{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"external_links":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Feuil1","index":0,"n_rows":58,"n_cols":6,"rows_kept":58,"merged":[[0,0,0,5]],"flags":["formulas_cached_only"]}
["  * $$$ Analyse de coût de PRODUCTION $$$"]
[]
["BOUVILLONS",{"$nulls":3},"$/tête","$/lb"]
["Poids de vente",{"v":1400,"d":"1,400"},null," Valeur vente",{"v":1609.9999999999998,"d":"$1,610"}]
["Poids d'achat",550,null," Valeur a l'achat",{"v":825,"d":"$825"}]
["Période d'alimentation",268,null,"Valeur des pertes",{"v":18.2625,"d":"$18"}]
["Pourcentage de perte",{"v":1.5,"d":"1.50"},null,"Marge brute",{"v":766.7374999999997,"d":"$767"},{"v":0.9020441176470585,"d":"$0.90"}]
["    "]
["COÛT DE GAIN ESPÉRER"]
["Alimentation ($/lb de gain)",{"v":0.5538666666666667,"d":"$0.55"},null,"'Alimentation",{"v":470.78666666666675,"d":"$471"},{"v":0.5538666666666667,"d":"$0.55"}]
["Médecine préventive ($/tête)",{"v":20.3,"d":"$20"},null,"Médecine préventive ($/tête)",{"v":20.3,"d":"$20"},{"v":0.023882352941176473,"d":"$0.02"}]
[" mise en marché ($/tête)",{"v":21.65,"d":"$22"},null," mise en marche ($/tête)",{"v":21.65,"d":"$22"},{"v":0.025470588235294116,"d":"$0.03"}]
["** Frais de garde ($/tête/jour)",{"v":0.35,"d":"$0.35"},null,"** Frais de garde ($/tête/jour)",{"v":93.8,"d":"$94"},{"v":0.11035294117647058,"d":"$0.11"}]
["taux d'intérêt %",6.5,null,"intérêt",{"v":58.10643835616439,"d":"$58"},{"v":0.06836051571313458,"d":"$0.07"}]
[{"$nulls":3}," Coût du  Gain",{"v":664.6431050228312,"d":"$665"},{"v":0.7819330647327425,"d":"$0.78"}]
[{"$nulls":3},"marge nette",{"v":102.09439497716858,"d":"$102"},{"v":0.12011105291431597,"d":"$0.12"}]
[" Situation du marché"]
["prix de vente($/lb) note 1",{"v":1.15,"d":"$1.15"},null,"Breakeven à la vente ",{"v":1507.9056050228312,"d":"$1,508"},{"v":1.0770754321591651,"d":"$1.08"}]
["Prix d'achat ($/lb)",{"v":1.5,"d":"$1.50"},null,"Breakeven à l'achat",{"v":927.0943949771686,"d":"$927"},{"v":1.685626172685761,"d":"$1.69"}]
[]
["Gain total (lbs.)",850,null,"gain quotidien (lbs./jour)",{"v":3.171641791044776,"d":"3.17"}]
[]
[]
["Alimentation","$/tonne",null,"Kg. par Tête/jour",null,"Percent DM"]
["Foin",{"v":90,"d":"$90"},null,0,0,90]
["ensilage",{"v":50,"d":"$50"},null,7.5,{"v":100.5,"d":"$101"},45]
["ensilage de mais",0,null,0,0,35]
["mais sec",{"v":130,"d":"$130"},null,7.5,{"v":261.3,"d":"$261"},86]
["H.M. Corn",0,null,0,0,70]
["supplément proteique",{"v":300,"d":"$300"},null,0.6,{"v":48.239999999999995,"d":"$48"},90]
["Sel & Mineraux",{"v":500,"d":"$500"},null,0.04,{"v":5.36,"d":"$5"},100]
["sous-produit",0,null,0,0,86]
["autres",0,null,0,0]
["autres",0,null,0,0]
[null,"$/acre"]
["PASTURE ",{"v":150,"d":"$150"},null,"N/A",0,"n/a"]
[]
[null,"Total de l'alimentation",null,null,{"v":415.40000000000003,"d":"$415"}]
[null,"Coût d'une livre de gain",null,null,{"v":0.4887058823529412,"d":"$0.49"}]
[null,"Conversion alimentaire (lb - telle que servie)",null,null,{"v":10.873295999999998,"d":"10.87"}]
[null,"Conversion alimentaire (lb - matiere seche)",null,null,{"v":7.23380082352941,"d":"7.23"}]
[]
[]
["** frais de garde : hydro, téléphone,  taxes & assurance,  litière, logement, réparations et entretien"]
[" de l'équipement"]
["  Nombres en Bleu peuvent être changer"]
[]
["Note 1: Prix de vente et compensation nette s'il y a lieu"]
[{"$nulls":3},"Prepared by:","Dennis Martin"]
[{"$nulls":4},"Beef Feedlot Specialist"]
[{"$nulls":4},"(519) 482-5976"]
[]
[{"$nulls":5},"Aug./2000"]
[{"$nulls":3},"Adapter en Français par Jocelyn Jacob dta Mapaq St-Narcisse"]
[{"$nulls":3},"jocelyn.jacob@agr.gouv.qc.ca"]
[{"$nulls":3},"2001-11-01"]
[{"$nulls":3},"Collaborateur Gaétan Bonneau agronome"]
[{"$nulls":3},"gaetan.bonneau@agr.gouv.qc.ca"]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}