FO 6 Component Pricing Impact Estimate

Estimated Component Levels in Producer Milk Based on Payroll Data

Bfat Protein  Other 

Solids SCC Difference per cwt Value per cwt

Jan‐08 3.65 3.064 5.632 331 $54,049.12 $0.02 $11,760,643.48 $4.15

Feb‐08 3.59 3.022 5.630 331 $11,695.16 $0.00 $14,343,066.17 $5.40

Mar‐08 3.55 2.998 5.636 324 ‐$4,553.85 $0.00 $5,226,652.43 $1.85

Apr‐08 3.54 2.978 5.624 325 ‐$27,282.06 ‐$0.01 $12,786,178.98 $4.74

May‐08 3.55 2.946 5.636 330 ‐$45,271.55 ‐$0.02 $9,009,246.00 $3.34

Jun‐08 3.54 2.927 5.629 355 ‐$133,205.03 ‐$0.05 $6,184,097.51 $2.38

Jul‐08 3.57 2.960 5.609 400 ‐$69,167.02 ‐$0.03 $16,573,659.29 $6.78

Aug‐08 3.60 3.004 5.618 421 ‐$47,046.35 ‐$0.02 $14,107,802.52 $5.67

Sep‐08 3.62 3.047 5.590 428 ‐$33,502.23 ‐$0.01 $14,132,741.44 $5.97

Oct‐08 3.66 3.089 5.629 396 $1,393.79 $0.00 $7,694,623.71 $3.03

Nov‐08 3.70 3.102 5.628 352 $28,147.30 $0.01 $13,513,085.25 $5.39

Dec‐08 3.69 3.036 5.663 336 $21,631.25 $0.01 $9,158,124.19 $3.46

Jan‐09 3.63 3.006 5.645 328 $6,527.08 $0.00 $23,166,381.65 $8.09

Feb‐09 3.62 2.995 5.638 300 $8,021.75 $0.00 $15,165,100.35 $5.67

Mar‐09 3.56 2.949 5.605 296 ‐$19,627.33 ‐$0.01 $10,569,305.07 $3.80

Apr‐09 3.53 2.926 5.611 300 ‐$22,608.21 ‐$0.01 $11,418,431.72 $4.41

May‐09 3.51 2.912 5.616 324 ‐$32,263.39 ‐$0.01 $14,642,570.68 $5.91

Jun‐09 3.52 2.901 5.577 351 ‐$33,215.51 ‐$0.01 $11,342,155.09 $5.12

Jul‐09 3.54 2.946 5.584 400 ‐$31,455.39 ‐$0.01 $12,048,266.83 $5.21

Aug‐09 3.58 2.993 5.592 411 ‐$30,752.23 ‐$0.01 $9,005,475.98 $3.71

Sep‐09 3.61 3.060 5.596 410 ‐$18,242.16 ‐$0.01 $7,986,572.06 $3.33

Oct‐09 3.64 3.078 5.606 394 ‐$6,486.41 $0.00 $10,519,284.27 $4.21

Nov‐09 3.63 3.070 5.633 363 $6,734.83 $0.00 $8,726,175.67 $3.51

Dec‐09 3.63 3.055 5.649 345 $11,253.99 $0.00 $9,675,194.82 $3.80

Jan‐10 3.66 3.037 5.630 337 $4,662.76 $0.00 $12,663,918.50 $4.78

Feb‐10 3.62 3.019 5.658 321 $7,549.66 $0.00 $12,340,658.82 $5.26

Mar‐10 3.56 2.994 5.660 300 $5,207.65 $0.00 $16,572,310.76 $6.32

Apr‐10 3.47 2.940 5.657 290 ‐$10,371.36 $0.00 $12,882,200.64 $5.32

May‐10 3.48 2.902 5.633 308 ‐$46,332.55 ‐$0.02 $13,180,088.30 $5.49

Jun‐10 3.50 2.917 5.614 339 ‐$55,729.55 ‐$0.02 $14,299,718.87 $6.35

Jul‐10 3.51 2.950 5.617 375 ‐$31,358.01 ‐$0.01 $16,206,303.79 $7.22

Aug‐10 3.54 2.987 5.609 384 ‐$30,715.40 ‐$0.01 $13,022,105.91 $5.59

Sep‐10 3.60 3.058 5.598 369 ‐$710.68 $0.00 $10,654,137.60 $4.63

Oct‐10 3.69 3.088 5.623 338 $33,971.16 $0.01 $10,403,094.11 $4.26

Nov‐10 3.73 3.087 5.649 312 $41,426.16 $0.02 $14,698,524.75 $5.94

Dec‐10 3.77 3.078 5.698 290 $62,879.45 $0.02 $16,997,387.16 $6.68

Jan‐11 3.76 3.015 5.695 290 $39,173.83 $0.01 $17,765,254.66 $6.71

Feb‐11 3.71 2.966 5.661 283 $5,631.09 $0.00 $10,313,942.39 $4.33

Mar‐11 3.66 2.941 5.676 279 ‐$394.77 $0.00 $9,555,676.94 $3.57

Apr‐11 3.63 2.932 5.670 289 ‐$20,473.57 ‐$0.01 $17,978,267.63 $7.09

May‐11 3.59 2.935 5.665 302 ‐$36,016.38 ‐$0.01 $19,225,783.82 $7.73

Impact Producer Price Differential
FO 6 Component Pricing Impact Estimate

Estimated Component Levels in Producer Milk Based on Payroll Data

Bfat Protein  Other 

Solids SCC Difference per cwt Value per cwt

Impact Producer Price Differential

Jun‐11 3.60 2.945 5.650 322 ‐$35,698.61 ‐$0.02 $13,711,383.84 $6.04

Jul‐11 3.62 2.969 5.671 358 ‐$18,374.69 ‐$0.01 $9,201,818.05 $4.14

Aug‐11 3.64 3.007 5.611 371 ‐$28,356.95 ‐$0.01 $10,443,972.50 $4.45

Sep‐11 3.66 3.066 5.630 362 $14,922.45 $0.01 $15,998,599.10 $6.92

Oct‐11 3.73 3.108 5.662 332 $61,564.60 $0.03 $13,026,820.20 $5.42

Nov‐11 3.73 3.095 5.664 334 $49,542.83 $0.02 $9,026,235.68 $3.73

Dec‐11 3.69 3.046 5.684 329 $34,209.44 $0.01 $9,510,593.23 $3.84

Jan‐12 3.78 3.009 5.719 297 $43,693.55 $0.02 $15,345,970.91 $5.97

Feb‐12 3.75 2.976 5.719 283 $28,432.58 $0.01 $12,714,914.17 $5.26

Mar‐12 3.69 2.947 5.731 280 $16,383.46 $0.01 $13,145,850.32 $5.17

Apr‐12 3.63 2.938 5.674 285 ‐$12,470.83 ‐$0.01 $11,303,247.14 $4.63

May‐12 3.59 2.873 5.547 275 ‐$91,689.99 ‐$0.04 $12,166,396.03 $5.00

Jun‐12 3.55 2.952 5.586 301 ‐$36,304.21 ‐$0.02 $9,452,225.16 $4.16

Jul‐12 3.55 2.983 5.558 319 ‐$31,132.18 ‐$0.01 $7,844,429.43 $3.51

Aug‐12 3.57 3.020 5.534 332 ‐$26,109.15 ‐$0.01 $8,613,152.30 $3.64

Sep‐12 3.67 3.061 5.569 316 ‐$1,166.25 $0.00 $7,037,267.86 $3.14

Oct‐12 3.78 3.073 5.623 304 $28,924.91 $0.01 $5,709,238.04 $2.33

Nov‐12 3.85 3.082 5.779 261 $96,762.75 $0.04 $9,242,101.73 $3.84

Dec‐12 3.81 3.005 5.699 258 $63,369.75 $0.03 $15,486,588.40 $6.13

Jan‐13 3.82 2.906 5.509 254 ‐$82,905.89 ‐$0.03 $13,828,583.79 $5.42

Feb‐13 3.80 2.925 5.486 224 ‐$63,507.57 ‐$0.03 $13,224,236.16 $5.77

Mar‐13 3.81 2.920 5.525 211 ‐$58,926.57 ‐$0.02 $14,493,438.86 $5.77

Apr‐13 3.73 2.890 5.531 218 ‐$79,877.72 ‐$0.03 $12,432,974.50 $5.08

May‐13 3.66 2.890 5.555 232 ‐$77,272.19 ‐$0.03 $10,120,166.81 $4.17

Jun‐13 3.60 2.903 5.577 273 ‐$79,799.88 ‐$0.04 $11,796,977.51 $5.46

Jul‐13 3.59 2.920 5.563 317 ‐$73,816.34 ‐$0.03 $13,735,275.32 $6.25

Aug‐13 3.60 2.950 5.510 324 ‐$72,770.32 ‐$0.03 $13,362,273.72 $5.78

Sep‐13 3.61 3.029 5.563 313 ‐$15,717.10 ‐$0.01 $12,408,259.03 $5.57

Oct‐13 3.69 3.046 5.578 295 $5,304.05 $0.00 $13,945,293.47 $5.84

Nov‐13 3.78 3.039 5.586 267 $10,602.37 $0.00 $13,904,613.65 $5.85

Dec‐13 3.79 2.985 5.465 245 ‐$83,869.86 ‐$0.03 $15,282,476.66 $6.27

Jan‐14 3.63 2.958 5.614 233 ‐$15,609.24 ‐$0.01 $13,122,244.48 $5.06

Feb‐14 3.64 2.951 5.603 237 ‐$27,331.96 ‐$0.01 $9,096,202.22 $3.95

Mar‐14 3.60 2.974 5.646 232 $14,140.80 $0.01 $11,917,528.46 $4.83

Apr‐14 3.54 2.944 5.642 237 ‐$14,241.28 ‐$0.01 $9,997,410.29 $4.23

May‐14 3.52 2.929 5.636 248 ‐$27,166.02 ‐$0.01 $15,291,167.08 $6.82

Jun‐14 3.53 2.924 5.617 268 ‐$64,573.52 ‐$0.03 $13,461,833.62 $6.31

Jul‐14 3.58 2.950 5.615 305 ‐$42,167.47 ‐$0.02 $13,773,590.39 $6.43

Aug‐14 3.60 2.993 5.599 320 ‐$30,831.83 ‐$0.01 $14,868,229.95 $6.57

Sep‐14 3.66 3.051 5.595 324 ‐$133.55 $0.00 $9,722,216.02 $4.44

Oct‐14 3.69 3.083 5.624 315 $30,999.07 $0.01 $9,364,163.61 $3.95
FO 6 Component Pricing Impact Estimate

Estimated Component Levels in Producer Milk Based on Payroll Data

Bfat Protein  Other 

Solids SCC Difference per cwt Value per cwt

Impact Producer Price Differential

Nov‐14 3.68 3.081 5.631 283 $48,448.42 $0.02 $9,965,783.57 $4.39

Dec‐14 3.63 3.037 5.627 268 $29,670.61 $0.01 $20,044,831.91 $8.44

Jan‐15 3.60 3.007 5.641 260 $17,498.95 $0.01 $14,832,449.25 $5.96

Feb‐15 3.66 3.016 5.668 245 $34,486.81 $0.02 $11,795,318.17 $5.23

Mar‐15 3.56 2.952 5.658 245 $9,327.12 $0.00 $10,648,205.45 $4.39

Apr‐15 3.45 2.943 5.629 241 ‐$4,227.12 $0.00 $9,910,983.31 $4.22

May‐15 3.53 2.952 5.658 265 $3,160.85 $0.00 $9,372,866.00 $4.20

Jun‐15 3.58 2.953 5.668 267 $7,748.35 $0.00 $8,276,062.99 $3.92

Jul‐15 3.61 2.995 5.659 306 $6,190.92 $0.00 $9,757,124.42 $4.66

Aug‐15 3.62 3.027 5.682 314 $21,182.69 $0.01 $9,665,355.60 $4.21

Sep‐15 3.67 3.063 5.676 330 $18,955.62 $0.01 $12,110,461.42 $5.62

Oct‐15 3.67 3.080 5.692 303 $34,099.78 $0.01 $12,178,151.41 $5.24

Nov‐15 3.64 3.049 5.728 295 $45,059.52 $0.02 $14,246,038.76 $6.17

Dec‐15 3.63 3.018 5.690 289 $26,027.33 $0.01 $15,428,711.55 $6.48

Jan‐16 3.62 3.015 5.670 277 $25,133.47 $0.01 $13,798,048.78 $5.57

Feb‐16 3.65 3.013 5.686 259 $36,274.64 $0.02 $10,619,082.94 $4.51

Mar‐16 3.56 2.963 5.663 238 $19,346.20 $0.01 $10,383,442.81 $4.30

Apr‐16 3.52 2.947 5.674 237 $15,740.48 $0.01 $10,897,822.15 $4.71

May‐16 3.52 2.936 5.671 241 $11,069.05 $0.00 $12,208,078.52 $5.35

Jun‐16 3.56 2.935 5.645 269 ‐$2,407.59 $0.00 $9,819,950.20 $4.72

Jul‐16 3.58 2.967 5.612 290 ‐$4,437.57 $0.00 $7,075,752.45 $3.44

Aug‐16 3.62 3.014 5.636 309 $7,733.25 $0.00 $5,520,625.74 $2.50

Sep‐16 3.68 3.059 5.641 307 $15,470.73 $0.01 $9,010,754.68 $4.28

Oct‐16 3.70 3.051 5.664 278 $39,046.51 $0.02 $12,116,220.36 $5.40

Nov‐16 3.71 3.089 5.685 256 $76,901.16 $0.03 $5,153,269.03 $2.28

Dec‐16 3.70 3.038 5.699 253 $65,187.03 $0.03 $9,372,055.67 $3.99