FO 7 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 3.78 3.1385 5.7107 303 $1,156,189 $0.18 $16,528,629 $2.57

Feb‐08 3.75 3.1194 5.6824 313 $814,100 $0.13 $20,627,617 $3.40

Mar‐08 3.71 3.0875 5.6693 317 $574,265 $0.09 $2,427,248 $0.40

Apr‐08 3.62 3.0624 5.6870 311 $455,291 $0.07 $17,997,021 $2.96

May‐08 3.58 3.0432 5.6897 308 $364,478 $0.06 $7,258,378 $1.22

Jun‐08 3.55 2.9769 5.6889 324 $2,977 $0.00 $2,872,286 $0.58

Jul‐08 3.55 2.9840 5.6420 368 ‐$113,370 ‐$0.02 $24,032,105 $4.45

Aug‐08 3.57 2.9992 5.6827 357 $10,866 $0.00 $21,584,245 $3.90

Sep‐08 3.63 3.0633 5.6897 337 $235,574 $0.04 $22,126,806 $4.12

Oct‐08 3.71 3.1230 5.6929 311 $494,115 $0.09 $8,139,072 $1.44

Nov‐08 3.78 3.1562 5.7159 296 $621,389 $0.11 $18,040,088 $3.22

Dec‐08 3.80 3.1453 5.7429 306 $718,447 $0.12 $6,773,175 $1.12

Jan‐09 3.74 3.1033 5.7149 302 $386,495 $0.06 $34,110,968 $5.62

Feb‐09 3.69 3.0778 5.6670 305 $254,435 $0.05 $20,512,398 $3.76

Mar‐09 3.63 3.0470 5.6482 287 $301,505 $0.04 $12,975,728 $1.91

Apr‐09 3.61 3.0573 5.6652 300 $301,013 $0.05 $14,382,944 $2.23

May‐09 3.55 3.0133 5.6660 307 $128,469 $0.02 $21,998,450 $3.32

Jun‐09 3.55 2.9683 5.6575 326 ‐$51,484 ‐$0.01 $17,313,587 $2.86

Jul‐09 3.53 2.9872 5.6497 372 ‐$57,617 ‐$0.01 $17,715,323 $3.10

Aug‐09 3.57 3.0167 5.6647 359 $23,857 $0.00 $11,662,314 $2.05

Sep‐09 3.65 3.1094 5.6758 333 $265,786 $0.05 $9,501,027 $1.75

Oct‐09 3.76 3.1823 5.7050 300 $516,452 $0.09 $12,730,502 $2.25

Nov‐09 3.78 3.1629 5.6972 297 $574,893 $0.10 $9,843,066 $1.75

Dec‐09 3.80 3.1703 5.6929 292 $854,033 $0.14 $10,972,798 $1.78

Jan‐10 3.80 3.1336 5.6907 316 $569,775 $0.10 $16,409,134 $2.75

Feb‐10 3.78 3.1289 5.6856 337 $457,453 $0.08 $16,272,348 $2.98

Mar‐10 3.67 3.1004 5.7002 315 $492,190 $0.08 $24,523,476 $3.83

Apr‐10 3.55 3.0660 5.7039 296 $407,778 $0.06 $19,056,583 $2.97

May‐10 3.54 3.0270 5.6988 287 $274,295 $0.04 $19,505,512 $3.13

Jun‐10 3.50 2.9569 5.6782 331 ‐$115,289 ‐$0.02 $22,967,803 $4.06

Jul‐10 3.51 2.9658 5.6732 354 ‐$98,938 ‐$0.02 $25,795,241 $4.67

Aug‐10 3.52 2.9873 5.6648 370 ‐$56,007 ‐$0.01 $21,157,689 $3.87

Sep‐10 3.62 3.0807 5.6668 333 $233,873 $0.04 $15,428,433 $2.91

Oct‐10 3.74 3.1839 5.6767 308 $602,150 $0.11 $13,687,125 $2.46

Nov‐10 3.84 3.2160 5.6992 273 $789,990 $0.14 $21,506,647 $3.75

Dec‐10 3.89 3.2140 5.7146 261 $1,050,684 $0.17 $26,113,332 $4.15

Jan‐11 3.87 3.1717 5.7283 273 $812,569 $0.13 $26,471,985 $4.21

Feb‐11 3.82 3.1281 5.7023 295 $717,131 $0.13 $12,604,489 $2.24

Mar‐11 3.74 3.0986 5.7203 276 $959,532 $0.14 $10,323,233 $1.56

Apr‐11 3.68 3.0904 5.7245 252 $893,630 $0.14 $27,652,315 $4.25

May‐11 3.66 3.0716 5.7161 258 $657,126 $0.11 $30,714,593 $4.94

Impact Producer Price Differential

Prepared by the Southeast Milk Market Administrator Office
FO 7 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 3.58 2.9954 5.7128 288 $199,046 $0.04 $21,311,508 $3.75

Jul‐11 3.56 2.9730 5.6773 309 ‐$10,248 $0.00 $12,569,633 $2.31

Aug‐11 3.56 3.0227 5.6699 318 $138,410 $0.02 $15,207,848 $2.71

Sep‐11 3.66 3.1408 5.6745 306 $625,393 $0.11 $25,171,768 $4.61

Oct‐11 3.76 3.2126 5.6907 277 $1,145,640 $0.20 $18,575,958 $3.24

Nov‐11 3.80 3.2196 5.6962 253 $979,964 $0.18 $10,203,721 $1.85

Dec‐11 3.82 3.2066 5.7125 265 $1,162,261 $0.20 $9,114,184 $1.55

Jan‐12 3.78 3.1532 5.7089 266 $884,388 $0.15 $21,770,127 $3.61

Feb‐12 3.75 3.1235 5.7256 263 $785,757 $0.14 $16,959,485 $2.99

Mar‐12 3.69 3.0852 5.7385 250 $843,644 $0.13 $17,992,391 $2.70

Apr‐12 3.63 3.0599 5.7165 250 $656,423 $0.10 $15,070,985 $2.34

May‐12 3.59 3.0051 5.6264 247 $158,023 $0.03 $16,672,719 $2.77

Jun‐12 3.55 3.0313 5.6518 262 $240,824 $0.04 $11,413,354 $2.07

Jul‐12 3.55 3.0083 5.6223 267 $80,274 $0.02 $9,423,590 $1.87

Aug‐12 3.57 3.0466 5.6443 289 $161,182 $0.03 $10,745,742 $2.02

Sep‐12 3.67 3.1230 5.6582 261 $525,108 $0.10 $7,389,322 $1.44

Oct‐12 3.78 3.2016 5.6846 226 $793,822 $0.15 $2,674,560 $0.51

Nov‐12 3.85 3.2106 5.7256 219 $962,657 $0.19 $9,422,287 $1.83

Dec‐12 3.81 3.1502 5.7027 231 $1,110,568 $0.19 $20,649,894 $3.61

Jan‐13 3.82 3.0487 5.5583 231 $240,890 $0.04 $18,193,118 $3.14

Feb‐13 3.80 3.0720 5.6729 231 $496,929 $0.10 $17,807,530 $3.45

Mar‐13 3.81 3.0712 5.6731 228 $523,707 $0.09 $19,266,284 $3.49

Apr‐13 3.73 3.0655 5.6866 225 $534,540 $0.10 $16,081,841 $2.92

May‐13 3.66 3.0357 5.7174 221 $480,723 $0.09 $11,369,997 $2.16

Jun‐13 3.60 2.9775 5.6972 247 $187,436 $0.04 $17,125,987 $3.27

Jul‐13 3.59 2.9785 5.6768 275 $45,933 $0.01 $19,942,769 $4.18

Aug‐13 3.60 3.0219 5.6594 282 $147,787 $0.03 $18,665,029 $3.75

Sep‐13 3.61 3.0816 5.6270 293 $300,740 $0.06 $17,406,918 $3.65

Oct‐13 3.69 3.1660 5.6218 270 $591,065 $0.12 $18,945,319 $3.80

Nov‐13 3.78 3.2169 5.6407 266 $510,011 $0.12 $16,420,240 $3.71

Dec‐13 3.79 3.1745 5.6301 227 $644,116 $0.13 $20,050,840 $4.12

Jan‐14 3.79 3.1010 5.6336 238 $350,150 $0.07 $14,439,794 $3.09

Feb‐14 3.76 3.0978 5.6993 251 $494,996 $0.12 $8,157,401 $1.90

Mar‐14 3.68 3.0942 5.7007 254 $690,388 $0.14 $13,637,172 $2.77

Apr‐14 3.59 3.0703 5.7113 241 $639,405 $0.13 $10,016,147 $2.02

May‐14 3.55 3.0454 5.7089 241 $503,607 $0.10 $19,984,336 $4.00

Jun‐14 3.51 2.9787 5.6845 256 $72,194 $0.02 $19,144,832 $4.48

Jul‐14 3.54 2.9755 5.6677 290 $1,816 $0.00 $19,106,769 $4.82

Aug‐14 3.59 3.0091 5.6701 301 $54,064 $0.01 $20,767,855 $5.06

Sep‐14 3.66 3.0921 5.6677 312 $146,523 $0.04 $11,312,461 $2.86

Oct‐14 3.75 3.1792 5.6716 285 $304,225 $0.07 $9,166,410 $2.22

Prepared by the Southeast Milk Market Administrator Office
FO 7 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 3.84 3.2123 5.6901 264 $528,568 $0.12 $9,206,347 $2.17

Dec‐14 3.80 3.1803 5.7036 258 $385,625 $0.09 $27,477,157 $6.30

Jan‐15 3.78 3.1211 5.7074 284 $259,094 $0.06 $17,982,497 $3.89

Feb‐15 3.77 3.1221 5.7283 273 $243,248 $0.06 $14,054,679 $3.39

Mar‐15 3.71 3.0786 5.7158 283 $267,210 $0.06 $11,837,485 $2.50

Apr‐15 3.60 3.0437 5.7236 267 $224,459 $0.05 $10,940,999 $2.36

May‐15 3.59 3.0301 5.7266 258 $222,095 $0.05 $10,184,031 $2.25

Jun‐15 3.57 2.9859 5.7201 283 $90,051 $0.02 $9,211,935 $2.16

Jul‐15 3.55 2.9995 5.7121 319 $47,077 $0.01 $11,967,711 $2.93

Aug‐15 3.58 3.0415 5.7105 332 $72,373 $0.02 $11,594,767 $2.75

Sep‐15 3.67 3.1162 5.6899 317 $115,400 $0.03 $16,296,123 $4.07

Oct‐15 3.78 3.1939 5.6930 300 $192,690 $0.05 $14,898,836 $3.60

Nov‐15 3.82 3.2012 5.7007 273 $232,673 $0.06 $18,850,331 $4.59

Dec‐15 3.79 3.1601 5.7037 273 $259,675 $0.06 $21,406,924 $4.69

Jan‐16 3.78 3.1527 5.7081 270 $283,181 $0.06 $17,267,346 $3.66

Feb‐16 3.76 3.1318 5.7109 270 $245,671 $0.06 $11,956,122 $2.80

Mar‐16 3.67 3.0843 5.7199 256 $330,388 $0.07 $11,707,435 $2.30

Apr‐16 3.63 3.0867 5.7383 244 $353,412 $0.07 $12,421,264 $2.52

May‐16 3.61 3.0505 5.7262 261 $233,154 $0.05 $16,215,984 $3.38

Jun‐16 3.59 2.9963 5.7074 288 $95,752 $0.02 $13,264,107 $2.90

Jul‐16 3.59 3.0009 5.6907 306 $63,489 $0.02 $7,940,075 $1.90

Aug‐16 3.61 3.0347 5.6820 316 $55,660 $0.01 $4,991,442 $1.19

Sep‐16 3.68 3.1119 5.6821 312 $128,911 $0.03 $10,283,234 $2.52

Oct‐16 3.75 3.1815 5.6938 281 $266,330 $0.06 $14,815,960 $3.48

Nov‐16 3.81 3.2176 5.7076 248 $304,501 $0.07 $2,313,004 $0.56

Dec‐16 3.90 3.2363 5.7267 241 $597,902 $0.13 $7,784,290 $1.67

Jan‐17 3.83 3.1652 5.7142 256 $476,097 $0.10 $15,139,045 $3.07

Feb‐17 3.76 3.1333 5.7246 228 $477,881 $0.11 $9,335,132 $2.13

Mar‐17 3.74 3.1295 5.7344 226 $535,986 $0.10 $15,742,277 $3.07

Apr‐17 3.68 3.1032 5.7196 230 $467,243 $0.09 $12,786,131 $2.55

May‐17 3.66 3.0990 5.7022 250 $384,076 $0.08 $10,197,419 $2.05

Jun‐17 3.67 3.0791 5.6885 266 $263,060 $0.06 $9,303,921 $2.06

Prepared by the Southeast Milk Market Administrator Office