{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Introduction","Summary","Risk Analysis","Charts","Seed & Fertility","Op. Cost Input","Fixed Cost Input","Assumptions","Chart data (HIDE)","Ag Days (HIDE)","For PPT (HIDE)"],"not_rendered":{"charts":53,"images":4,"macros":1,"external_links":0,"defined_names":96,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[[42,1,44,8],[5,0,5,8],[4,0,4,8],[6,0,6,8],[14,1,19,8],[20,1,24,8]]}
[]
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
[]
["Guidelines For Estimating"]
[{"$f":"\"Organic Crop Production Costs - \"&I11","v":"Organic Crop Production Costs - 2023"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Date:  February,",2023]
[]
[]
[]
[null,"The following budgets are estimates of the cost of producing the most commonly grown organic field crops in Manitoba.  General Manitoba Agriculture recommendations are assumed for crop fertility management. These figures provide an economic evaluation of the crops and estimated yields required to cover all costs.  Costs include labour, investment and depreciation, but do not include management costs, nor do they necessarily represent the average cost of organic production in Manitoba."]
[]
[]
[]
[]
[]
[null,"These budgets may be adjusted by putting in your own figures.  As a producer you are encouraged to calculate your own costs of production for various crops. On each farm, costs and yields differ due to soil type, climate and agronomic practices.  "]
[]
[]
[]
[]
[null,"This tool is available as an Excel worksheet at: "]
[]
[]
[]
[]
[]
[]
[null,"is also available to help determine machinery costs. "]
[]
[null,"Additional information and resources on organic crop production in Manitoba"]
[null,"is available at:"]
[]
[]
[]
[]
[]
[]
[null,"Note: This budget is only a guide and is not intended as an in-depth study of the cost of production of this industry. Interpretation and use of this information is the responsibility of the user.  If you need help with a budget, contact a Farm Management Specialist."]

{"sheet":"Summary","index":1,"n_rows":65,"n_cols":27,"rows_kept":65,"cut":false,"hidden":false,"merged":[[0,14,0,17],[64,1,65,9],[31,2,31,9],[0,0,0,12],[50,2,50,9]]}
[{"$f":"\"Organic Crop Production Costs \"&Introduction!I11&\" Guidelines (Dollars Per Acre)\"","v":"Organic Crop Production Costs 2023 Guidelines (Dollars Per Acre)"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Organic Green Manure Crops",null,null,null,null,"Underseed"]
[null,null,null,null,"HRS",null,"Hemp","Soy-",null,null,"Winter","Buck-","Sunflower",null,"Sweet","Oat / Pea","Forage"]
[null,null,"Flax","Peas","Wheat","Oats","Oil","beans","Barley","Fall Rye","Wheat","wheat","Oil",null,"Clover","Mix","Peas","Alfalfa",null,"Red Clover",null,"Your Farm"]
["A.  Operating Costs",null,null,null,null,null,null,null,null,null,null,null,"**mustard"]
[null,"Seed & Treatment",{"$f":"'Seed & Fertility'!G5","v":75},{"$f":"'Seed & Fertility'!G6","v":75},{"$f":"'Seed & Fertility'!G7","v":60.48},{"$f":"'Seed & Fertility'!G8","v":60},{"$f":"'Seed & Fertility'!G9","v":53.75},{"$f":"'Seed & Fertility'!G10","v":84},{"$f":"'Seed & Fertility'!G11","v":37.5},{"$f":"'Seed & Fertility'!G12","v":30},{"$f":"'Seed & Fertility'!G13","v":48},{"$f":"'Seed & Fertility'!G14","v":35.75},{"$f":"'Seed & Fertility'!G15","v":16},null,{"$f":"'Seed & Fertility'!G18","v":15.75},{"$f":"'Seed & Fertility'!G19","v":74.8},{"$f":"'Seed & Fertility'!G20","v":50},{"$f":"'Seed & Fertility'!G21","v":15},null,{"$f":"'Seed & Fertility'!G24","v":32.5},null,null,null,null,null,null,{"$f":"AVERAGE(F5,C5,E5,I5)","v":58.244999999999997}]
[null,"Fertility",{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"'Seed & Fertility'!$E$40","v":171.69400204712957},{"$f":"IF('Seed & Fertility'!$D$38=\"error\",\"ERROR\",SUM((($O$30*'Seed & Fertility'!$E$33)+($P$30*'Seed & Fertility'!$E$34)+($T$30*'Seed & Fertility'!$E$35)+($Q$30*'Seed & Fertility'!$E$36)+($R$30*'Seed & Fertility'!$E$37))/('Seed & Fertility'!$G$29-'Seed & Fertility'!$D$29)))","v":152.73275204712957},{"$f":"IF('Seed & Fertility'!$D$38=\"error\",\"ERROR\",SUM((($O$30*'Seed & Fertility'!$E$33)+($P$30*'Seed & Fertility'!$E$34)+($T$30*'Seed & Fertility'!$E$35)+($Q$30*'Seed & Fertility'!$E$36)+($R$30*'Seed & Fertility'!$E$37))/('Seed & Fertility'!$G$29-'Seed & Fertility'!$D$29)))","v":152.73275204712957},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(F6,C6,E6,I6)","v":171.69400204712957}]
[null,"Compost",{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"SUM('Seed & Fertility'!$E$53*('Seed & Fertility'!$C$43/'Seed & Fertility'!$F$43))","v":15.975000000000001},{"$f":"SUM('Seed & Fertility'!$E$53*('Seed & Fertility'!$C$43/'Seed & Fertility'!$F$43))","v":15.975000000000001},null,{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},{"$f":"'Seed & Fertility'!$E$55","v":15.975000000000001},null,0,null,null,null,null,null,null,15.975000000000001]
[null,"Herbicide",{"$f":"'Seed & Fertility'!D62","v":0},{"$f":"'Seed & Fertility'!D63","v":0},{"$f":"'Seed & Fertility'!D64","v":0},{"$f":"'Seed & Fertility'!D65","v":0},{"$f":"'Seed & Fertility'!D66","v":0},{"$f":"'Seed & Fertility'!D67","v":0},{"$f":"'Seed & Fertility'!D68","v":0},{"$f":"'Seed & Fertility'!D69","v":0},{"$f":"'Seed & Fertility'!D70","v":0},{"$f":"'Seed & Fertility'!D71","v":0},{"$f":"'Seed & Fertility'!D72","v":0},null,{"$f":"'Seed & Fertility'!D75","v":0},{"$f":"'Seed & Fertility'!D76","v":0},{"$f":"'Seed & Fertility'!D77","v":0},{"$f":"'Seed & Fertility'!D78","v":0},null,{"$f":"'Seed & Fertility'!D81","v":0},null,null,null,null,null,null,0]
[null,"Fungicide",{"$f":"'Seed & Fertility'!F62","v":0},{"$f":"'Seed & Fertility'!F63","v":0},{"$f":"'Seed & Fertility'!F64","v":0},{"$f":"'Seed & Fertility'!F65","v":0},{"$f":"'Seed & Fertility'!F66","v":0},{"$f":"'Seed & Fertility'!F67","v":0},{"$f":"'Seed & Fertility'!F68","v":0},{"$f":"'Seed & Fertility'!F69","v":0},{"$f":"'Seed & Fertility'!F70","v":0},{"$f":"'Seed & Fertility'!F71","v":0},{"$f":"'Seed & Fertility'!F72","v":0},null,{"$f":"'Seed & Fertility'!F75","v":0},{"$f":"'Seed & Fertility'!F76","v":0},{"$f":"'Seed & Fertility'!F77","v":0},{"$f":"'Seed & Fertility'!F78","v":0},null,{"$f":"'Seed & Fertility'!F81","v":0},null,null,null,null,null,null,0]
[null,"Insecticide",{"$f":"'Seed & Fertility'!H62","v":0},{"$f":"'Seed & Fertility'!H63","v":0},{"$f":"'Seed & Fertility'!H64","v":0},{"$f":"'Seed & Fertility'!H65","v":0},{"$f":"'Seed & Fertility'!H66","v":0},{"$f":"'Seed & Fertility'!H67","v":0},{"$f":"'Seed & Fertility'!H68","v":0},{"$f":"'Seed & Fertility'!H69","v":0},{"$f":"'Seed & Fertility'!H70","v":0},{"$f":"'Seed & Fertility'!H71","v":0},{"$f":"'Seed & Fertility'!H72","v":0},null,{"$f":"'Seed & Fertility'!H75","v":0},{"$f":"'Seed & Fertility'!H76","v":0},{"$f":"'Seed & Fertility'!H77","v":0},{"$f":"'Seed & Fertility'!H78","v":0},null,{"$f":"'Seed & Fertility'!H81","v":0},null,null,null,null,null,null,0]
[null,"Fuel",{"$f":"'Op. Cost Input'!D13","v":41.331345347368419},{"$f":"'Op. Cost Input'!D14","v":41.445043199999994},{"$f":"'Op. Cost Input'!D15","v":41.691388547368419},{"$f":"'Op. Cost Input'!D16","v":42.22197852631578},{"$f":"'Op. Cost Input'!D17","v":41.278803157894728},{"$f":"'Op. Cost Input'!D18","v":41.426093557894731},{"$f":"'Op. Cost Input'!D19","v":41.748237473684206},{"$f":"'Op. Cost Input'!D20","v":41.606115157894735},{"$f":"'Op. Cost Input'!D21","v":41.710338189473681},{"$f":"'Op. Cost Input'!D22","v":41.369244631578944},{"$f":"'Op. Cost Input'!D23","v":41.860212631578939},null,{"$f":"'Op. Cost Input'!D25","v":33.989999999999995},{"$f":"'Op. Cost Input'!D26","v":33.989999999999995},{"$f":"'Op. Cost Input'!D27","v":33.989999999999995},{"$f":"'Op. Cost Input'!D28","v":33.989999999999995},null,{"$f":"'Op. Cost Input'!D30","v":19.139999999999997},null,null,null,null,null,null,41.748237473684206]
[null,"Machinery Operating & Lease",{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N13","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N14","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N15","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N16","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N17","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N18","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N19","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N21","v":25},{"$f":"'Op. Cost Input'!$E$6+'Fixed Cost Input'!$I$20+'Op. Cost Input'!$N21","v":25},{"$f":"'Op. Cost Input'!$E$6","v":25},{"$f":"'Op. Cost Input'!$E$6","v":25},null,{"$f":"'Op. Cost Input'!$E$6","v":25},{"$f":"'Op. Cost Input'!$E$6","v":25},{"$f":"'Op. Cost Input'!$E$6","v":25},{"$f":"'Op. Cost Input'!$E$6","v":25},null,{"$f":"'Op. Cost Input'!$E$6/2","v":12.5},null,null,null,null,null,null,25]
[null,"Labour - Hired",{"$f":"'Op. Cost Input'!C13*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C14*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C15*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C16*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C17*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C18*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C19*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C20*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!C21*'Op. Cost Input'!$E$5","v":26},null,null,null,{"$f":"'Op. Cost Input'!$C25*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!$C26*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!$C27*'Op. Cost Input'!$E$5","v":26},{"$f":"'Op. Cost Input'!$C28*'Op. Cost Input'!$E$5","v":26},null,0,null,null,null,null,null,null,26]
[null,"Crop Insurance",{"$f":"'Op. Cost Input'!E13","v":57.345000000000006},{"$f":"'Op. Cost Input'!E14","v":22.175000000000001},{"$f":"'Op. Cost Input'!E15","v":58.672500000000007},{"$f":"'Op. Cost Input'!E16","v":49.7575},{"$f":"'Op. Cost Input'!E17","v":40.57},{"$f":"'Op. Cost Input'!E18","v":20.2575},{"$f":"'Op. Cost Input'!E19","v":25.212499999999999},{"$f":"'Op. Cost Input'!E20","v":15.225},{"$f":"'Op. Cost Input'!E21","v":61.575000000000003},{"$f":"'Op. Cost Input'!E22","v":16.21},{"$f":"'Op. Cost Input'!E23","v":14.530000000000001},null,{"$f":"'Op. Cost Input'!E25","v":0},{"$f":"'Op. Cost Input'!E26","v":0},{"$f":"'Op. Cost Input'!E27","v":0},{"$f":"'Op. Cost Input'!E28","v":0},null,{"$f":"'Op. Cost Input'!E30","v":0},null,null,null,null,null,null,47.746875000000003]
[null,"Hail Insurance",{"$f":"'Op. Cost Input'!F13","v":9.375},{"$f":"'Op. Cost Input'!$F14","v":18.75},{"$f":"'Op. Cost Input'!$F15","v":9.375},{"$f":"'Op. Cost Input'!$F16","v":9.375},{"$f":"'Op. Cost Input'!$F17","v":18.75},{"$f":"'Op. Cost Input'!$F18","v":12.1875},{"$f":"'Op. Cost Input'!$F19","v":9.375},{"$f":"'Op. Cost Input'!$F20","v":9.375},{"$f":"'Op. Cost Input'!$F21","v":9.375},{"$f":"'Op. Cost Input'!$F22","v":16.5},{"$f":"'Op. Cost Input'!$F23","v":6.6000000000000005},null,{"$f":"'Op. Cost Input'!$F25","v":0},{"$f":"'Op. Cost Input'!$F26","v":0},{"$f":"'Op. Cost Input'!$F27","v":0},{"$f":"'Op. Cost Input'!$F28","v":0},null,{"$f":"'Op. Cost Input'!$F30","v":0},null,null,null,null,null,null,9.375]
[null,"Drying & Other Costs",{"$f":"'Op. Cost Input'!G13+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G14+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G15+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G16+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G17+'Op. Cost Input'!$E$7","v":37.75},{"$f":"'Op. Cost Input'!G18+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G19+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G20+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G21+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G22","v":"-"},{"$f":"'Op. Cost Input'!G23","v":10},null,{"$f":"'Op. Cost Input'!G25+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G26+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G27+'Op. Cost Input'!$E$7","v":17.75},{"$f":"'Op. Cost Input'!G28+'Op. Cost Input'!$E$7","v":17.75},null,{"$f":"'Op. Cost Input'!$E$7/2","v":8.875},null,null,null,null,null,null,17.75]
[null,"Certification Cost",{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},null,{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},{"$f":"'Seed & Fertility'!$G$89","v":3.3333333333333335},null,0,null,null,null,null,null,null,3.3333333333333335]
[null,"Land Taxes",{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},null,{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},{"$f":"'Op. Cost Input'!$E$4","v":17.5},null,0,null,null,null,null,null,null,17.5]
[null,"Storage Costs",{"$f":"'Op. Cost Input'!H13","v":3.3778428917267762},{"$f":"'Op. Cost Input'!$H14","v":4.9368473032929794},{"$f":"'Op. Cost Input'!$H15","v":8.3146901950197556},{"$f":"'Op. Cost Input'!$H16","v":15.590044115662044},{"$f":"'Op. Cost Input'!$H17","v":2.6573938833514839},{"$f":"'Op. Cost Input'!$H18","v":4.6770132346986131},{"$f":"'Op. Cost Input'!$H19","v":9.0941924008028572},{"$f":"'Op. Cost Input'!$H20","v":7.1454368863451032},{"$f":"'Op. Cost Input'!$H21","v":8.5745242636141228},{"$f":"'Op. Cost Input'!$H22","v":{"$error":"#REF!"}},{"$f":"'Op. Cost Input'!$H23","v":{"$error":"#REF!"}},null,{"$f":"'Op. Cost Input'!H25","v":0},{"$f":"'Op. Cost Input'!H26","v":0},{"$f":"'Op. Cost Input'!H27","v":0},{"$f":"'Op. Cost Input'!H28","v":0},null,{"$f":"'Op. Cost Input'!H30","v":0},null,null,null,null,null,null,9.0941924008028572]
[null,"Interest on Operating",{"$f":"ROUND(SUM(C5:C18)/2*('Op. Cost Input'!$E$3),2)","v":17.84},{"$f":"ROUND(SUM(D5:D18)/2*('Op. Cost Input'!$E$3),2)","v":16.84},{"$f":"ROUND(SUM(E5:E18)/2*('Op. Cost Input'!$E$3),2)","v":17.34},{"$f":"ROUND(SUM(F5:F18)/2*('Op. Cost Input'!$E$3),2)","v":17},{"$f":"ROUND(SUM(G5:G18)/2*('Op. Cost Input'!$E$3),2)","v":17.5},{"$f":"ROUND(SUM(H5:H18)/2*('Op. Cost Input'!$E$3),2)","v":16.86},{"$f":"ROUND(SUM(I5:I18)/2*('Op. Cost Input'!$E$3),2)","v":15.15},{"$f":"ROUND(SUM(J5:J18)/2*('Op. Cost Input'!$E$3),2)","v":14.47},{"$f":"ROUND(SUM(K5:K18)/2*('Op. Cost Input'!E3),2)","v":16.97},{"$f":"ROUND(SUM(L5:L18)/2*('Op. Cost Input'!$E$3),2)","v":12.57},{"$f":"ROUND(SUM(M5:M18)/2*('Op. Cost Input'!$E$3),2)","v":11.76},null,{"$f":"ROUND(SUM(O5:O18)/2*('Op. Cost Input'!$E$3),2)","v":6.02},{"$f":"ROUND(SUM(P5:P18)/2*('Op. Cost Input'!$E$3),2)","v":8.31},{"$f":"ROUND(SUM(Q5:Q18)/2*('Op. Cost Input'!$E$3),2)","v":7.34},{"$f":"ROUND(SUM(R5:R18)/2*('Op. Cost Input'!$E$3),2)","v":5.99},null,{"$f":"ROUND(SUM(T5:T18)/2*('Op. Cost Input'!$E$3),2)","v":2.83},null,null,null,null,null,null,16.832500000000003]
[null,"Total Operating",{"$f":"SUM(C5:C20)","v":481.52152361955814},456.39922588375589,473.12591412285104,471.19685802244072,471.75853242170905,456.66044217305625,415.3322652549499,395.07388742470278,463.45719783355071,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"SUM(O5:O20)","v":161.31833333333336},{"$f":"SUM(P5:P20)","v":222.65833333333333},{"$f":"SUM(Q5:Q20)","v":196.88833333333332},{"$f":"SUM(R5:R20)","v":160.53833333333336},null,{"$f":"SUM(T5:T20)","v":75.844999999999999},null,{"$f":"IF(SUM(V5:V20)=0,\"\",SUM(V5:V20))","v":""},null,null,null,null,460.29414025494998]
[null,null,"",null,null,"","","","","","",null,"",null,"","","","",null,""]
["B.   Fixed Costs",null,"",null,"","","","","","","",null,"",null,"","","","",null,""]
[null,"Land Investment Costs",{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},null,{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},{"$f":"'Fixed Cost Input'!$D$14","v":97.172945137051187},null,0,null,null,null,null,null,null,97.172945137051187]
[null,"Machinery Costs",{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},null,{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},{"$f":"'Fixed Cost Input'!$I$17","v":86.366977671004207},null,0,null,null,null,null,null,null,86.366977671004207]
[null,"Total Fixed ",{"$f":"SUM(C24:C25)","v":183.53992280805539},183.53992280805539,183.53992280805539,183.53992280805539,183.53992280805539,183.53992280805539,183.53992280805539,183.53992280805539,183.53992280805539,183.53992280805539,183.53992280805539,null,{"$f":"SUM(O24:O25)","v":183.53992280805539},{"$f":"SUM(P24:P25)","v":183.53992280805539},{"$f":"SUM(Q24:Q25)","v":183.53992280805539},{"$f":"SUM(R24:R25)","v":183.53992280805539},null,{"$f":"SUM(T24:T25)","v":0},null,{"$f":"IF(SUM(V24:V25)=0,\"\",SUM(V24:V25))","v":""},null,null,null,null,183.53992280805539]
[]
["C.   Owners - Labour & Living",null,{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$C22*'Op. Cost Input'!$E$5","v":83.2},{"$f":"'Op. Cost Input'!$C23*'Op. Cost Input'!$E$5","v":83.2},null,{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},{"$f":"'Op. Cost Input'!$E$9*'Op. Cost Input'!$E$5","v":52},null,0,null,null,null,null,null,null,52]
[]
["Total Costs",null,{"$f":"+C21+C26+C28","v":717.06144642761353},691.93914869181128,708.66583693090638,706.73678083049617,707.29845522976439,692.20036498111165,650.8721880630053,630.61381023275817,698.9971206416061,{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"+O21+O26+O28","v":396.85825614138878},{"$f":"+P21+P26+P28","v":458.1982561413887},{"$f":"+Q21+Q26+Q28","v":432.42825614138872},{"$f":"+R21+R26+R28","v":396.07825614138875},null,{"$f":"+T21+T26+T28","v":75.844999999999999},null,{"$f":"IF(OR(V21=\"\",V26=\"\",V28=\"\"),\"\",SUM(V21+V26+V28))","v":""},null,null,null,null,695.83406306300549]
[]
[null,null,"Profitability Analysis"]
["Estimated Farmgate"]
[null,"Target Price $ per unit",53,20.5,23,10,1.8,30,10,10.25,19,18,0.5]
[null,"Target Yield per acre (bu or lb.)",13,19,32,60,450,18,35,27.5,33,15,900]
[null,"Unit type","bu","bu","bu","bu","lb","bu","bu","bu","bu","bu","lb"]
[null,"Gross Revenue / acre",{"$f":"ROUND((C34*C35),2)","v":689},389.5,736,600,810,540,350,281.88,627,270,450,null,null,null,null,null,null,null,null,{"$f":"IF(OR(V34=\"\",V35=\"\"),\"\",ROUND(V34*V35,2))","v":""},null,null,null,null,593.75]
[null,"Revenue Ranking",{"$f":"RANK(C37,$C$37:$K$37)","v":3},{"$f":"RANK(D37,$C$37:$K$37)","v":7},{"$f":"RANK(E37,$C$37:$K$37)","v":2},5,1,6,8,9,4,{"$f":"RANK(L37,$C$37:$M$37)","v":11},7]
[]
[null,"Operating Expense Ratio",{"$f":"SUM(C21/C37)","v":0.69887013587744284},1.1717566774935966,0.64283412244952587,0.78532809670406789,0.58241794126136914,0.84566748550565973,1.1866636150141425,1.4015676437657967,0.73916618474250517,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(V21=\"\",V37=\"\"),\"\",V21/V37)","v":""}]
[]
["Marginal Returns "]
[null,"Over Operating Costs",{"$f":"SUM(C37-C21)","v":207.47847638044186},-66.899225883755889,262.87408587714896,128.80314197755928,338.24146757829095,83.339557826943746,-65.332265254949903,-113.19388742470278,163.54280216644929,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(V21=\"\",V37=\"\"),\"\",V37-V21)","v":""},null,null,null,null,133.45585974505005]
[null,"Over Operating & Fixed Costs",{"$f":"SUM(C37-C21-C26)","v":23.938553572386468},-250.43914869181128,79.334163069093563,-54.736780830496116,154.70154477023556,-100.20036498111165,-248.8721880630053,-296.73381023275817,-19.997120641606102,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,null,null,null,null,null,-50.084063063005345]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(C37-C30)","v":-28.061446427613532},-302.43914869181128,27.33416306909362,-106.73678083049617,102.70154477023561,-152.20036498111165,-300.8721880630053,-348.73381023275817,-71.997120641606102,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(V30=\"\",V37=\"\"),\"\",V37-V30)","v":""},null,null,null,null,-102.08406306300535]
[null,"Profitability Ranking",{"$f":"RANK(C45,$C$45:$K$45)","v":3},{"$f":"RANK(D45,$C$45:$K$45)","v":8},2,5,1,6,7,9,4]
[]
["Return on Investment (ROI)",null,{"$f":"SUM((C37-C30)/C30)","v":-3.913394949263431E-2},{"$f":"SUM((D37-D30)/D30)","v":-0.43708922853058174},3.8571300667565062E-2,-0.15102762969979899,0.14520255771924914,-0.21987905912945424,-0.46226001599238786,-0.5530069347895209,-0.10300059687730943]
["Return on Asset (ROA)",null,{"$f":"SUM((C43-C28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":2.8845626754124568E-2},{"$f":"SUM((D43-D28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":-3.4229707099713999E-2},{"$f":"SUM((E43-E28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":4.1580249626930792E-2},{"$f":"SUM((F43-F28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":1.0759342983346961E-2},{"$f":"SUM((G43-G28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":5.8906084500756538E-2},{"$f":"SUM((H43-H28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":3.0794432803304516E-4},{"$f":"SUM((I43-I28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":-3.3869486265505726E-2},{"$f":"SUM((J43-J28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":-4.4872158028667307E-2},{"$f":"SUM((K43-K28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5))","v":1.8745471762402138E-2}]
[]
[null,null,"Breakeven Analysis"]
["Breakeven Price Per Unit"]
[null,"Operating Costs",{"$f":"SUM(C21/C35)","v":37.040117201504472},24.02101188861873,14.785184816339095,7.8532809670406785,1.0483522942704646,25.370024565169793,11.866636150141426,14.366323179080101,14.044157510107597,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operating & Fixed Costs",{"$f":"SUM((C21+C26)/C35)","v":51.15857280212412},33.681007825884805,20.520807404090824,10.91227968050827,1.4562187893994765,35.566686943395091,17.110633944657295,21.040502190282115,19.605973352775944,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Total Costs",{"$f":"SUM(C30/C35)","v":55.15857280212412},36.417849931147963,22.145807404090824,11.778946347174935,1.5717743449550319,38.455575832283984,18.596348230371579,22.931411281191206,21.181730928533518,{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Breakeven Yield (Bu or lb.)"]
[null,"Operating Costs",{"$f":"SUM(C21/C34)","v":9.0853117664067575},{"$f":"D21/D34","v":22.263376872378338},20.570691918384828,47.119685802244071,262.08807356761611,15.222014739101875,41.533226525494989,38.543793895092954,24.39248409650267,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Operating & Fixed Costs",{"$f":"SUM((C21+C26)/C34)","v":12.5483291778795},31.21654383862494,28.55068856221332,65.47367808304962,364.05469734986912,21.340012166037056,59.887218806300531,56.450127827586165,34.052480033768745,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Total Costs",{"$f":"C30/C34","v":13.529461253351199},33.753129204478597,30.811558127430711,70.673678083049623,392.94358623875797,23.073345499370387,65.087218806300527,61.52329855929348,36.789322139031903,{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Breakeven Yield Risk Ratio",null,{"$f":"SUM(C35/C60)","v":0.96086605050736562},0.56291077146941826,1.0385713006675652,0.8489723703002009,1.1452025577192493,0.78012094087054584,0.53773998400761214,0.44698513642757137,0.89699940312269055,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"(Yield per acre / BE Yield)"]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"Risk Analysis","index":2,"n_rows":66,"n_cols":13,"rows_kept":66,"cut":false,"hidden":false,"merged":[[19,1,19,9],[65,1,66,9],[0,2,0,7]]}
[null,null," AgriInsurance Analysis"]
[]
[null,null,null,null,"HRS",null,null,"Soy-",null,null,"Winter"]
[null,null,"Flax","Peas","Wheat","Oats","Hemp","beans","Barley","Fall Rye","Wheat",null,"Your Farm"]
[]
["AgriInsurance "]
[null,"80% Insured Value",521.20799999999997,358.74080000000004,550.88480000000004,482.66400000000004,366.08000000000004,386.57600000000002,425.3664,553.76640000000009,565.09440000000006]
[null,"Premium Cost (% of Insured)",{"$f":"IF(Summary!C14=0,\"n/a\",SUM(Summary!C14/C7))","v":0.11002325367223835},{"$f":"IF(Summary!D14=0,\"n/a\",SUM(Summary!D14/D7))","v":6.181343187058734E-2},{"$f":"IF(Summary!E14=0,\"n/a\",SUM(Summary!E14/E7))","v":0.10650593372697886},{"$f":"IF(Summary!F14=0,\"n/a\",SUM(Summary!F14/F7))","v":0.10308931264813617},{"$f":"IF(Summary!G14=0,\"n/a\",SUM(Summary!G14/G7))","v":0.11082277097902096},{"$f":"IF(Summary!H14=0,\"n/a\",SUM(Summary!H14/H7))","v":5.2402373660030623E-2},{"$f":"IF(Summary!I14=0,\"n/a\",SUM(Summary!I14/I7))","v":5.9272429604218857E-2},{"$f":"IF(Summary!J14=0,\"n/a\",SUM(Summary!J14/J7))","v":2.7493542403439424E-2},{"$f":"IF(Summary!K14=0,\"n/a\",SUM(Summary!K14/K7))","v":0.10896409520250067}]
[]
["Costs Not Covered By AgriInsurance"]
[null,"Operating Costs",{"$f":"IF(Summary!C21-C7<0,0,SUM(Summary!C21-C7))","v":0},{"$f":"IF(Summary!D21-D7<0,0,SUM(Summary!D21-D7))","v":97.658425883755854},{"$f":"IF(Summary!E21-E7<0,0,SUM(Summary!E21-E7))","v":0},{"$f":"IF(Summary!F21-F7<0,0,SUM(Summary!F21-F7))","v":0},{"$f":"IF(Summary!G21-G7<0,0,SUM(Summary!G21-G7))","v":105.67853242170901},{"$f":"IF(Summary!H21-H7<0,0,SUM(Summary!H21-H7))","v":70.084442173056232},{"$f":"IF(Summary!I21-I7<0,0,SUM(Summary!I21-I7))","v":0},{"$f":"IF(Summary!J21-J7<0,0,SUM(Summary!J21-J7))","v":0},{"$f":"IF(Summary!K21-K7<0,0,SUM(Summary!K21-K7))","v":0}]
[null,"Operating & Fixed Costs",{"$f":"IF(Summary!C21+Summary!C26-C7<0,0,SUM(Summary!C21+Summary!C26-C7))","v":143.85344642761356},{"$f":"IF(Summary!D21+Summary!D26-D7<0,0,SUM(Summary!D21+Summary!D26-D7))","v":281.19834869181125},{"$f":"IF(Summary!E21+Summary!E26-E7<0,0,SUM(Summary!E21+Summary!E26-E7))","v":105.78103693090634},{"$f":"IF(Summary!F21+Summary!F26-F7<0,0,SUM(Summary!F21+Summary!F26-F7))","v":172.07278083049613},{"$f":"IF(Summary!G21+Summary!G26-G7<0,0,SUM(Summary!G21+Summary!G26-G7))","v":289.21845522976434},{"$f":"IF(Summary!H21+Summary!H26-H7<0,0,SUM(Summary!H21+Summary!H26-H7))","v":253.62436498111163},{"$f":"IF(Summary!I21+Summary!I26-I7<0,0,SUM(Summary!I21+Summary!I26-I7))","v":173.5057880630053},{"$f":"IF(Summary!J21+Summary!J26-J7<0,0,SUM(Summary!J21+Summary!J26-J7))","v":24.847410232758079},{"$f":"IF(Summary!K21+Summary!K26-K7<0,0,SUM(Summary!K21+Summary!K26-K7))","v":81.902720641606038}]
[null,"Total Costs",{"$f":"IF(Summary!C30-C7<0,0,SUM(Summary!C30-C7))","v":195.85344642761356},{"$f":"IF(Summary!D30-D7<0,0,SUM(Summary!D30-D7))","v":333.19834869181125},{"$f":"IF(Summary!E30-E7<0,0,SUM(Summary!E30-E7))","v":157.78103693090634},{"$f":"IF(Summary!F30-F7<0,0,SUM(Summary!F30-F7))","v":224.07278083049613},{"$f":"IF(Summary!G30-G7<0,0,SUM(Summary!G30-G7))","v":341.21845522976434},{"$f":"IF(Summary!H30-H7<0,0,SUM(Summary!H30-H7))","v":305.62436498111163},{"$f":"IF(Summary!I30-I7<0,0,SUM(Summary!I30-I7))","v":225.5057880630053},{"$f":"IF(Summary!J30-J7<0,0,SUM(Summary!J30-J7))","v":76.847410232758079},{"$f":"IF(Summary!K30-K7<0,0,SUM(Summary!K30-K7))","v":133.90272064160604}]
[]
["AgriInsurance Risk Ratio",null,{"$f":"SUM(C7/Summary!C21)","v":1.0824189043142285},{"$f":"SUM(D7/Summary!D21)","v":0.78602412023233958},{"$f":"SUM(E7/Summary!E21)","v":1.16435135670239},{"$f":"SUM(F7/Summary!F21)","v":1.0243362021251279},{"$f":"SUM(G7/Summary!G21)","v":0.77599020439710442},{"$f":"SUM(H7/Summary!H21)","v":0.8465283267375785},{"$f":"SUM(I7/Summary!I21)","v":1.0241592950619685},{"$f":"SUM(J7/Summary!J21)","v":1.401678059792151},{"$f":"SUM(K7/Summary!K21)","v":1.2193022411596077}]
[null,"(AgriInsurance Coverage / Operating Cost)"]
[null,"Risk Ranking",{"$f":"RANK(C15,$C$15:$K$15)","v":4},8,3,5,9,7,6,1,2]
[]
[]
[null,"Sensitivity Analysis (Stress Test)"]
[]
[]
[]
[{"$f":"Summary!A4","v":"A.  Operating Costs"},null,{"$f":"Summary!C21","v":481.52152361955814},{"$f":"Summary!D21","v":456.39922588375589},{"$f":"Summary!E21","v":473.12591412285104},{"$f":"Summary!F21","v":471.19685802244072},{"$f":"Summary!G21","v":471.75853242170905},{"$f":"Summary!H21","v":456.66044217305625},{"$f":"Summary!I21","v":415.3322652549499},{"$f":"Summary!J21","v":395.07388742470278},{"$f":"Summary!K21","v":463.45719783355071}]
[{"$f":"Summary!A23","v":"B.   Fixed Costs"},null,{"$f":"Summary!C26","v":183.53992280805539},{"$f":"Summary!D26","v":183.53992280805539},{"$f":"Summary!E26","v":183.53992280805539},{"$f":"Summary!F26","v":183.53992280805539},{"$f":"Summary!G26","v":183.53992280805539},{"$f":"Summary!H26","v":183.53992280805539},{"$f":"Summary!I26","v":183.53992280805539},{"$f":"Summary!J26","v":183.53992280805539},{"$f":"Summary!K26","v":183.53992280805539}]
[{"$f":"Summary!A30","v":"Total Costs"},null,{"$f":"Summary!C30","v":717.06144642761353},{"$f":"Summary!D30","v":691.93914869181128},{"$f":"Summary!E30","v":708.66583693090638},{"$f":"Summary!F30","v":706.73678083049617},{"$f":"Summary!G30","v":707.29845522976439},{"$f":"Summary!H30","v":692.20036498111165},{"$f":"Summary!I30","v":650.8721880630053},{"$f":"Summary!J30","v":630.61381023275817},{"$f":"Summary!K30","v":698.9971206416061}]
[]
["Estimated Farmgate"]
[null,"Price $ per unit",{"$f":"Summary!C34","v":53},{"$f":"Summary!D34","v":20.5},{"$f":"Summary!E34","v":23},{"$f":"Summary!F34","v":10},{"$f":"Summary!G34","v":1.8},{"$f":"Summary!H34","v":30},{"$f":"Summary!I34","v":10},{"$f":"Summary!J34","v":10.25},{"$f":"Summary!K34","v":19}]
[null,"Yield per acre (bu or lb.)",{"$f":"Summary!C35","v":13},{"$f":"Summary!D35","v":19},{"$f":"Summary!E35","v":32},{"$f":"Summary!F35","v":60},{"$f":"Summary!G35","v":450},{"$f":"Summary!H35","v":18},{"$f":"Summary!I35","v":35},{"$f":"Summary!J35","v":27.5},{"$f":"Summary!K35","v":33}]
[null,"Unit type","bu","bu","bu","bu","bu","bu","bu","bu","lb"]
[]
[]
["A.  Operating Costs",null,{"$f":"Summary!C21","v":481.52152361955814},{"$f":"Summary!D21","v":456.39922588375589},{"$f":"Summary!E21","v":473.12591412285104},{"$f":"Summary!F21","v":471.19685802244072},{"$f":"Summary!G21","v":471.75853242170905},{"$f":"Summary!H21","v":456.66044217305625},{"$f":"Summary!I21","v":415.3322652549499},{"$f":"Summary!J21","v":395.07388742470278},{"$f":"Summary!K21","v":463.45719783355071}]
["B.   Fixed Costs",null,{"$f":"Summary!C26","v":183.53992280805539},{"$f":"Summary!D26","v":183.53992280805539},{"$f":"Summary!E26","v":183.53992280805539},{"$f":"Summary!F26","v":183.53992280805539},{"$f":"Summary!G26","v":183.53992280805539},{"$f":"Summary!H26","v":183.53992280805539},{"$f":"Summary!I26","v":183.53992280805539},{"$f":"Summary!J26","v":183.53992280805539},{"$f":"Summary!K26","v":183.53992280805539}]
["Total Costs",null,{"$f":"Summary!C30","v":717.06144642761353},{"$f":"Summary!D30","v":691.93914869181128},{"$f":"Summary!E30","v":708.66583693090638},{"$f":"Summary!F30","v":706.73678083049617},{"$f":"Summary!G30","v":707.29845522976439},{"$f":"Summary!H30","v":692.20036498111165},{"$f":"Summary!I30","v":650.8721880630053},{"$f":"Summary!J30","v":630.61381023275817},{"$f":"Summary!K30","v":698.9971206416061}]
[]
["Estimated Farmgate"]
[null,"Price $ per unit",{"$f":"Summary!C34","v":53},{"$f":"Summary!D34","v":20.5},{"$f":"Summary!E34","v":23},{"$f":"Summary!F34","v":10},{"$f":"Summary!G34","v":1.8},{"$f":"Summary!H34","v":30},{"$f":"Summary!I34","v":10},{"$f":"Summary!J34","v":10.25},{"$f":"Summary!K34","v":19}]
[null,"Yield per acre (bu or lb.)",{"$f":"Summary!C35","v":13},{"$f":"Summary!D35","v":19},{"$f":"Summary!E35","v":32},{"$f":"Summary!F35","v":60},{"$f":"Summary!G35","v":450},{"$f":"Summary!H35","v":18},{"$f":"Summary!I35","v":35},{"$f":"Summary!J35","v":27.5},{"$f":"Summary!K35","v":33}]
[null,"Unit type","bu","bu","bu","bu","bu","bu","bu","bu","lb"]
[]
[null,null,null,null,"Percent Market Price Change",-0.05]
[null,null,null,null,"Percent Crop Yield Change",-0.1]
[]
[]
[null,null,null,null,"HRS",null,null,"Soy-",null,null,"Winter"]
[null,null,"Flax","Peas","Wheat","Oats","Hemp","beans","Barley","Fall Rye","Wheat",null,"Your Farm"]
[]
[null,"Market Price ($ per unit)",{"$f":"SUM(C39*(1+$F$43))","v":50.349999999999994},{"$f":"SUM(D39*(1+$F$43))","v":19.474999999999998},21.849999999999998,9.5,1.71,28.5,9.5,9.7374999999999989,18.05]
[null,"Yield (per acre)",{"$f":"ROUND(C40*(1+$F$44),0)","v":12},{"$f":"ROUND(D40*(1+$F$44),0)","v":17},29,54,405,16,32,25,30]
[]
[]
[{"$f":"\"Stress Test Scenario = Market Price \"&IF(F43<0,\"Down\",\"Up\")&\" \"&ABS(F43*100)&\"%, and Crop Yield \"&IF(F44<0,\"Down\",\"Up\")&\" \"&ABS(F44*100)&\"%\"","v":"Stress Test Scenario = Market Price Down 5%, and Crop Yield Down 10%"}]
[null,"Gross Revenue / acre",{"$f":"C50*C51","v":604.19999999999993},331.07499999999999,633.65,513,692.55,456,304,243.43749999999997,541.5]
[null,"Marginal Returns "]
[null,"   Over Operating Costs",{"$f":"SUM(C55-C34)","v":122.67847638044179},-125.3242258837559,160.52408587714893,41.803141977559278,220.79146757829091,-0.66044217305625352,-111.3322652549499,-151.6363874247028,78.042802166449292]
[null,"   Over Operating & Fixed ",{"$f":"SUM(C55-C35-C34)","v":-60.8614464276136},-308.86414869181129,-23.01583693090646,-141.73678083049612,37.251544770235512,-184.20036498111165,-294.8721880630053,-335.17631023275817,-105.4971206416061]
[null,"   Over Total Costs (Net Profit)",{"$f":"SUM(C55-C36)","v":-112.8614464276136},-360.86414869181129,-75.015836930906403,-193.73678083049617,-14.748455229764431,-236.20036498111165,-346.8721880630053,-387.17631023275817,-157.4971206416061]
[null,"Profitability Ranking",{"$f":"RANK(C59,$C$59:$K$59)","v":3},{"$f":"RANK(D59,$C$59:$K$59)","v":8},2,5,1,6,7,9,4]
[]
[null,"Operating Expense Ratio",{"$f":"SUM(C34/C55)","v":0.79695717249182085},1.3785372676395256,0.74666758324445837,0.91851239380592731,0.68119057457470089,1.0014483380988075,1.3662245567597036,1.6228965850565455,0.85587663496500588]
[]
[]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"Charts","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Seed & Fertility","index":4,"n_rows":89,"n_cols":10,"rows_kept":89,"cut":false,"hidden":false,"merged":[[0,1,0,9],[25,1,25,9],[56,0,56,9]]}
[null,"Seed "]
[]
[null,null,"Seeding Rate",null,"Price",null,"Cost"]
[null,"Crop","per Acre",null,"per Unit",null,"per Acre"]
[null,"Flax",60,"lb",1.25,"/lb",{"$f":"ROUND(C5*E5,2)","v":75}]
[null,"Peas",3,"bu",25,"/bu",{"$f":"ROUND(C6*E6,2)","v":75}]
[null,"HRS Wheat",2.16,"bu",28,"/bu",{"$f":"ROUND(C7*E7,2)","v":60.48}]
[null,"Oats",4,"bu",15,"/bu",{"$f":"ROUND(C8*E8,2)","v":60}]
[null,"Hemp",25,"lb",{"$f":"1.4+0.75","v":2.15},"/lb",{"$f":"ROUND(C9*E9,2)","v":53.75}]
[null,"Soybeans",84,"lb",1,"/lb",84]
[null,"Barley",2.5,"bu",15,"/bu",37.5]
[null,"Fall Rye",2,"bu",15,"/bu",30]
[null,"Winter Wheat",2,"bu",24,"/bu",48]
[null,"Buckwheat",65,"lb",0.55000000000000004,"/lb",35.75]
[null,"Sunflower - Oil",4,"lb",4,"/lb",16]
[]
[null,"Green Manure Crop"]
[null,"Sweet Clover",7,"lb",2.25,"/lb",15.75]
[null,"Forage Oat /Vetch Mix",170,"lb",0.44,"/lb",74.8,"(50 lb oats, vetch)"]
[null,"Forage Peas",2,"bu",25,"/bu",50]
[null,"Alfalfa",3.75,"lb",4,"/lb",15]
[]
[null,"Underseed Crop"]
[null,"Red Clover",10,"lb",3.25,"/lb",{"$f":"ROUND(C24*E24,2)","v":32.5}]
[]
[null,"Soil Fertility"]
[]
[null,"Soil Fertility Rotation "]
[null,"Greenmanure Plowdown rotation",null,1,"year","every",4,"years"]
[null,"Red Clover Underseed rotation",null,1,"year","every",4,"years"]
[]
[null,"Green Manure Crop",null,null,"Usage of each crop type"]
[null,"Sweet Clover",null,null,0]
[null,"Forage Oat /Vetch Mix",null,null,1]
[null,"Red Clover",null,null,0]
[null,"Forage Peas",null,null,0]
[null,"Alfalfa",null,null,0]
[null,null,null,{"$f":"IF(SUM(E33:E37)=100%,\"\",\"ERROR\")","v":""},{"$f":"SUM(E33:E37)","v":1},null,"(Total must = 100%)"]
[]
[null,"Total Annual Fertility Cost",null,null,{"$f":"IF('Seed & Fertility'!$D$38=\"error\",\"ERROR\",(SUM(((Summary!O30*'Seed & Fertility'!$E$33)+(Summary!P30*'Seed & Fertility'!$E$34)+(Summary!T30*'Seed & Fertility'!$E$35)+(Summary!Q30*'Seed & Fertility'!$E$36)+(Summary!R30*'Seed & Fertility'!$E$37))/('Seed & Fertility'!$G$29-'Seed & Fertility'!$D$29)))+(Summary!T30/('Seed & Fertility'!G30/'Seed & Fertility'!D30)))","v":171.69400204712957},"/acre"]
[]
[null,"Compost"]
[null,"Compost application",1,"year","every",1,"years"]
[]
[null,"Compost cost",null,null,10.5,"/ton"]
[null,"Compost application cost",null,null,15,"/cubic yard"]
[]
[null,"Compost application rate (tons)",null,null,0.45,"/acre"]
[null,"Compost bulk density (tons)",null,null,0.6,"/cubic yard"]
[]
[null,"Compost cost",null,null,{"$f":"SUM(E48*E45)","v":4.7250000000000005},"/acre"]
[null,"Compost application",null,null,{"$f":"SUM(E48/E49*E46)","v":11.25},"/acre"]
[null,"Total Compost Cost",null,null,{"$f":"SUM(E51:E52)","v":15.975000000000001},"/acre"]
[]
[null,"Total Annual Compost Cost",null,null,{"$f":"SUM(E53/F43)","v":15.975000000000001},"/acre"]
[]
["Organic Certification"]
[]
[null,null,null,"Weed",null,"Disease",null,"Insect ",null,"Total"]
[null,null,null,"Control",null,"Control",null,"Control",null,"Cost"]
[null,"Crop",null,"$/acre",null,"$/acre",null,"$/acre",null,"$/acre"]
[null,{"$f":"'Seed & Fertility'!B5","v":"Flax"},null,0,null,0,null,0,null,{"$f":"D62+F62+H62","v":0}]
[null,{"$f":"'Seed & Fertility'!B6","v":"Peas"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B7","v":"HRS Wheat"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B8","v":"Oats"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B9","v":"Hemp"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B10","v":"Soybeans"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B11","v":"Barley"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B12","v":"Fall Rye"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B13","v":"Winter Wheat"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B14","v":"Buckwheat"},null,0,null,0,null,0,null,0]
[null,{"$f":"'Seed & Fertility'!B15","v":"Sunflower - Oil"},null,0,null,0,null,0,null,0]
[]
[null,"Green Manure Crop"]
[null,{"$f":"'Seed & Fertility'!B18","v":"Sweet Clover"},null,0,null,0,null,0,null,{"$f":"D75+F75+H75","v":0}]
[null,{"$f":"'Seed & Fertility'!B19","v":"Forage Oat /Vetch Mix"},null,0,null,0,null,0,null,{"$f":"D76+F76+H76","v":0}]
[null,{"$f":"'Seed & Fertility'!B20","v":"Forage Peas"},null,0,null,0,null,0,null,{"$f":"D77+F77+H77","v":0}]
[null,{"$f":"'Seed & Fertility'!B21","v":"Alfalfa"},null,0,null,0,null,0,null,{"$f":"D78+F78+H78","v":0}]
[]
[null,"Underseed Crop"]
[null,{"$f":"'Seed & Fertility'!B24","v":"Red Clover"},null,0,null,0,null,0,null,{"$f":"D81+F81+H81","v":0}]
[]
[]
[null,"Certification Costs",null,600,"organic acres "]
[null,null," Annual Fee",null,null,null,1500]
[null,null," Inspection Fee",null,null,null,500]
[null,null,"Total",null,null,null,{"$f":"SUM(G85:G86)","v":2000}]
[]
[null,null,"Cost per acre",null,null,null,{"$f":"G87/D84","v":3.3333333333333335},"/acre"]

{"sheet":"Op. Cost Input","index":5,"n_rows":56,"n_cols":21,"rows_kept":56,"cut":false,"hidden":false,"merged":[[0,0,0,13],[9,4,9,13],[10,8,10,13],[32,0,32,13],[34,4,34,11],[34,12,34,13],[35,10,36,10],[35,11,36,11],[35,12,36,12],[35,13,36,13],[35,4,36,4],[35,5,36,5],[35,6,36,6],[35,7,36,7],[35,8,36,8],[35,9,36,9]]}
["Operating Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm Labour Worksheet"]
[null,"Interest Rate on Operating",null,null,7.7499999999999999E-2,null,"Grain Hauling",null,null,null,null,null,null,null,null,null,null,"#","# of","Acres","Hours "]
[null,"Land Taxes  ($/acre)",null,null,17.5,null,"  Distance to storage",null,6,"miles roundtrip",null,null,null,null,null,null,null,"Staff","Months","Farmed","Per Acre"]
[null,"Labour rate ($/hour)",null,null,26,null,"  Distance to market",null,0,"miles roundtrip",null,null,null,null,null,null,null,1,7,600,{"$f":"SUM(R5*S5*4*40)/T5","v":1.8666666666666667}]
[null,"Machinery Operating  ($/acre)",null,null,25,null,"  Grain truck fuel use",null,5,"Miles per Imp. Gallon",null,null,null,null,null,null,null,1,4,{"$f":"T5","v":600},{"$f":"SUM(R6*S6*4*40)/T6","v":1.0666666666666667}]
[null,"Other Costs ($/acre)",null,null,17.75,null,"  Grain truck size",null,475,"bushels",null,null,null,null,null,null,null,0,0,{"$f":"T5","v":600},{"$f":"SUM(R7*S7*4*40)/T7","v":0}]
[null,"Fuel Cost  ($/litre)",null,null,1.65,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T5","v":600},{"$f":"SUM(R8*S8*4*40)/T8","v":0}]
[null,"Owners - Labour & Living (hrs/acre)",null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T5","v":600},{"$f":"SUM(R9*S9*4*40)/T9","v":0}]
[null,null,null,null,"Operating Cost ($/Acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U5:U9)","v":2.9333333333333336}]
[null,null,"Hired Labour",null,"Crop","Hail","Drying","Storage","Rental and Custom Costs"]
["Crop",null,"(hrs/acre)","Fuel","Insurance","Insurance","Costs","$/acre","Seeding","Application","Swathing","Harvest","General","Total"]
[null,{"$f":"'Seed & Fertility'!B5","v":"Flax"},1,{"$f":"SUM($E$8*D39)","v":41.331345347368419},57.345000000000006,9.375,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!C$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":3.3778428917267762},"-","-","-","-","-",{"$f":"SUM(I13:M13)","v":0}]
[null,{"$f":"'Seed & Fertility'!B6","v":"Peas"},1,41.445043199999994,22.175000000000001,18.75,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!D$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":4.9368473032929794},"-","-","-","-","-",{"$f":"SUM(I14:M14)","v":0}]
[null,{"$f":"'Seed & Fertility'!B7","v":"HRS Wheat"},1,41.691388547368419,58.672500000000007,9.375,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!E$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":8.3146901950197556},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B8","v":"Oats"},1,42.22197852631578,49.7575,9.375,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!F$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":15.590044115662044},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B9","v":"Hemp"},1,41.278803157894728,40.57,18.75,20,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,((Summary!G$35/44)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":2.6573938833514839},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B10","v":"Soybeans"},1,41.426093557894731,20.2575,12.1875,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!H$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":4.6770132346986131},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B11","v":"Barley"},1,41.748237473684206,25.212499999999999,9.375,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!I$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":9.0941924008028572},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B12","v":"Fall Rye"},1,41.606115157894735,15.225,9.375,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!J$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":7.1454368863451032},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B13","v":"Winter Wheat"},1,41.710338189473681,61.575000000000003,9.375,0,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(Summary!K$35*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":8.5745242636141228},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B14","v":"Buckwheat"},3.2,41.369244631578944,16.21,16.5,"-",{"$f":"(((((('Fixed Cost Input'!$D$17*Summary!L$35)-('Fixed Cost Input'!$D$17*Summary!L$35*('Fixed Cost Input'!#REF!)))/20)+((('Fixed Cost Input'!$D$17*Summary!L$35)+('Fixed Cost Input'!$D$17*Summary!L$35*('Fixed Cost Input'!#REF!)))/2)*('Fixed Cost Input'!#REF!)))*'Fixed Cost Input'!$C$17)+(((((('Fixed Cost Input'!$D$18*Summary!L$35)-('Fixed Cost Input'!$D$18*Summary!L$35*('Fixed Cost Input'!#REF!)))/20)+((('Fixed Cost Input'!$D$18*Summary!L$35)+('Fixed Cost Input'!$D$18*Summary!L$35*('Fixed Cost Input'!#REF!)))/2)*('Fixed Cost Input'!#REF!)))*'Fixed Cost Input'!$C$18)","v":{"$error":"#REF!"}},"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B15","v":"Sunflower - Oil"},3.2,41.860212631578939,14.530000000000001,6.6000000000000005,10,{"$f":"(((((('Fixed Cost Input'!$D$17*Summary!M$35/22)-('Fixed Cost Input'!$D$17*Summary!M$35/22*('Fixed Cost Input'!#REF!)))/20)+((('Fixed Cost Input'!$D$17*Summary!M$35/22)+('Fixed Cost Input'!$D$17*Summary!M$35/22*('Fixed Cost Input'!#REF!)))/2)*('Fixed Cost Input'!#REF!)))*'Fixed Cost Input'!$C$17)+(((((('Fixed Cost Input'!$D$18*Summary!M$35/22)-('Fixed Cost Input'!$D$18*Summary!M$35/22*('Fixed Cost Input'!#REF!)))/20)+((('Fixed Cost Input'!$D$18*Summary!M$35/22)+('Fixed Cost Input'!$D$18*Summary!M$35/22*('Fixed Cost Input'!#REF!)))/2)*('Fixed Cost Input'!#REF!)))*'Fixed Cost Input'!$C$18)","v":{"$error":"#REF!"}},"-","-","-","-","-",0]
["Green Manure Crop"]
[null,{"$f":"'Seed & Fertility'!B18","v":"Sweet Clover"},1,{"$f":"SUM($E$8*D51)","v":33.989999999999995},0,0,0,null,"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B19","v":"Forage Oat /Vetch Mix"},1,{"$f":"SUM($E$8*D52)","v":33.989999999999995},0,0,0,null,"-","-","-","-","-",0]
[null,{"$f":"'Seed & Fertility'!B20","v":"Forage Peas"},1,{"$f":"SUM($E$8*D53)","v":33.989999999999995},0,0,0,null,"-","-","-","-","-",{"$f":"SUM(I27:M27)","v":0}]
[null,{"$f":"'Seed & Fertility'!B21","v":"Alfalfa"},1,{"$f":"SUM($E$8*D54)","v":33.989999999999995},0,0,0,null,"-","-","-","-","-",{"$f":"SUM(I28:M28)","v":0}]
["Underseeded Crop"]
[null,{"$f":"'Seed & Fertility'!B24","v":"Red Clover"},1,{"$f":"SUM($E$8*D56)","v":19.139999999999997},0,0,0,null,"-","-","-","-","-",0]
["* Storage costs are listed under Fixed Costs on the Summary Page."]
[]
["Field Fuel Usage"]
[]
[null,null,null,null,"Number of Field Operations & Litres Fuel Per Acre Per Operation",null,null,null,null,null,null,null,"Trucks L/acre"]
[null,null,null,null,"cultivator or tandem disk","high speed disk","harrow or land roller","air drill","row planter","misc.","swather","Combine","3/4 ton pickup","grain hauling"]
[null,null,null,"Total"]
["Crop",null,null,"L/acre",2.9,3.5,1.3,2.8,1.9,0,1.8,6,3]
[null,{"$f":"'Op. Cost Input'!B13","v":"Flax"},null,{"$f":"SUM(E39*$E$38)+(F39*$F$38)+(G39*$G$38)+(H39*$H$38)+(I39*$I$38)+(J39*$J$38)+(K39*$K$38)+(L39*$L$38)+M39+N39","v":25.049300210526315},3,null,2,1,null,null,1,1,{"$f":"$M$38","v":3},{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!C35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!C35))","v":0.14930021052631579}]
[null,{"$f":"'Op. Cost Input'!B14","v":"Peas"},null,{"$f":"SUM(E40*$E$38)+(F40*$F$38)+(G40*$G$38)+(H40*$H$38)+(I40*$I$38)+(J40*$J$38)+(K40*$K$38)+(L40*$L$38)+M40+N40","v":25.118207999999999},3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!D35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!D35))","v":0.21820800000000001}]
[null,{"$f":"'Op. Cost Input'!B15","v":"HRS Wheat"},null,25.267508210526316,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!E35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!E35))","v":0.36750821052631583}]
[null,{"$f":"'Op. Cost Input'!B16","v":"Oats"},null,25.589077894736839,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!F35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!F35))","v":0.68907789473684211}]
[null,{"$f":"'Op. Cost Input'!B17","v":"Hemp"},null,25.017456459330141,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(Summary!G35/44)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(Summary!G35/44)))","v":0.11745645933014354}]
[null,{"$f":"'Op. Cost Input'!B18","v":"Soybeans"},null,25.106723368421051,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!H35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!H35))","v":0.20672336842105266}]
[null,{"$f":"'Op. Cost Input'!B19","v":"Barley"},null,25.301962105263158,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!I35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!I35))","v":0.40196210526315795}]
[null,{"$f":"'Op. Cost Input'!B20","v":"Fall Rye"},null,25.215827368421053,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!J35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!J35))","v":0.31582736842105263}]
[null,{"$f":"'Op. Cost Input'!B21","v":"Winter Wheat"},null,25.278992842105261,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!K35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!K35))","v":0.37899284210526318}]
[null,{"$f":"'Op. Cost Input'!B22","v":"Buckwheat"},null,25.072269473684209,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!L35))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/Summary!L35))","v":0.17226947368421053}]
[null,{"$f":"'Op. Cost Input'!B23","v":"Sunflower - Oil"},null,25.369825837320573,3,null,2,1,null,null,1,1,3,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(Summary!M35/22)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(Summary!M35/22)))","v":0.46982583732057415}]
["Green Manure Crop"]
[null,{"$f":"'Op. Cost Input'!B25","v":"Sweet Clover"},null,20.599999999999998,3,1,2,1,null,null,null,null,3]
[null,{"$f":"'Op. Cost Input'!B26","v":"Forage Oat /Vetch Mix"},null,20.599999999999998,3,1,2,1,null,null,null,null,3]
[null,{"$f":"'Op. Cost Input'!B27","v":"Forage Peas"},null,{"$f":"SUM(E53*$E$38)+(F53*$F$38)+(G53*$G$38)+(H53*$H$38)+(I53*$I$38)+(J53*$J$38)+(K53*$K$38)+(L53*$L$38)+M53+N53","v":20.599999999999998},3,1,2,1,null,null,null,null,3]
[null,{"$f":"'Op. Cost Input'!B28","v":"Alfalfa"},null,{"$f":"SUM(E54*$E$38)+(F54*$F$38)+(G54*$G$38)+(H54*$H$38)+(I54*$I$38)+(J54*$J$38)+(K54*$K$38)+(L54*$L$38)+M54+N54","v":20.599999999999998},3,1,2,1,null,null,null,null,3]
["Underseeded Crop"]
[null,{"$f":"'Op. Cost Input'!B30","v":"Red Clover"},null,11.6,2,0,0,1,null,null,null,null,3]

{"sheet":"Fixed Cost Input","index":6,"n_rows":69,"n_cols":10,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,0,0,9],[21,0,21,9],[48,0,48,10]]}
["Fixed Costs"]
[]
[null,"Land"]
[null,"  Average Land value ($/acre)",null,3750,null,null,"Machinery"]
[null,"  Organic Crop acres",null,600,null,null,"  Total Investment ($/acre)",null,{"$f":"ROUND((C47)/(D5),2)","v":600}]
[null,"  Owned Land Equity",null,0.85,null,null,"  Residual Value (End of Useful Life)",null,0.25]
[null,"  Land Financed",null,{"$f":"SUM(1-D6)","v":0.15000000000000002},null,null,"  Useful Life (years)",null,15]
[null,"  Land Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2,null,null,"  Owned Equipment Equity",null,0.55000000000000004]
[null,null,null,null,null,null,"  Equipment Financed",null,{"$f":"SUM(1-I8)","v":0.44999999999999996}]
[null,"Land cost ($/acre)",null,null,null,null,"  Machinery Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2]
[null,"  Finance Rate & Term",7.2499999999999995E-2,25,"Years"]
[null,"  Principal & Interest Cost",null,{"$f":"-PMT(C11,D11,D4*D7,0)","v":49.360445137051194},null,null,"Machinery Cost ($/acre)"]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM(D4*D6)*(D8)","v":47.8125},null,null,"  Finance Rate & Term",7.7499999999999999E-2,7,"Years"]
[null,"  Total Cost",null,{"$f":"SUM(D12:D13)","v":97.172945137051187},null,null,"  Principal & Interest Cost",null,{"$f":"-PMT(H13,I13,I5*I9,0)","v":51.416977671004204}]
[null,null,null,null,null,null,"  Machinery Depreciation Cost",null,{"$f":"(I5-(I5*I6))/I7","v":30}]
[null,"Grain Storage ","Usage %","Cost",null,null,"  Owned Machinery Opportunity Cost ",null,{"$f":"SUM(I5*I8)*(I10)","v":4.95}]
[null,"  Non-aeration bins",0.15,3.5,"/bu",null,null,null,{"$f":"SUM(I14:I16)","v":86.366977671004207}]
[null,"  Aeration bins",0.7,4.5,"/bu"]
[null,"  Hopper bins",0.15,5.5,"/bu",null,"Total Land & Machinery Debt ($/acre)",null,{"$f":"(D4*D7)+((I5)*I9)","v":832.50000000000011}]
[null,"  Storage Financed",null,0.6,null,null,"Machinery Lease cost ($/acre)",null,{"$f":"D68","v":0}]
[]
["Owned Equipment Inventory and Current Values"]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Power & Misc Equipment",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"4WD Tractor",90000,1,{"$f":"SUM(C25*D25)","v":90000},null,"Combine",60000,1,{"$f":"SUM(H25*I25)","v":60000}]
[null,"2WD Tractor",36000,0.75,{"$f":"SUM(C26*D26)","v":27000},null,"Swather",18000,1,{"$f":"SUM(H26*I26)","v":18000}]
[null,"ATV Quad",4800,0.75,3600,null,"PTO Auger",5400,1,5400]
[null,null,0,0,0,null,"Auger",2400,1,2400]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E25:E32)","v":120600},null,"Total",null,null,{"$f":"SUM(J25:J32)","v":85800}]
[]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Seeding, Tillage, Spraying",null,"Value","Usage %","Allocation",null,"Trucks & Trailers","Value","Usage %","Allocation"]
[null,"Cultivator",15000,1,{"$f":"SUM(C37*D37)","v":15000},null,null,0,0,{"$f":"SUM(H37*I37)","v":0}]
[null,"Harrow",12000,1,{"$f":"SUM(C38*D38)","v":12000},null,"Tandem Grain Truck",42000,1,{"$f":"SUM(H38*I38)","v":42000}]
[null,"Air tank",15000,1,15000,null,"5th wheel flatdeck",2400,1,2400]
[null,"Air drill",38400,1,38400,null,null,0,0,0]
[null,"Rock picker",1800,1,1800,null,null,0,0,0]
[null,"tandem disk",9000,1,9000,null,null,0,0,0]
[null,"granular spreader",18000,1,18000,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,"Total",{"$f":"SUM(C37:C44)","v":109200},null,{"$f":"SUM(E37:E44)","v":109200},null,"Total",null,null,{"$f":"SUM(J37:J44)","v":44400}]
[]
[null,"Owned Equipment TOTAL",{"$f":"SUM(E33+J33+E45+J45)","v":360000},{"$f":"SUM(C47/D5)","v":600},"per acre"]
[]
["Leased Equipment Inventory"]
[null,null,"Annual","Grain","Grain",null,null,"Annual","Grain","Grain"]
["Power & Misc Equipment",null,"Lease","Usage %","Allocation",null,"Harvest Equipment","Lease","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$f":"SUM(C52*D52)","v":0},null,"enter equipment here",0,0,{"$f":"SUM(H52*I52)","v":0}]
[null,null,0,0,{"$f":"SUM(C53*D53)","v":0},null,null,0,0,{"$f":"SUM(H53*I53)","v":0}]
[null,null,0,0,{"$f":"SUM(C54*D54)","v":0},null,null,0,0,{"$f":"SUM(H54*I54)","v":0}]
[null,null,0,0,{"$f":"SUM(C55*D55)","v":0},null,null,0,0,{"$f":"SUM(H55*I55)","v":0}]
[null,null,0,0,{"$f":"SUM(C56*D56)","v":0},null,null,0,0,{"$f":"SUM(H56*I56)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E52:E56)","v":0},null,"Total",null,null,{"$f":"SUM(J52:J56)","v":0}]
[]
[null,null,"Annual","Grain","Grain",null,null,"Annual","Grain","Grain"]
["Seeding, Tillage, Spraying",null,"Lease","Usage %","Allocation",null,"Trucks & Trailers","Lease","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$f":"SUM(C61*D61)","v":0},null,"enter equipment here",0,0,{"$f":"SUM(H61*I61)","v":0}]
[null,null,0,0,{"$f":"SUM(C62*D62)","v":0},null,null,0,0,{"$f":"SUM(H62*I62)","v":0}]
[null,null,0,0,{"$f":"SUM(C63*D63)","v":0},null,null,0,0,{"$f":"SUM(H63*I63)","v":0}]
[null,null,0,0,{"$f":"SUM(C64*D64)","v":0},null,null,0,0,{"$f":"SUM(H64*I64)","v":0}]
[null,null,0,0,{"$f":"SUM(C65*D65)","v":0},null,null,0,0,{"$f":"SUM(H65*I65)","v":0}]
[null,"Total",{"$f":"SUM(C61:C65)","v":0},null,{"$f":"SUM(E61:E65)","v":0},null,"Total",null,null,{"$f":"SUM(J61:J65)","v":0}]
[]
[null,"Leased Equipment TOTAL",{"$f":"SUM(E57+J57+E66+J66)","v":0},{"$f":"SUM(C68/D5)","v":0},"per acre"]
[null,"* Leased equipment costs are listed under Operating Costs on the Summary Page."]

{"sheet":"Assumptions","index":7,"n_rows":57,"n_cols":12,"rows_kept":57,"cut":false,"hidden":false,"merged":[[41,0,42,11],[0,0,0,11],[7,0,8,11],[17,0,18,11],[23,0,25,11],[12,0,12,11]]}
["Other Assumptions"]
[]
["Fuel Costs:  Includes fuel used for field work, trucking in inputs and trucking out production."]
[]
["Machinery  Operating Costs:  Includes costs for maintenance, repairs, licenses and insurance."]
[]
["Crop Insurance: (2022 rates) "]
["Risk Area #2 \"D\" soil zone  at 80% coverage and additional hail insurance at $300/acre coverage for all crops.  Flax, HRS Wheat, Oats, Winter Wheat, Peas, Barley and Hemp are based on organic insured values."]
[]
[]
["Other Costs:  Includes overhead expenses - hydro, telephone, accounting, buildings, supplies and insurance, etc."]
[]
["Land Taxes:  The average cost based on land tax assessment and mill rates of a sample of municipalities growing crops less provincial tax rebate."]
[]
["Interest On Operating:",null,null,{"$f":"\"Interest charges on operating costs are calculated at \"&'Op. Cost Input'!E3*100&\"% for six months.\"","v":"Interest charges on operating costs are calculated at 7.75% for six months."}]
[]
["Land Cost:"]
[{"$f":"\"Based on approximate average land values.  Budget assumed \"&'Fixed Cost Input'!D8*100&\"% financed at \"&'Fixed Cost Input'!C11*100&\"% for \"&'Fixed Cost Input'!D11&\" years, plus \"&'Fixed Cost Input'!D8*100&\"% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost.\"","v":"Based on approximate average land values.  Budget assumed 1.5% financed at 7.25% for 25 years, plus 1.5% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost."}]
[]
[{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!D4*('Fixed Cost Input'!D5)*'Fixed Cost Input'!D7,\"$#,###\")&\" Mortgage) = $\"&TEXT('Fixed Cost Input'!D12*('Fixed Cost Input'!D5),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D5&\" acres = $\"&TEXT('Fixed Cost Input'!D12,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $337,500 Mortgage) = $29,616 payments per year) / 600 acres = $49.36/acre)"}]
[{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($\"&TEXT('Fixed Cost Input'!D4,\"#,###\")&\" x \"&'Fixed Cost Input'!D6*100&\"%) x \"&'Fixed Cost Input'!D8*100&\"%) = $\"&TEXT('Fixed Cost Input'!D13,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($3,750 x 85%) x 1.5%) = $47.81/acre)"}]
[]
["Machinery Cost: "]
[{"$f":"\"Based on approximate average machinery values.  Budget assumed \"&'Fixed Cost Input'!I9*100&\"% financed at \"&'Fixed Cost Input'!H13*100&\"% for \"&'Fixed Cost Input'!I13&\" years, depreciation costs over \"&'Fixed Cost Input'!I7&\" years with a \"&'Fixed Cost Input'!I6*100&\"% residual value, plus \"&'Fixed Cost Input'!I10*100&\"% machinery equity opportunity cost. Budget can be used to estimate cashflow by removing depreciation and investment cost. \"","v":"Based on approximate average machinery values.  Budget assumed 45% financed at 7.75% for 7 years, depreciation costs over 15 years with a 25% residual value, plus 1.5% machinery equity opportunity cost. Budget can be used to estimate cashflow by removing depreciation and investment cost. "}]
[]
[]
[{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!C47*'Fixed Cost Input'!I9,\"$#,###\")&\" Loans) = $\"&TEXT('Fixed Cost Input'!I14*('Fixed Cost Input'!D5),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D5&\" acres = $\"&TEXT('Fixed Cost Input'!I14,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $162,000 Loans) = $30,850 payments per year) / 600 acres = $51.42/acre)"}]
[{"$f":"\"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($\"&TEXT('Fixed Cost Input'!I5,\"0.00\")&\" - ($\"&TEXT('Fixed Cost Input'!I5,\"0.00\")&\" x \"&'Fixed Cost Input'!I6*100&\"%)) / \"&'Fixed Cost Input'!I7&\" = $\"&TEXT('Fixed Cost Input'!I15,\"0.00\")&\"/acre)\"","v":"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($600.00 - ($600.00 x 25%)) / 15 = $30.00/acre)"}]
[{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($\"&'Fixed Cost Input'!I5&\" x \"&'Fixed Cost Input'!I8*100&\"%) x \"&'Fixed Cost Input'!I10*100&\"%) = $\"&TEXT('Fixed Cost Input'!I16,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($600 x 55%) x 1.5%) = $4.95/acre)"}]
[]
["Depreciation Cost = Original Cost - Salvage Value"]
[{"$f":"\"                                                    Useful Life\"","v":"                                                    Useful Life"}]
["Investment Cost = Original Cost + Salvage Value x Investment Rate"]
[{"$f":"\"                                                        2\"","v":"                                                        2"}]
["Estimated Farmgate Values:"]
["Target crop prices are based on MASC insured values for 2022."]
["Target crop yields are based on 40-60% of conventional crop average yields."]
[]
["Storage Cost:"]
["Storage costs for each crop are based on estimated yields entered on the Summary page. "]
[{"$f":"\"Budget assumed \"&'Fixed Cost Input'!D20*100&\"% financed at \"&'Fixed Cost Input'!C11*100&\"% for 20 years.\"","v":"Budget assumed 60% financed at 7.25% for 20 years."}]
[{"$f":"\"Farm storage requirements were assumed to cost $\"&TEXT('Fixed Cost Input'!D17,\"0.00\")&\"/bushel for \"&'Fixed Cost Input'!C17*100&\"% of the storage, $\"&TEXT('Fixed Cost Input'!D18,\"0.00\")&\"/bushel for \"&'Fixed Cost Input'!C18*100&\"% aerated storage and $\"&TEXT('Fixed Cost Input'!D19,\"0.00\")&\"/bushel for \"&'Fixed Cost Input'!C19*100&\"% hopper storage.\"","v":"Farm storage requirements were assumed to cost $3.50/bushel for 15% of the storage, $4.50/bushel for 70% aerated storage and $5.50/bushel for 15% hopper storage."}]
[]
[]
["Profitability, Breakeven & Risk Analysis Formulas:"]
[{"$f":"\"Gross Revenue = Price per unit x Yield per acre  (eg. wheat:  $\"&TEXT(Summary!E34,\"0.00\")&\"/bu x \"&Summary!E35&\"bu/ac = $\"&TEXT(Summary!E37, \"0.00\")&\"/ac)\"","v":"Gross Revenue = Price per unit x Yield per acre  (eg. wheat:  $23.00/bu x 32bu/ac = $736.00/ac)"}]
[{"$f":"\"Net Profit = Gross Revenue - Total Cost     (eg. wheat: $\"&TEXT(Summary!E37,\"0.00\")&\" gross revenue - $\"&TEXT(Summary!E30,\"0.00\")&\" total cost = $\"&TEXT(Summary!E45,\"0.00\")&\" per acre)\"","v":"Net Profit = Gross Revenue - Total Cost     (eg. wheat: $736.00 gross revenue - $708.67 total cost = $27.33 per acre)"}]
[{"$f":"\"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. wheat: $\"&TEXT(Summary!E21,\"0.00\")&\" operating expense / $\"&TEXT(Summary!E37,\"0.00\")&\" total cost = \"&TEXT(Summary!E40*100,\"0.0\")&\"%)\"","v":"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. wheat: $473.13 operating expense / $736.00 total cost = 64.3%)"}]
[{"$f":"\"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. wheat: ($\"&TEXT(Summary!E37,\"0.00\")&\" - $\"&TEXT(Summary!E30,\"0.00\")&\") / $\"&TEXT(Summary!E30,\"0.00\")&\" = \"&TEXT(Summary!E48*100,\"0.00\")&\"%)\"","v":"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. wheat: ($736.00 - $708.67) / $708.67 = 3.86%)"}]
["Estimated Return on Asset (ROA) = (Margin Over Operating - Labour - Machinery Depreciation) / (Land Investment Cost + Machinery Investment Cost) "]
[{"$f":"\"   (eg. wheat: ($\"&TEXT(Summary!E43,\"0.00\")&\" margin - $\"&TEXT(Summary!E28,\"0.00\")&\" labour - $\"&TEXT(('Fixed Cost Input'!$I$15),\"0.00\")&\" dep.) / ($\"&'Fixed Cost Input'!D4&\" land cost + $\"&TEXT('Fixed Cost Input'!I5,\"0.00\")&\" machinery ) = \"&TEXT(Summary!E49*100,\".00\")&\"%) \"","v":"   (eg. wheat: ($262.87 margin - $52.00 labour - $30.00 dep.) / ($3750 land cost + $600.00 machinery ) = 4.16%) "}]
[{"$f":"\"Breakeven Price = Cost / Target Yield  (eg. wheat cost $\"&TEXT(Summary!E30,\"0.00\")&\"  / \"&Summary!E35&\" bu = $\"&TEXT(Summary!E55,\"0.00\")&\" per bu)\"","v":"Breakeven Price = Cost / Target Yield  (eg. wheat cost $708.67  / 32 bu = $22.15 per bu)"}]
[{"$f":"\"Breakeven Yield = Cost / Price per Unit  (eg. wheat cost $\"&TEXT(Summary!E30,\"0.00\")&\"  / $\"&TEXT(Summary!E34,\"0.00\")&\" bu = \"&TEXT(Summary!E60,\"0.0\")&\"  bu)\"","v":"Breakeven Yield = Cost / Price per Unit  (eg. wheat cost $708.67  / $23.00 bu = 30.8  bu)"}]
[{"$f":"\"Breakeven Yield Risk Ratio = (Yield per Acre / Breakeven Yield) x 100  (eg. wheat yield \"&Summary!E35&\"  bu/ac / \"&TEXT(Summary!E60,\"0.0\")&\" bu BE = \"&ROUND(Summary!E62*100,0)&\"%)\"","v":"Breakeven Yield Risk Ratio = (Yield per Acre / Breakeven Yield) x 100  (eg. wheat yield 32  bu/ac / 30.8 bu BE = 104%)"}]
[{"$f":"\"AgriInsurance Risk Ratio = (AgriInsurance Coverage / Operating Cost) x 100  (eg. wheat coverage $\"&TEXT('Risk Analysis'!E7,\"0.00\")&\"/ac / $\"&TEXT(Summary!E21,\"0.00\")&\" operating expense  = \"&ROUND('Risk Analysis'!E15*100,0)&\"%)\"","v":"AgriInsurance Risk Ratio = (AgriInsurance Coverage / Operating Cost) x 100  (eg. wheat coverage $550.88/ac / $473.13 operating expense  = 116%)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"February, 2023"]

{"sheet":"Chart data (HIDE)","index":8,"n_rows":91,"n_cols":26,"rows_kept":91,"cut":false,"hidden":true,"merged":[]}
[]
[{"$f":"\"Manitoba Organic Breakeven Yield Risk Ratio - \"&Introduction!I11","v":"Manitoba Organic Breakeven Yield Risk Ratio - 2023"}]
[{"$f":"\"Manitoba Organic Risk & Reward Analysis - \"&Introduction!I11","v":"Manitoba Organic Risk & Reward Analysis - 2023"},null,null,null,"80% Coverage of Total Costs"]
[{"$f":"\"Manitoba Organic - 80% AgriInsurance Risk Analysis - \"&Introduction!I11","v":"Manitoba Organic - 80% AgriInsurance Risk Analysis - 2023"}]
[null,"Operating Costs","80% Insured Value","80% Coverage of Operating Costs","80% Coverage of Total Costs (Risk)","Return on Asset (Reward)","Return on Investment (Reward)",null,null,null,null,"Target Yield as % of B/E Yield"]
["Flax",{"$f":"Summary!C$21","v":481.52152361955814},{"$f":"'Risk Analysis'!C$7","v":521.20799999999997},{"$f":"'Risk Analysis'!C$15","v":1.0824189043142285},{"$f":"SUM(C6/Summary!C$30)","v":0.72686657830601309},{"$f":"Summary!$C$49","v":2.8845626754124568E-2},{"$f":"Summary!$C$48","v":-3.913394949263431E-2},null,null,null,null,{"$f":"Summary!$C$62","v":0.96086605050736562}]
["Peas",{"$f":"Summary!D$21","v":456.39922588375589},{"$f":"'Risk Analysis'!D$7","v":358.74080000000004},{"$f":"'Risk Analysis'!D$15","v":0.78602412023233958},{"$f":"SUM(C7/Summary!D$30)","v":0.51845715143916893},{"$f":"Summary!$D$49","v":-3.4229707099713999E-2},{"$f":"Summary!$D$48","v":-0.43708922853058174},null,null,null,null,{"$f":"Summary!$D$62","v":0.56291077146941826}]
["HRS Wheat",{"$f":"Summary!E$21","v":473.12591412285104},{"$f":"'Risk Analysis'!E$7","v":550.88480000000004},{"$f":"'Risk Analysis'!E$15","v":1.16435135670239},{"$f":"SUM(C8/Summary!E$30)","v":0.77735481420379282},{"$f":"Summary!$E$49","v":4.1580249626930792E-2},{"$f":"Summary!$E$48","v":3.8571300667565062E-2},null,null,null,null,{"$f":"Summary!$E$62","v":1.0385713006675652}]
["Oats",{"$f":"Summary!F$21","v":471.19685802244072},{"$f":"'Risk Analysis'!F$7","v":482.66400000000004},{"$f":"'Risk Analysis'!F$15","v":1.0243362021251279},{"$f":"SUM(C9/Summary!F$30)","v":0.68294733356429371},{"$f":"Summary!$F$49","v":1.0759342983346961E-2},{"$f":"Summary!$F$48","v":-0.15102762969979899},null,null,null,null,{"$f":"Summary!$F$62","v":0.8489723703002009}]
["Hemp",{"$f":"Summary!G$21","v":471.75853242170905},{"$f":"'Risk Analysis'!G$7","v":366.08000000000004},{"$f":"'Risk Analysis'!G$15","v":0.77599020439710442},{"$f":"SUM(C10/Summary!G$30)","v":0.51757500287637381},{"$f":"Summary!$G$49","v":5.8906084500756538E-2},{"$f":"Summary!$G$48","v":0.14520255771924914},null,null,null,null,{"$f":"Summary!$G$62","v":1.1452025577192493}]
["Soybeans",{"$f":"Summary!H$21","v":456.66044217305625},{"$f":"'Risk Analysis'!H$7","v":386.57600000000002},{"$f":"'Risk Analysis'!H$15","v":0.8465283267375785},{"$f":"SUM(C11/Summary!H$30)","v":0.55847413488513353},{"$f":"Summary!$H$49","v":3.0794432803304516E-4},{"$f":"Summary!$H$48","v":-0.21987905912945424},null,null,null,null,{"$f":"Summary!$H$62","v":0.78012094087054584}]
["Barley",{"$f":"Summary!I$21","v":415.3322652549499},{"$f":"'Risk Analysis'!I$7","v":425.3664},{"$f":"'Risk Analysis'!I$15","v":1.0241592950619685},{"$f":"SUM(C12/Summary!I$30)","v":0.65353291752393017},{"$f":"Summary!$I$49","v":-3.3869486265505726E-2},{"$f":"Summary!$I$48","v":-0.46226001599238786},null,null,null,null,{"$f":"Summary!$I$62","v":0.53773998400761214}]
["Fall Rye",{"$f":"Summary!J$21","v":395.07388742470278},{"$f":"'Risk Analysis'!J$7","v":553.76640000000009},{"$f":"'Risk Analysis'!J$15","v":1.401678059792151},{"$f":"SUM(C13/Summary!J$30)","v":0.87813871344746819},{"$f":"Summary!$J$49","v":-4.4872158028667307E-2},{"$f":"Summary!$J$48","v":-0.5530069347895209},null,null,null,null,{"$f":"Summary!$J$62","v":0.44698513642757137}]
["Winter Wheat",{"$f":"Summary!K$21","v":463.45719783355071},{"$f":"'Risk Analysis'!K$7","v":565.09440000000006},{"$f":"'Risk Analysis'!K$15","v":1.2193022411596077},{"$f":"SUM(C14/Summary!K$30)","v":0.80843594817858855},{"$f":"Summary!$K$49","v":1.8745471762402138E-2},{"$f":"Summary!$K$48","v":-0.10300059687730943},null,null,null,null,{"$f":"Summary!$K$62","v":0.89699940312269055}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",null,1,null,650,null,null,null,{"$f":"Summary!AA37","v":593.75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Goods Sold (CoGS)",null,{"$f":"T17/$S$16","v":0.36923076923076925},null,240,null,null,null,{"$f":"Summary!AA5+Summary!AA6+Summary!AA7++Summary!AA14+Summary!AA15","v":303.03587704712959}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Margin ratio (%GM)",null,{"$f":"S18/$S$16","v":0.63076923076923075},null,{"$f":"SUM(S16-T17)","v":410},null,null,null,{"$f":"SUM(S16-T17)","v":410}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Operating Expense (DOE)",null,{"$f":"T19/$S$16","v":0.23076923076923078},null,150,null,null,null,{"$f":"Summary!AA11+Summary!AA13+Summary!AA28+Summary!AA11+Summary!AA19+Summary!AA12","v":195.59066734817128}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution Margin ratio (%CM)",null,{"$f":"S20/$S$16","v":0.4},null,{"$f":"SUM(S18-T19)","v":260},null,null,null,{"$f":"SUM(S18-T19)","v":260}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead (OH)",null,{"$f":"T21/$S$16","v":3.0769230769230771E-2},null,20,null,null,null,{"$f":"Summary!AA16+Summary!AA17","v":21.083333333333332}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Efficiency ratio (%EBITDAR)",null,{"$f":"S22/$S$16","v":0.36923076923076925},null,{"$f":"SUM(S20-T21)","v":240},null,null,null,{"$f":"SUM(S20-T21)","v":240}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Capital (CoC)",null,{"$f":"T23/$S$16","v":0.22307692307692309},null,145,null,null,null,{"$f":"Summary!AA18+'Fixed Cost Input'!I15+'Fixed Cost Input'!I14+'Fixed Cost Input'!I16+'Fixed Cost Input'!D12+'Fixed Cost Input'!D13+'Fixed Cost Input'!I20-(-CUMIPMT('Fixed Cost Input'!H13,'Fixed Cost Input'!I13,'Fixed Cost Input'!I5*'Fixed Cost Input'!I9,1,'Fixed Cost Input'!I13,0)/'Fixed Cost Input'!I13)-(-CUMIPMT('Fixed Cost Input'!C11,'Fixed Cost Input'!D11,'Fixed Cost Input'!D4*'Fixed Cost Input'!D7,1,'Fixed Cost Input'!D11,0)/'Fixed Cost Input'!D11)","v":161.33392857142857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBIT ratio (%EBIT)",null,{"$f":"S24/$S$16","v":0.14615384615384616},null,{"$f":"SUM(S22-T23)","v":95},null,null,null,{"$f":"SUM(S22-T23)","v":95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,{"$f":"T25/$S$16","v":4.6153846153846156E-2},null,30,null,null,null,{"$f":"(-CUMIPMT('Fixed Cost Input'!H13,'Fixed Cost Input'!I13,'Fixed Cost Input'!I5*'Fixed Cost Input'!I9,1,'Fixed Cost Input'!I13,0)/'Fixed Cost Input'!I13)+(-CUMIPMT('Fixed Cost Input'!C11,'Fixed Cost Input'!D11,'Fixed Cost Input'!D4*'Fixed Cost Input'!D7,1,'Fixed Cost Input'!D11,0)/'Fixed Cost Input'!D11)+Summary!AA20","v":56.538494236626832}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBT ratio (%EBT)",null,{"$f":"S26/$S$16","v":0.1},null,{"$f":"SUM(S24-T25)","v":65}]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Net Profit per Acre - Organic Flax (\"&T43&\"bu @ $\"&TEXT(W39,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Organic Flax (13bu @ $53.00/bu) - 2023"}]
[{"$f":"\"Net Profit per Acre - Organic HRS Wheat (\"&K43&\"bu @ $\"&TEXT(N39,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Organic HRS Wheat (32bu @ $23.00/bu) - 2023"}]
[{"$f":"\"Net Profit per Acre - Organic Oats (\"&B43&\"bu @ $\"&TEXT(E39,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Organic Oats (60bu @ $10.00/bu) - 2023"}]
[]
[]
[null,null,null,null,0.8,0.7,0.5,0,null,null,null,null,null,0.8,0.7,0.5,0,null,null,null,null,null,0.8,0.7,0.5,0]
[null,"Market",null,null,{"$f":"Summary!F34","v":10},{"$f":"Summary!F34","v":10},{"$f":"Summary!F34","v":10},{"$f":"Summary!F34","v":10},null,null,null,null,null,{"$f":"Summary!E34","v":23},{"$f":"N39","v":23},{"$f":"O39","v":23},{"$f":"N39","v":23},null,null,null,null,null,{"$f":"Summary!C34","v":53},{"$f":"W39","v":53},{"$f":"X39","v":53},{"$f":"W39","v":53}]
[null,"MASC",null,null,11.83,{"$f":"E40","v":11.83},{"$f":"E40","v":11.83},{"$f":"E40","v":11.83},null,null,null,null,null,24.77,{"$f":"N40","v":24.77},{"$f":"N40","v":24.77},{"$f":"N40","v":24.77},null,null,null,null,null,57.15,{"$f":"W40","v":57.15},{"$f":"W40","v":57.15},{"$f":"W40","v":57.15}]
[null,null,null,null,{"$f":"E38*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"F38*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"G38*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,null,null,null,null,{"$f":"N38*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"O38*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"P38*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,null,null,null,null,{"$f":"W38*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"X38*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"Y38*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance"]
[null,"Oats",null,51,null,null,null,null,null,null,"Wheat",null,27.8,null,null,null,null,null,null,"Flax",null,11.4]
[1,{"$f":"Summary!F35","v":60},{"$f":"B43/$D$42","v":1.1764705882352942},{"$f":"D42","v":51},{"$f":"IF(C43>=$E$38,(B43*$E$39)-Summary!$F$30,((B43*$E$39)+(($B$68-B43)*$E$40)-Summary!$F$30))","v":-106.73678083049617},{"$f":"IF(C43>=$F$38,(B43*$F$39)-Summary!$F$30,((B43*$F$39)+(($B$71-B43)*$E$40)-Summary!$F$30))","v":-106.73678083049617},{"$f":"IF(C43>=$G$38,(B43*$G$39)-Summary!$F$30,((B43*$G$39)+(($B$77-B43)*$E$40)-Summary!$F$30))","v":-106.73678083049617},{"$f":"(B43*$H$39)-Summary!$F$30","v":-106.73678083049617},null,1,{"$f":"Summary!E35","v":32},{"$f":"K43/$M$42","v":1.1510791366906474},{"$f":"M42","v":27.8},{"$f":"IF(L43>=$N$38,(K43*$N$39)-Summary!$E$30,((K43*$N$39)+(($K$62-K43)*$N$40)-Summary!$E$30))","v":27.33416306909362},{"$f":"IF(L43>=$O$38,(K43*$O$39)-Summary!$E$30,((K43*$O$39)+(($K$66-K43)*$O$40)-Summary!$E$30))","v":27.33416306909362},{"$f":"IF(L43>=$P$38,(K43*$P$39)-Summary!$E$30,((K43*$P$39)+(($K$73-K43)*$P$40)-Summary!$E$30))","v":27.33416306909362},{"$f":"(K43*$Q$39)-Summary!$E$30","v":27.33416306909362},null,1,{"$f":"Summary!C35","v":13},{"$f":"T43/$V$42","v":1.1403508771929824},{"$f":"V42","v":11.4},{"$f":"IF(U43>=$W$38,(T43*$W$39)-Summary!$C$30,((T43*$W$39)+(($T$64-T43)*$W$40)-Summary!$C$30))","v":-28.061446427613532},{"$f":"IF(U43>=$X$38,(T43*$X$39)-Summary!$C$30,((T43*$X$39)+(($T$67-T43)*$X$40)-Summary!$C$30))","v":-28.061446427613532},{"$f":"IF(U43>=$Y$38,(T43*$Y$39)-Summary!$C$30,((T43*$Y$39)+(($T$75-T43)*$Y$40)-Summary!$C$30))","v":-28.061446427613532},{"$f":"(T43*$Z$39)-Summary!$C$30","v":-28.061446427613532}]
[0.98,{"$f":"$B$43*A44","v":58.8},1.1529411764705881,{"$f":"$D$43*A44","v":49.98},{"$f":"IF(C44>=$E$38,(B44*$E$39)-Summary!$F$30,((B44*$E$39)+(($B$68-B44)*$E$40)-Summary!$F$30))","v":-118.73678083049617},{"$f":"IF(C44>=$F$38,(B44*$F$39)-Summary!$F$30,((B44*$F$39)+(($B$71-B44)*$E$40)-Summary!$F$30))","v":-118.73678083049617},{"$f":"IF(C44>=$G$38,(B44*$G$39)-Summary!$F$30,((B44*$G$39)+(($B$77-B44)*$E$40)-Summary!$F$30))","v":-118.73678083049617},{"$f":"(B44*$H$39)-Summary!$F$30","v":-118.73678083049617},null,0.98,{"$f":"$K$43*J44","v":31.36},{"$f":"K44/$M$42","v":1.1280575539568345},{"$f":"$M$43*J44","v":27.244},{"$f":"IF(L44>=$N$38,(K44*$N$39)-Summary!$E$30,((K44*$N$39)+(($K$62-K44)*$N$40)-Summary!$E$30))","v":12.614163069093593},{"$f":"IF(L44>=$O$38,(K44*$O$39)-Summary!$E$30,((K44*$O$39)+(($K$66-K44)*$O$40)-Summary!$E$30))","v":12.614163069093593},{"$f":"IF(L44>=$P$38,(K44*$P$39)-Summary!$E$30,((K44*$P$39)+(($K$73-K44)*$P$40)-Summary!$E$30))","v":12.614163069093593},{"$f":"(K44*$Q$39)-Summary!$E$30","v":12.614163069093593},null,0.98,{"$f":"$T$43*S44","v":12.74},{"$f":"T44/$V$42","v":1.1175438596491227},{"$f":"$V$43*S44","v":11.172000000000001},{"$f":"IF(U44>=$W$38,(T44*$W$39)-Summary!$C$30,((T44*$W$39)+(($T$64-T44)*$W$40)-Summary!$C$30))","v":-41.841446427613505},{"$f":"IF(U44>=$X$38,(T44*$X$39)-Summary!$C$30,((T44*$X$39)+(($T$67-T44)*$X$40)-Summary!$C$30))","v":-41.841446427613505},{"$f":"IF(U44>=$Y$38,(T44*$Y$39)-Summary!$C$30,((T44*$Y$39)+(($T$75-T44)*$Y$40)-Summary!$C$30))","v":-41.841446427613505},{"$f":"(T44*$Z$39)-Summary!$C$30","v":-41.841446427613505}]
[0.96,{"$f":"$B$43*A45","v":57.599999999999994},1.1294117647058823,48.96,{"$f":"IF(C45>=$E$38,(B45*$E$39)-Summary!$F$30,((B45*$E$39)+(($B$68-B45)*$E$40)-Summary!$F$30))","v":-130.73678083049617},{"$f":"IF(C45>=$F$38,(B45*$F$39)-Summary!$F$30,((B45*$F$39)+(($B$71-B45)*$E$40)-Summary!$F$30))","v":-130.73678083049617},{"$f":"IF(C45>=$G$38,(B45*$G$39)-Summary!$F$30,((B45*$G$39)+(($B$77-B45)*$E$40)-Summary!$F$30))","v":-130.73678083049617},{"$f":"(B45*$H$39)-Summary!$F$30","v":-130.73678083049617},null,0.96,{"$f":"$K$43*J45","v":30.72},1.1050359712230216,{"$f":"$M$43*J45","v":26.687999999999999},{"$f":"IF(L45>=$N$38,(K45*$N$39)-Summary!$E$30,((K45*$N$39)+(($K$62-K45)*$N$40)-Summary!$E$30))","v":-2.1058369309064346},{"$f":"IF(L45>=$O$38,(K45*$O$39)-Summary!$E$30,((K45*$O$39)+(($K$66-K45)*$O$40)-Summary!$E$30))","v":-2.1058369309064346},{"$f":"IF(L45>=$P$38,(K45*$P$39)-Summary!$E$30,((K45*$P$39)+(($K$73-K45)*$P$40)-Summary!$E$30))","v":-2.1058369309064346},{"$f":"(K45*$Q$39)-Summary!$E$30","v":-2.1058369309064346},null,0.96,{"$f":"$T$43*S45","v":12.48},1.0947368421052632,{"$f":"$V$43*S45","v":10.943999999999999},{"$f":"IF(U45>=$W$38,(T45*$W$39)-Summary!$C$30,((T45*$W$39)+(($T$64-T45)*$W$40)-Summary!$C$30))","v":-55.621446427613478},{"$f":"IF(U45>=$X$38,(T45*$X$39)-Summary!$C$30,((T45*$X$39)+(($T$67-T45)*$X$40)-Summary!$C$30))","v":-55.621446427613478},{"$f":"IF(U45>=$Y$38,(T45*$Y$39)-Summary!$C$30,((T45*$Y$39)+(($T$75-T45)*$Y$40)-Summary!$C$30))","v":-55.621446427613478},{"$f":"(T45*$Z$39)-Summary!$C$30","v":-55.621446427613478}]
[0.94,56.4,1.1058823529411765,47.94,{"$f":"IF(C46>=$E$38,(B46*$E$39)-Summary!$F$30,((B46*$E$39)+(($B$68-B46)*$E$40)-Summary!$F$30))","v":-142.73678083049617},{"$f":"IF(C46>=$F$38,(B46*$F$39)-Summary!$F$30,((B46*$F$39)+(($B$71-B46)*$E$40)-Summary!$F$30))","v":-142.73678083049617},{"$f":"IF(C46>=$G$38,(B46*$G$39)-Summary!$F$30,((B46*$G$39)+(($B$77-B46)*$E$40)-Summary!$F$30))","v":-142.73678083049617},{"$f":"(B46*$H$39)-Summary!$F$30","v":-142.73678083049617},null,0.94,30.08,1.0820143884892086,26.131999999999998,{"$f":"IF(L46>=$N$38,(K46*$N$39)-Summary!$E$30,((K46*$N$39)+(($K$62-K46)*$N$40)-Summary!$E$30))","v":-16.825836930906462},{"$f":"IF(L46>=$O$38,(K46*$O$39)-Summary!$E$30,((K46*$O$39)+(($K$66-K46)*$O$40)-Summary!$E$30))","v":-16.825836930906462},{"$f":"IF(L46>=$P$38,(K46*$P$39)-Summary!$E$30,((K46*$P$39)+(($K$73-K46)*$P$40)-Summary!$E$30))","v":-16.825836930906462},{"$f":"(K46*$Q$39)-Summary!$E$30","v":-16.825836930906462},null,0.94,12.219999999999999,1.0719298245614033,10.715999999999999,{"$f":"IF(U46>=$W$38,(T46*$W$39)-Summary!$C$30,((T46*$W$39)+(($T$64-T46)*$W$40)-Summary!$C$30))","v":-69.401446427613564},{"$f":"IF(U46>=$X$38,(T46*$X$39)-Summary!$C$30,((T46*$X$39)+(($T$67-T46)*$X$40)-Summary!$C$30))","v":-69.401446427613564},{"$f":"IF(U46>=$Y$38,(T46*$Y$39)-Summary!$C$30,((T46*$Y$39)+(($T$75-T46)*$Y$40)-Summary!$C$30))","v":-69.401446427613564},{"$f":"(T46*$Z$39)-Summary!$C$30","v":-69.401446427613564}]
[0.92,55.2,1.0823529411764707,46.92,{"$f":"IF(C47>=$E$38,(B47*$E$39)-Summary!$F$30,((B47*$E$39)+(($B$68-B47)*$E$40)-Summary!$F$30))","v":-154.73678083049617},{"$f":"IF(C47>=$F$38,(B47*$F$39)-Summary!$F$30,((B47*$F$39)+(($B$71-B47)*$E$40)-Summary!$F$30))","v":-154.73678083049617},{"$f":"IF(C47>=$G$38,(B47*$G$39)-Summary!$F$30,((B47*$G$39)+(($B$77-B47)*$E$40)-Summary!$F$30))","v":-154.73678083049617},{"$f":"(B47*$H$39)-Summary!$F$30","v":-154.73678083049617},null,0.92,29.44,1.0589928057553957,25.576000000000001,{"$f":"IF(L47>=$N$38,(K47*$N$39)-Summary!$E$30,((K47*$N$39)+(($K$62-K47)*$N$40)-Summary!$E$30))","v":-31.545836930906376},{"$f":"IF(L47>=$O$38,(K47*$O$39)-Summary!$E$30,((K47*$O$39)+(($K$66-K47)*$O$40)-Summary!$E$30))","v":-31.545836930906376},{"$f":"IF(L47>=$P$38,(K47*$P$39)-Summary!$E$30,((K47*$P$39)+(($K$73-K47)*$P$40)-Summary!$E$30))","v":-31.545836930906376},{"$f":"(K47*$Q$39)-Summary!$E$30","v":-31.545836930906376},null,0.92,11.96,1.049122807017544,10.488000000000001,{"$f":"IF(U47>=$W$38,(T47*$W$39)-Summary!$C$30,((T47*$W$39)+(($T$64-T47)*$W$40)-Summary!$C$30))","v":-83.181446427613537},{"$f":"IF(U47>=$X$38,(T47*$X$39)-Summary!$C$30,((T47*$X$39)+(($T$67-T47)*$X$40)-Summary!$C$30))","v":-83.181446427613537},{"$f":"IF(U47>=$Y$38,(T47*$Y$39)-Summary!$C$30,((T47*$Y$39)+(($T$75-T47)*$Y$40)-Summary!$C$30))","v":-83.181446427613537},{"$f":"(T47*$Z$39)-Summary!$C$30","v":-83.181446427613537}]
[0.9,54,1.0588235294117647,45.9,{"$f":"IF(C48>=$E$38,(B48*$E$39)-Summary!$F$30,((B48*$E$39)+(($B$68-B48)*$E$40)-Summary!$F$30))","v":-166.73678083049617},{"$f":"IF(C48>=$F$38,(B48*$F$39)-Summary!$F$30,((B48*$F$39)+(($B$71-B48)*$E$40)-Summary!$F$30))","v":-166.73678083049617},{"$f":"IF(C48>=$G$38,(B48*$G$39)-Summary!$F$30,((B48*$G$39)+(($B$77-B48)*$E$40)-Summary!$F$30))","v":-166.73678083049617},{"$f":"(B48*$H$39)-Summary!$F$30","v":-166.73678083049617},null,0.9,28.8,1.0359712230215827,25.02,{"$f":"IF(L48>=$N$38,(K48*$N$39)-Summary!$E$30,((K48*$N$39)+(($K$62-K48)*$N$40)-Summary!$E$30))","v":-46.265836930906403},{"$f":"IF(L48>=$O$38,(K48*$O$39)-Summary!$E$30,((K48*$O$39)+(($K$66-K48)*$O$40)-Summary!$E$30))","v":-46.265836930906403},{"$f":"IF(L48>=$P$38,(K48*$P$39)-Summary!$E$30,((K48*$P$39)+(($K$73-K48)*$P$40)-Summary!$E$30))","v":-46.265836930906403},{"$f":"(K48*$Q$39)-Summary!$E$30","v":-46.265836930906403},null,0.9,11.700000000000001,1.0263157894736843,10.26,{"$f":"IF(U48>=$W$38,(T48*$W$39)-Summary!$C$30,((T48*$W$39)+(($T$64-T48)*$W$40)-Summary!$C$30))","v":-96.96144642761351},{"$f":"IF(U48>=$X$38,(T48*$X$39)-Summary!$C$30,((T48*$X$39)+(($T$67-T48)*$X$40)-Summary!$C$30))","v":-96.96144642761351},{"$f":"IF(U48>=$Y$38,(T48*$Y$39)-Summary!$C$30,((T48*$Y$39)+(($T$75-T48)*$Y$40)-Summary!$C$30))","v":-96.96144642761351},{"$f":"(T48*$Z$39)-Summary!$C$30","v":-96.96144642761351}]
[0.88,52.8,1.0352941176470587,44.88,{"$f":"IF(C49>=$E$38,(B49*$E$39)-Summary!$F$30,((B49*$E$39)+(($B$68-B49)*$E$40)-Summary!$F$30))","v":-178.73678083049617},{"$f":"IF(C49>=$F$38,(B49*$F$39)-Summary!$F$30,((B49*$F$39)+(($B$71-B49)*$E$40)-Summary!$F$30))","v":-178.73678083049617},{"$f":"IF(C49>=$G$38,(B49*$G$39)-Summary!$F$30,((B49*$G$39)+(($B$77-B49)*$E$40)-Summary!$F$30))","v":-178.73678083049617},{"$f":"(B49*$H$39)-Summary!$F$30","v":-178.73678083049617},null,0.88,28.16,1.0129496402877698,24.464000000000002,{"$f":"IF(L49>=$N$38,(K49*$N$39)-Summary!$E$30,((K49*$N$39)+(($K$62-K49)*$N$40)-Summary!$E$30))","v":-60.98583693090643},{"$f":"IF(L49>=$O$38,(K49*$O$39)-Summary!$E$30,((K49*$O$39)+(($K$66-K49)*$O$40)-Summary!$E$30))","v":-60.98583693090643},{"$f":"IF(L49>=$P$38,(K49*$P$39)-Summary!$E$30,((K49*$P$39)+(($K$73-K49)*$P$40)-Summary!$E$30))","v":-60.98583693090643},{"$f":"(K49*$Q$39)-Summary!$E$30","v":-60.98583693090643},null,0.88,11.44,1.0035087719298246,10.032,{"$f":"IF(U49>=$W$38,(T49*$W$39)-Summary!$C$30,((T49*$W$39)+(($T$64-T49)*$W$40)-Summary!$C$30))","v":-110.7414464276136},{"$f":"IF(U49>=$X$38,(T49*$X$39)-Summary!$C$30,((T49*$X$39)+(($T$67-T49)*$X$40)-Summary!$C$30))","v":-110.7414464276136},{"$f":"IF(U49>=$Y$38,(T49*$Y$39)-Summary!$C$30,((T49*$Y$39)+(($T$75-T49)*$Y$40)-Summary!$C$30))","v":-110.7414464276136},{"$f":"(T49*$Z$39)-Summary!$C$30","v":-110.7414464276136}]
[0.86,51.6,1.0117647058823529,43.86,{"$f":"IF(C50>=$E$38,(B50*$E$39)-Summary!$F$30,((B50*$E$39)+(($B$68-B50)*$E$40)-Summary!$F$30))","v":-190.73678083049617},{"$f":"IF(C50>=$F$38,(B50*$F$39)-Summary!$F$30,((B50*$F$39)+(($B$71-B50)*$E$40)-Summary!$F$30))","v":-190.73678083049617},{"$f":"IF(C50>=$G$38,(B50*$G$39)-Summary!$F$30,((B50*$G$39)+(($B$77-B50)*$E$40)-Summary!$F$30))","v":-190.73678083049617},{"$f":"(B50*$H$39)-Summary!$F$30","v":-190.73678083049617},null,0.86,27.52,0.98992805755395674,23.908000000000001,{"$f":"IF(L50>=$N$38,(K50*$N$39)-Summary!$E$30,((K50*$N$39)+(($K$62-K50)*$N$40)-Summary!$E$30))","v":-75.705836930906344},{"$f":"IF(L50>=$O$38,(K50*$O$39)-Summary!$E$30,((K50*$O$39)+(($K$66-K50)*$O$40)-Summary!$E$30))","v":-75.705836930906344},{"$f":"IF(L50>=$P$38,(K50*$P$39)-Summary!$E$30,((K50*$P$39)+(($K$73-K50)*$P$40)-Summary!$E$30))","v":-75.705836930906344},{"$f":"(K50*$Q$39)-Summary!$E$30","v":-75.705836930906344},null,0.86,11.18,0.98070175438596485,9.8040000000000003,{"$f":"IF(U50>=$W$38,(T50*$W$39)-Summary!$C$30,((T50*$W$39)+(($T$64-T50)*$W$40)-Summary!$C$30))","v":-124.52144642761357},{"$f":"IF(U50>=$X$38,(T50*$X$39)-Summary!$C$30,((T50*$X$39)+(($T$67-T50)*$X$40)-Summary!$C$30))","v":-124.52144642761357},{"$f":"IF(U50>=$Y$38,(T50*$Y$39)-Summary!$C$30,((T50*$Y$39)+(($T$75-T50)*$Y$40)-Summary!$C$30))","v":-124.52144642761357},{"$f":"(T50*$Z$39)-Summary!$C$30","v":-124.52144642761357}]
[0.84,50.4,0.98823529411764699,42.839999999999996,{"$f":"IF(C51>=$E$38,(B51*$E$39)-Summary!$F$30,((B51*$E$39)+(($B$68-B51)*$E$40)-Summary!$F$30))","v":-202.73678083049617},{"$f":"IF(C51>=$F$38,(B51*$F$39)-Summary!$F$30,((B51*$F$39)+(($B$71-B51)*$E$40)-Summary!$F$30))","v":-202.73678083049617},{"$f":"IF(C51>=$G$38,(B51*$G$39)-Summary!$F$30,((B51*$G$39)+(($B$77-B51)*$E$40)-Summary!$F$30))","v":-202.73678083049617},{"$f":"(B51*$H$39)-Summary!$F$30","v":-202.73678083049617},null,0.84,26.88,0.9669064748201438,23.352,{"$f":"IF(L51>=$N$38,(K51*$N$39)-Summary!$E$30,((K51*$N$39)+(($K$62-K51)*$N$40)-Summary!$E$30))","v":-90.425836930906371},{"$f":"IF(L51>=$O$38,(K51*$O$39)-Summary!$E$30,((K51*$O$39)+(($K$66-K51)*$O$40)-Summary!$E$30))","v":-90.425836930906371},{"$f":"IF(L51>=$P$38,(K51*$P$39)-Summary!$E$30,((K51*$P$39)+(($K$73-K51)*$P$40)-Summary!$E$30))","v":-90.425836930906371},{"$f":"(K51*$Q$39)-Summary!$E$30","v":-90.425836930906371},null,0.84,10.92,0.95789473684210524,9.5760000000000005,{"$f":"IF(U51>=$W$38,(T51*$W$39)-Summary!$C$30,((T51*$W$39)+(($T$64-T51)*$W$40)-Summary!$C$30))","v":-138.30144642761354},{"$f":"IF(U51>=$X$38,(T51*$X$39)-Summary!$C$30,((T51*$X$39)+(($T$67-T51)*$X$40)-Summary!$C$30))","v":-138.30144642761354},{"$f":"IF(U51>=$Y$38,(T51*$Y$39)-Summary!$C$30,((T51*$Y$39)+(($T$75-T51)*$Y$40)-Summary!$C$30))","v":-138.30144642761354},{"$f":"(T51*$Z$39)-Summary!$C$30","v":-138.30144642761354}]
[0.82,49.199999999999996,0.96470588235294108,41.82,{"$f":"IF(C52>=$E$38,(B52*$E$39)-Summary!$F$30,((B52*$E$39)+(($B$68-B52)*$E$40)-Summary!$F$30))","v":-214.73678083049623},{"$f":"IF(C52>=$F$38,(B52*$F$39)-Summary!$F$30,((B52*$F$39)+(($B$71-B52)*$E$40)-Summary!$F$30))","v":-214.73678083049623},{"$f":"IF(C52>=$G$38,(B52*$G$39)-Summary!$F$30,((B52*$G$39)+(($B$77-B52)*$E$40)-Summary!$F$30))","v":-214.73678083049623},{"$f":"(B52*$H$39)-Summary!$F$30","v":-214.73678083049623},null,0.82,26.24,0.94388489208633086,22.795999999999999,{"$f":"IF(L52>=$N$38,(K52*$N$39)-Summary!$E$30,((K52*$N$39)+(($K$62-K52)*$N$40)-Summary!$E$30))","v":-105.1458369309064},{"$f":"IF(L52>=$O$38,(K52*$O$39)-Summary!$E$30,((K52*$O$39)+(($K$66-K52)*$O$40)-Summary!$E$30))","v":-105.1458369309064},{"$f":"IF(L52>=$P$38,(K52*$P$39)-Summary!$E$30,((K52*$P$39)+(($K$73-K52)*$P$40)-Summary!$E$30))","v":-105.1458369309064},{"$f":"(K52*$Q$39)-Summary!$E$30","v":-105.1458369309064},null,0.82,10.66,0.93508771929824563,9.347999999999999,{"$f":"IF(U52>=$W$38,(T52*$W$39)-Summary!$C$30,((T52*$W$39)+(($T$64-T52)*$W$40)-Summary!$C$30))","v":-152.08144642761351},{"$f":"IF(U52>=$X$38,(T52*$X$39)-Summary!$C$30,((T52*$X$39)+(($T$67-T52)*$X$40)-Summary!$C$30))","v":-152.08144642761351},{"$f":"IF(U52>=$Y$38,(T52*$Y$39)-Summary!$C$30,((T52*$Y$39)+(($T$75-T52)*$Y$40)-Summary!$C$30))","v":-152.08144642761351},{"$f":"(T52*$Z$39)-Summary!$C$30","v":-152.08144642761351}]
[0.8,48,0.94117647058823528,{"$f":"$D$43*A53","v":40.800000000000004},{"$f":"IF(C53>=$E$38,(B53*$E$39)-Summary!$F$30,((B53*$E$39)+(($B$68-B53)*$E$40)-Summary!$F$30))","v":-226.73678083049617},{"$f":"IF(C53>=$F$38,(B53*$F$39)-Summary!$F$30,((B53*$F$39)+(($B$71-B53)*$E$40)-Summary!$F$30))","v":-226.73678083049617},{"$f":"IF(C53>=$G$38,(B53*$G$39)-Summary!$F$30,((B53*$G$39)+(($B$77-B53)*$E$40)-Summary!$F$30))","v":-226.73678083049617},{"$f":"(B53*$H$39)-Summary!$F$30","v":-226.73678083049617},null,0.8,25.6,0.92086330935251803,22.240000000000002,{"$f":"IF(L53>=$N$38,(K53*$N$39)-Summary!$E$30,((K53*$N$39)+(($K$62-K53)*$N$40)-Summary!$E$30))","v":-119.86583693090631},{"$f":"IF(L53>=$O$38,(K53*$O$39)-Summary!$E$30,((K53*$O$39)+(($K$66-K53)*$O$40)-Summary!$E$30))","v":-119.86583693090631},{"$f":"IF(L53>=$P$38,(K53*$P$39)-Summary!$E$30,((K53*$P$39)+(($K$73-K53)*$P$40)-Summary!$E$30))","v":-119.86583693090631},{"$f":"(K53*$Q$39)-Summary!$E$30","v":-119.86583693090631},null,0.8,10.4,0.91228070175438591,9.120000000000001,{"$f":"IF(U53>=$W$38,(T53*$W$39)-Summary!$C$30,((T53*$W$39)+(($T$64-T53)*$W$40)-Summary!$C$30))","v":-165.86144642761349},{"$f":"IF(U53>=$X$38,(T53*$X$39)-Summary!$C$30,((T53*$X$39)+(($T$67-T53)*$X$40)-Summary!$C$30))","v":-165.86144642761349},{"$f":"IF(U53>=$Y$38,(T53*$Y$39)-Summary!$C$30,((T53*$Y$39)+(($T$75-T53)*$Y$40)-Summary!$C$30))","v":-165.86144642761349},{"$f":"(T53*$Z$39)-Summary!$C$30","v":-165.86144642761349}]
[0.78,46.800000000000004,0.91764705882352948,39.78,{"$f":"IF(C54>=$E$38,(B54*$E$39)-Summary!$F$30,((B54*$E$39)+(($B$68-B54)*$E$40)-Summary!$F$30))","v":-238.73678083049612},{"$f":"IF(C54>=$F$38,(B54*$F$39)-Summary!$F$30,((B54*$F$39)+(($B$71-B54)*$E$40)-Summary!$F$30))","v":-238.73678083049612},{"$f":"IF(C54>=$G$38,(B54*$G$39)-Summary!$F$30,((B54*$G$39)+(($B$77-B54)*$E$40)-Summary!$F$30))","v":-238.73678083049612},{"$f":"(B54*$H$39)-Summary!$F$30","v":-238.73678083049612},null,0.78,24.96,0.89784172661870509,21.684000000000001,{"$f":"IF(L54>=$N$38,(K54*$N$39)-Summary!$E$30,((K54*$N$39)+(($K$62-K54)*$N$40)-Summary!$E$30))","v":-134.58583693090634},{"$f":"IF(L54>=$O$38,(K54*$O$39)-Summary!$E$30,((K54*$O$39)+(($K$66-K54)*$O$40)-Summary!$E$30))","v":-134.58583693090634},{"$f":"IF(L54>=$P$38,(K54*$P$39)-Summary!$E$30,((K54*$P$39)+(($K$73-K54)*$P$40)-Summary!$E$30))","v":-134.58583693090634},{"$f":"(K54*$Q$39)-Summary!$E$30","v":-134.58583693090634},null,0.78,10.14,0.88947368421052631,8.8920000000000012,{"$f":"IF(U54>=$W$38,(T54*$W$39)-Summary!$C$30,((T54*$W$39)+(($T$64-T54)*$W$40)-Summary!$C$30))","v":-179.64144642761346},{"$f":"IF(U54>=$X$38,(T54*$X$39)-Summary!$C$30,((T54*$X$39)+(($T$67-T54)*$X$40)-Summary!$C$30))","v":-179.64144642761346},{"$f":"IF(U54>=$Y$38,(T54*$Y$39)-Summary!$C$30,((T54*$Y$39)+(($T$75-T54)*$Y$40)-Summary!$C$30))","v":-179.64144642761346},{"$f":"(T54*$Z$39)-Summary!$C$30","v":-179.64144642761346}]
[0.76,45.6,0.89411764705882357,38.76,{"$f":"IF(C55>=$E$38,(B55*$E$39)-Summary!$F$30,((B55*$E$39)+(($B$68-B55)*$E$40)-Summary!$F$30))","v":-250.73678083049617},{"$f":"IF(C55>=$F$38,(B55*$F$39)-Summary!$F$30,((B55*$F$39)+(($B$71-B55)*$E$40)-Summary!$F$30))","v":-250.73678083049617},{"$f":"IF(C55>=$G$38,(B55*$G$39)-Summary!$F$30,((B55*$G$39)+(($B$77-B55)*$E$40)-Summary!$F$30))","v":-250.73678083049617},{"$f":"(B55*$H$39)-Summary!$F$30","v":-250.73678083049617},null,0.76,24.32,0.87482014388489204,21.128,{"$f":"IF(L55>=$N$38,(K55*$N$39)-Summary!$E$30,((K55*$N$39)+(($K$62-K55)*$N$40)-Summary!$E$30))","v":-149.30583693090637},{"$f":"IF(L55>=$O$38,(K55*$O$39)-Summary!$E$30,((K55*$O$39)+(($K$66-K55)*$O$40)-Summary!$E$30))","v":-149.30583693090637},{"$f":"IF(L55>=$P$38,(K55*$P$39)-Summary!$E$30,((K55*$P$39)+(($K$73-K55)*$P$40)-Summary!$E$30))","v":-149.30583693090637},{"$f":"(K55*$Q$39)-Summary!$E$30","v":-149.30583693090637},null,0.76,9.8800000000000008,0.8666666666666667,8.6639999999999997,{"$f":"IF(U55>=$W$38,(T55*$W$39)-Summary!$C$30,((T55*$W$39)+(($T$64-T55)*$W$40)-Summary!$C$30))","v":-193.42144642761355},{"$f":"IF(U55>=$X$38,(T55*$X$39)-Summary!$C$30,((T55*$X$39)+(($T$67-T55)*$X$40)-Summary!$C$30))","v":-193.42144642761355},{"$f":"IF(U55>=$Y$38,(T55*$Y$39)-Summary!$C$30,((T55*$Y$39)+(($T$75-T55)*$Y$40)-Summary!$C$30))","v":-193.42144642761355},{"$f":"(T55*$Z$39)-Summary!$C$30","v":-193.42144642761355}]
[0.74,44.4,0.87058823529411766,37.74,{"$f":"IF(C56>=$E$38,(B56*$E$39)-Summary!$F$30,((B56*$E$39)+(($B$68-B56)*$E$40)-Summary!$F$30))","v":-262.73678083049617},{"$f":"IF(C56>=$F$38,(B56*$F$39)-Summary!$F$30,((B56*$F$39)+(($B$71-B56)*$E$40)-Summary!$F$30))","v":-262.73678083049617},{"$f":"IF(C56>=$G$38,(B56*$G$39)-Summary!$F$30,((B56*$G$39)+(($B$77-B56)*$E$40)-Summary!$F$30))","v":-262.73678083049617},{"$f":"(B56*$H$39)-Summary!$F$30","v":-262.73678083049617},null,0.74,23.68,0.8517985611510791,20.571999999999999,{"$f":"IF(L56>=$N$38,(K56*$N$39)-Summary!$E$30,((K56*$N$39)+(($K$62-K56)*$N$40)-Summary!$E$30))","v":-164.02583693090639},{"$f":"IF(L56>=$O$38,(K56*$O$39)-Summary!$E$30,((K56*$O$39)+(($K$66-K56)*$O$40)-Summary!$E$30))","v":-164.02583693090639},{"$f":"IF(L56>=$P$38,(K56*$P$39)-Summary!$E$30,((K56*$P$39)+(($K$73-K56)*$P$40)-Summary!$E$30))","v":-164.02583693090639},{"$f":"(K56*$Q$39)-Summary!$E$30","v":-164.02583693090639},null,0.74,9.6199999999999992,0.84385964912280698,8.4359999999999999,{"$f":"IF(U56>=$W$38,(T56*$W$39)-Summary!$C$30,((T56*$W$39)+(($T$64-T56)*$W$40)-Summary!$C$30))","v":-207.20144642761358},{"$f":"IF(U56>=$X$38,(T56*$X$39)-Summary!$C$30,((T56*$X$39)+(($T$67-T56)*$X$40)-Summary!$C$30))","v":-207.20144642761358},{"$f":"IF(U56>=$Y$38,(T56*$Y$39)-Summary!$C$30,((T56*$Y$39)+(($T$75-T56)*$Y$40)-Summary!$C$30))","v":-207.20144642761358},{"$f":"(T56*$Z$39)-Summary!$C$30","v":-207.20144642761358}]
[0.72,43.199999999999996,0.84705882352941164,36.72,{"$f":"IF(C57>=$E$38,(B57*$E$39)-Summary!$F$30,((B57*$E$39)+(($B$68-B57)*$E$40)-Summary!$F$30))","v":-274.73678083049623},{"$f":"IF(C57>=$F$38,(B57*$F$39)-Summary!$F$30,((B57*$F$39)+(($B$71-B57)*$E$40)-Summary!$F$30))","v":-274.73678083049623},{"$f":"IF(C57>=$G$38,(B57*$G$39)-Summary!$F$30,((B57*$G$39)+(($B$77-B57)*$E$40)-Summary!$F$30))","v":-274.73678083049623},{"$f":"(B57*$H$39)-Summary!$F$30","v":-274.73678083049623},null,0.72,23.04,0.82877697841726616,20.015999999999998,{"$f":"IF(L57>=$N$38,(K57*$N$39)-Summary!$E$30,((K57*$N$39)+(($K$62-K57)*$N$40)-Summary!$E$30))","v":-178.74583693090642},{"$f":"IF(L57>=$O$38,(K57*$O$39)-Summary!$E$30,((K57*$O$39)+(($K$66-K57)*$O$40)-Summary!$E$30))","v":-178.74583693090642},{"$f":"IF(L57>=$P$38,(K57*$P$39)-Summary!$E$30,((K57*$P$39)+(($K$73-K57)*$P$40)-Summary!$E$30))","v":-178.74583693090642},{"$f":"(K57*$Q$39)-Summary!$E$30","v":-178.74583693090642},null,0.72,9.36,0.82105263157894726,8.2080000000000002,{"$f":"IF(U57>=$W$38,(T57*$W$39)-Summary!$C$30,((T57*$W$39)+(($T$64-T57)*$W$40)-Summary!$C$30))","v":-220.98144642761355},{"$f":"IF(U57>=$X$38,(T57*$X$39)-Summary!$C$30,((T57*$X$39)+(($T$67-T57)*$X$40)-Summary!$C$30))","v":-220.98144642761355},{"$f":"IF(U57>=$Y$38,(T57*$Y$39)-Summary!$C$30,((T57*$Y$39)+(($T$75-T57)*$Y$40)-Summary!$C$30))","v":-220.98144642761355},{"$f":"(T57*$Z$39)-Summary!$C$30","v":-220.98144642761355}]
[0.7,42,0.82352941176470584,35.699999999999996,{"$f":"IF(C58>=$E$38,(B58*$E$39)-Summary!$F$30,((B58*$E$39)+(($B$68-B58)*$E$40)-Summary!$F$30))","v":-286.73678083049617},{"$f":"IF(C58>=$F$38,(B58*$F$39)-Summary!$F$30,((B58*$F$39)+(($B$71-B58)*$E$40)-Summary!$F$30))","v":-286.73678083049617},{"$f":"IF(C58>=$G$38,(B58*$G$39)-Summary!$F$30,((B58*$G$39)+(($B$77-B58)*$E$40)-Summary!$F$30))","v":-286.73678083049617},{"$f":"(B58*$H$39)-Summary!$F$30","v":-286.73678083049617},null,0.7,22.4,0.80575539568345311,19.46,{"$f":"IF(L58>=$N$38,(K58*$N$39)-Summary!$E$30,((K58*$N$39)+(($K$62-K58)*$N$40)-Summary!$E$30))","v":-193.46583693090645},{"$f":"IF(L58>=$O$38,(K58*$O$39)-Summary!$E$30,((K58*$O$39)+(($K$66-K58)*$O$40)-Summary!$E$30))","v":-193.46583693090645},{"$f":"IF(L58>=$P$38,(K58*$P$39)-Summary!$E$30,((K58*$P$39)+(($K$73-K58)*$P$40)-Summary!$E$30))","v":-193.46583693090645},{"$f":"(K58*$Q$39)-Summary!$E$30","v":-193.46583693090645},null,0.7,9.1,0.79824561403508765,7.9799999999999995,{"$f":"IF(U58>=$W$38,(T58*$W$39)-Summary!$C$30,((T58*$W$39)+(($T$64-T58)*$W$40)-Summary!$C$30))","v":-323.91544642761357},{"$f":"IF(U58>=$X$38,(T58*$X$39)-Summary!$C$30,((T58*$X$39)+(($T$67-T58)*$X$40)-Summary!$C$30))","v":-234.76144642761358},{"$f":"IF(U58>=$Y$38,(T58*$Y$39)-Summary!$C$30,((T58*$Y$39)+(($T$75-T58)*$Y$40)-Summary!$C$30))","v":-234.76144642761358},{"$f":"(T58*$Z$39)-Summary!$C$30","v":-234.76144642761358}]
[0.68,40.800000000000004,0.8,{"$f":"$D$43*A59","v":34.68},{"$f":"IF(C59>=$E$38,(B59*$E$39)-Summary!$F$30,((B59*$E$39)+(($B$68-B59)*$E$40)-Summary!$F$30))","v":-298.73678083049612},{"$f":"IF(C59>=$F$38,(B59*$F$39)-Summary!$F$30,((B59*$F$39)+(($B$71-B59)*$E$40)-Summary!$F$30))","v":-298.73678083049612},{"$f":"IF(C59>=$G$38,(B59*$G$39)-Summary!$F$30,((B59*$G$39)+(($B$77-B59)*$E$40)-Summary!$F$30))","v":-298.73678083049612},{"$f":"(B59*$H$39)-Summary!$F$30","v":-298.73678083049612},null,0.68,21.76,0.78273381294964028,18.904000000000003,{"$f":"IF(L59>=$N$38,(K59*$N$39)-Summary!$E$30,((K59*$N$39)+(($K$62-K59)*$N$40)-Summary!$E$30))","v":-255.74423693090642},{"$f":"IF(L59>=$O$38,(K59*$O$39)-Summary!$E$30,((K59*$O$39)+(($K$66-K59)*$O$40)-Summary!$E$30))","v":-208.18583693090636},{"$f":"IF(L59>=$P$38,(K59*$P$39)-Summary!$E$30,((K59*$P$39)+(($K$73-K59)*$P$40)-Summary!$E$30))","v":-208.18583693090636},{"$f":"(K59*$Q$39)-Summary!$E$30","v":-208.18583693090636},null,0.68,8.84,0.77543859649122804,7.7520000000000007,{"$f":"IF(U59>=$W$38,(T59*$W$39)-Summary!$C$30,((T59*$W$39)+(($T$64-T59)*$W$40)-Summary!$C$30))","v":-322.83644642761362},{"$f":"IF(U59>=$X$38,(T59*$X$39)-Summary!$C$30,((T59*$X$39)+(($T$67-T59)*$X$40)-Summary!$C$30))","v":-248.54144642761355},{"$f":"IF(U59>=$Y$38,(T59*$Y$39)-Summary!$C$30,((T59*$Y$39)+(($T$75-T59)*$Y$40)-Summary!$C$30))","v":-248.54144642761355},{"$f":"(T59*$Z$39)-Summary!$C$30","v":-248.54144642761355}]
[0.66,39.6,0.77647058823529413,{"$f":"$D$43*A60","v":33.660000000000004},{"$f":"IF(C60>=$E$38,(B60*$E$39)-Summary!$F$30,((B60*$E$39)+(($B$68-B60)*$E$40)-Summary!$F$30))","v":-424.30478083049616},{"$f":"IF(C60>=$F$38,(B60*$F$39)-Summary!$F$30,((B60*$F$39)+(($B$71-B60)*$E$40)-Summary!$F$30))","v":-310.73678083049617},{"$f":"IF(C60>=$G$38,(B60*$G$39)-Summary!$F$30,((B60*$G$39)+(($B$77-B60)*$E$40)-Summary!$F$30))","v":-310.73678083049617},{"$f":"(B60*$H$39)-Summary!$F$30","v":-310.73678083049617},null,0.66,21.12,0.75971223021582734,18.348000000000003,{"$f":"IF(L60>=$N$38,(K60*$N$39)-Summary!$E$30,((K60*$N$39)+(($K$62-K60)*$N$40)-Summary!$E$30))","v":-254.61143693090634},{"$f":"IF(L60>=$O$38,(K60*$O$39)-Summary!$E$30,((K60*$O$39)+(($K$66-K60)*$O$40)-Summary!$E$30))","v":-222.90583693090633},{"$f":"IF(L60>=$P$38,(K60*$P$39)-Summary!$E$30,((K60*$P$39)+(($K$73-K60)*$P$40)-Summary!$E$30))","v":-222.90583693090633},{"$f":"(K60*$Q$39)-Summary!$E$30","v":-222.90583693090633},null,0.66,8.58,0.75263157894736843,7.5240000000000009,{"$f":"IF(U60>=$W$38,(T60*$W$39)-Summary!$C$30,((T60*$W$39)+(($T$64-T60)*$W$40)-Summary!$C$30))","v":-321.75744642761356},{"$f":"IF(U60>=$X$38,(T60*$X$39)-Summary!$C$30,((T60*$X$39)+(($T$67-T60)*$X$40)-Summary!$C$30))","v":-262.32144642761352},{"$f":"IF(U60>=$Y$38,(T60*$Y$39)-Summary!$C$30,((T60*$Y$39)+(($T$75-T60)*$Y$40)-Summary!$C$30))","v":-262.32144642761352},{"$f":"(T60*$Z$39)-Summary!$C$30","v":-262.32144642761352}]
[0.64,38.4,0.75294117647058822,32.64,{"$f":"IF(C61>=$E$38,(B61*$E$39)-Summary!$F$30,((B61*$E$39)+(($B$68-B61)*$E$40)-Summary!$F$30))","v":-422.10878083049613},{"$f":"IF(C61>=$F$38,(B61*$F$39)-Summary!$F$30,((B61*$F$39)+(($B$71-B61)*$E$40)-Summary!$F$30))","v":-322.73678083049617},{"$f":"IF(C61>=$G$38,(B61*$G$39)-Summary!$F$30,((B61*$G$39)+(($B$77-B61)*$E$40)-Summary!$F$30))","v":-322.73678083049617},{"$f":"(B61*$H$39)-Summary!$F$30","v":-322.73678083049617},null,0.64,20.48,0.7366906474820144,17.792000000000002,{"$f":"IF(L61>=$N$38,(K61*$N$39)-Summary!$E$30,((K61*$N$39)+(($K$62-K61)*$N$40)-Summary!$E$30))","v":-253.47863693090636},{"$f":"IF(L61>=$O$38,(K61*$O$39)-Summary!$E$30,((K61*$O$39)+(($K$66-K61)*$O$40)-Summary!$E$30))","v":-237.62583693090636},{"$f":"IF(L61>=$P$38,(K61*$P$39)-Summary!$E$30,((K61*$P$39)+(($K$73-K61)*$P$40)-Summary!$E$30))","v":-237.62583693090636},{"$f":"(K61*$Q$39)-Summary!$E$30","v":-237.62583693090636},null,0.64,8.32,0.72982456140350882,7.2960000000000003,{"$f":"IF(U61>=$W$38,(T61*$W$39)-Summary!$C$30,((T61*$W$39)+(($T$64-T61)*$W$40)-Summary!$C$30))","v":-320.67844642761355},{"$f":"IF(U61>=$X$38,(T61*$X$39)-Summary!$C$30,((T61*$X$39)+(($T$67-T61)*$X$40)-Summary!$C$30))","v":-276.1014464276135},{"$f":"IF(U61>=$Y$38,(T61*$Y$39)-Summary!$C$30,((T61*$Y$39)+(($T$75-T61)*$Y$40)-Summary!$C$30))","v":-276.1014464276135},{"$f":"(T61*$Z$39)-Summary!$C$30","v":-276.1014464276135}]
[0.62,37.200000000000003,0.72941176470588243,31.62,{"$f":"IF(C62>=$E$38,(B62*$E$39)-Summary!$F$30,((B62*$E$39)+(($B$68-B62)*$E$40)-Summary!$F$30))","v":-419.91278083049622},{"$f":"IF(C62>=$F$38,(B62*$F$39)-Summary!$F$30,((B62*$F$39)+(($B$71-B62)*$E$40)-Summary!$F$30))","v":-334.73678083049617},{"$f":"IF(C62>=$G$38,(B62*$G$39)-Summary!$F$30,((B62*$G$39)+(($B$77-B62)*$E$40)-Summary!$F$30))","v":-334.73678083049617},{"$f":"(B62*$H$39)-Summary!$F$30","v":-334.73678083049617},null,0.62,19.84,0.71366906474820146,17.236000000000001,{"$f":"IF(L62>=$N$38,(K62*$N$39)-Summary!$E$30,((K62*$N$39)+(($K$62-K62)*$N$40)-Summary!$E$30))","v":-252.34583693090639},{"$f":"IF(L62>=$O$38,(K62*$O$39)-Summary!$E$30,((K62*$O$39)+(($K$66-K62)*$O$40)-Summary!$E$30))","v":-252.34583693090639},{"$f":"IF(L62>=$P$38,(K62*$P$39)-Summary!$E$30,((K62*$P$39)+(($K$73-K62)*$P$40)-Summary!$E$30))","v":-252.34583693090639},{"$f":"(K62*$Q$39)-Summary!$E$30","v":-252.34583693090639},null,0.62,8.06,0.7070175438596491,7.0680000000000005,{"$f":"IF(U62>=$W$38,(T62*$W$39)-Summary!$C$30,((T62*$W$39)+(($T$64-T62)*$W$40)-Summary!$C$30))","v":-319.5994464276136},{"$f":"IF(U62>=$X$38,(T62*$X$39)-Summary!$C$30,((T62*$X$39)+(($T$67-T62)*$X$40)-Summary!$C$30))","v":-289.88144642761353},{"$f":"IF(U62>=$Y$38,(T62*$Y$39)-Summary!$C$30,((T62*$Y$39)+(($T$75-T62)*$Y$40)-Summary!$C$30))","v":-289.88144642761353},{"$f":"(T62*$Z$39)-Summary!$C$30","v":-289.88144642761353}]
[0.6,36,0.70588235294117652,30.599999999999998,{"$f":"IF(C63>=$E$38,(B63*$E$39)-Summary!$F$30,((B63*$E$39)+(($B$68-B63)*$E$40)-Summary!$F$30))","v":-417.71678083049619},{"$f":"IF(C63>=$F$38,(B63*$F$39)-Summary!$F$30,((B63*$F$39)+(($B$71-B63)*$E$40)-Summary!$F$30))","v":-346.73678083049617},{"$f":"IF(C63>=$G$38,(B63*$G$39)-Summary!$F$30,((B63*$G$39)+(($B$77-B63)*$E$40)-Summary!$F$30))","v":-346.73678083049617},{"$f":"(B63*$H$39)-Summary!$F$30","v":-346.73678083049617},null,0.6,19.2,0.69064748201438841,16.68,{"$f":"IF(L63>=$N$38,(K63*$N$39)-Summary!$E$30,((K63*$N$39)+(($K$62-K63)*$N$40)-Summary!$E$30))","v":-251.21303693090641},{"$f":"IF(L63>=$O$38,(K63*$O$39)-Summary!$E$30,((K63*$O$39)+(($K$66-K63)*$O$40)-Summary!$E$30))","v":-314.62423693090636},{"$f":"IF(L63>=$P$38,(K63*$P$39)-Summary!$E$30,((K63*$P$39)+(($K$73-K63)*$P$40)-Summary!$E$30))","v":-267.06583693090641},{"$f":"(K63*$Q$39)-Summary!$E$30","v":-267.06583693090641},null,0.6,7.8,0.68421052631578949,6.84,{"$f":"IF(U63>=$W$38,(T63*$W$39)-Summary!$C$30,((T63*$W$39)+(($T$64-T63)*$W$40)-Summary!$C$30))","v":-318.52044642761359},{"$f":"IF(U63>=$X$38,(T63*$X$39)-Summary!$C$30,((T63*$X$39)+(($T$67-T63)*$X$40)-Summary!$C$30))","v":-363.09744642761353},{"$f":"IF(U63>=$Y$38,(T63*$Y$39)-Summary!$C$30,((T63*$Y$39)+(($T$75-T63)*$Y$40)-Summary!$C$30))","v":-303.66144642761355},{"$f":"(T63*$Z$39)-Summary!$C$30","v":-303.66144642761355}]
[0.57999999999999996,34.799999999999997,0.6823529411764705,29.58,{"$f":"IF(C64>=$E$38,(B64*$E$39)-Summary!$F$30,((B64*$E$39)+(($B$68-B64)*$E$40)-Summary!$F$30))","v":-415.52078083049616},{"$f":"IF(C64>=$F$38,(B64*$F$39)-Summary!$F$30,((B64*$F$39)+(($B$71-B64)*$E$40)-Summary!$F$30))","v":-458.10878083049613},{"$f":"IF(C64>=$G$38,(B64*$G$39)-Summary!$F$30,((B64*$G$39)+(($B$77-B64)*$E$40)-Summary!$F$30))","v":-358.73678083049617},{"$f":"(B64*$H$39)-Summary!$F$30","v":-358.73678083049617},null,0.57999999999999996,18.559999999999999,0.66762589928057547,16.123999999999999,{"$f":"IF(L64>=$N$38,(K64*$N$39)-Summary!$E$30,((K64*$N$39)+(($K$62-K64)*$N$40)-Summary!$E$30))","v":-250.08023693090638},{"$f":"IF(L64>=$O$38,(K64*$O$39)-Summary!$E$30,((K64*$O$39)+(($K$66-K64)*$O$40)-Summary!$E$30))","v":-313.49143693090633},{"$f":"IF(L64>=$P$38,(K64*$P$39)-Summary!$E$30,((K64*$P$39)+(($K$73-K64)*$P$40)-Summary!$E$30))","v":-281.78583693090638},{"$f":"(K64*$Q$39)-Summary!$E$30","v":-281.78583693090638},null,0.57999999999999996,7.5399999999999991,0.66140350877192977,6.6120000000000001,{"$f":"IF(U64>=$W$38,(T64*$W$39)-Summary!$C$30,((T64*$W$39)+(($T$64-T64)*$W$40)-Summary!$C$30))","v":-317.44144642761358},{"$f":"IF(U64>=$X$38,(T64*$X$39)-Summary!$C$30,((T64*$X$39)+(($T$67-T64)*$X$40)-Summary!$C$30))","v":-362.01844642761353},{"$f":"IF(U64>=$Y$38,(T64*$Y$39)-Summary!$C$30,((T64*$Y$39)+(($T$75-T64)*$Y$40)-Summary!$C$30))","v":-317.44144642761358},{"$f":"(T64*$Z$39)-Summary!$C$30","v":-317.44144642761358}]
[0.56000000000000005,33.6,0.6588235294117647,28.560000000000002,{"$f":"IF(C65>=$E$38,(B65*$E$39)-Summary!$F$30,((B65*$E$39)+(($B$68-B65)*$E$40)-Summary!$F$30))","v":-413.32478083049619},{"$f":"IF(C65>=$F$38,(B65*$F$39)-Summary!$F$30,((B65*$F$39)+(($B$71-B65)*$E$40)-Summary!$F$30))","v":-455.91278083049622},{"$f":"IF(C65>=$G$38,(B65*$G$39)-Summary!$F$30,((B65*$G$39)+(($B$77-B65)*$E$40)-Summary!$F$30))","v":-370.73678083049617},{"$f":"(B65*$H$39)-Summary!$F$30","v":-370.73678083049617},null,0.56000000000000005,17.920000000000002,0.64460431654676265,15.568000000000001,{"$f":"IF(L65>=$N$38,(K65*$N$39)-Summary!$E$30,((K65*$N$39)+(($K$62-K65)*$N$40)-Summary!$E$30))","v":-248.94743693090641},{"$f":"IF(L65>=$O$38,(K65*$O$39)-Summary!$E$30,((K65*$O$39)+(($K$66-K65)*$O$40)-Summary!$E$30))","v":-312.35863693090636},{"$f":"IF(L65>=$P$38,(K65*$P$39)-Summary!$E$30,((K65*$P$39)+(($K$73-K65)*$P$40)-Summary!$E$30))","v":-296.50583693090636},{"$f":"(K65*$Q$39)-Summary!$E$30","v":-296.50583693090636},null,0.56000000000000005,7.2800000000000011,0.63859649122807027,6.3840000000000012,{"$f":"IF(U65>=$W$38,(T65*$W$39)-Summary!$C$30,((T65*$W$39)+(($T$64-T65)*$W$40)-Summary!$C$30))","v":-316.36244642761363},{"$f":"IF(U65>=$X$38,(T65*$X$39)-Summary!$C$30,((T65*$X$39)+(($T$67-T65)*$X$40)-Summary!$C$30))","v":-360.93944642761357},{"$f":"IF(U65>=$Y$38,(T65*$Y$39)-Summary!$C$30,((T65*$Y$39)+(($T$75-T65)*$Y$40)-Summary!$C$30))","v":-331.2214464276135},{"$f":"(T65*$Z$39)-Summary!$C$30","v":-331.2214464276135}]
[0.54,32.400000000000006,0.6352941176470589,27.540000000000003,{"$f":"IF(C66>=$E$38,(B66*$E$39)-Summary!$F$30,((B66*$E$39)+(($B$68-B66)*$E$40)-Summary!$F$30))","v":-411.12878083049617},{"$f":"IF(C66>=$F$38,(B66*$F$39)-Summary!$F$30,((B66*$F$39)+(($B$71-B66)*$E$40)-Summary!$F$30))","v":-453.71678083049619},{"$f":"IF(C66>=$G$38,(B66*$G$39)-Summary!$F$30,((B66*$G$39)+(($B$77-B66)*$E$40)-Summary!$F$30))","v":-382.73678083049612},{"$f":"(B66*$H$39)-Summary!$F$30","v":-382.73678083049612},null,0.54,17.28,0.62158273381294971,15.012000000000002,{"$f":"IF(L66>=$N$38,(K66*$N$39)-Summary!$E$30,((K66*$N$39)+(($K$62-K66)*$N$40)-Summary!$E$30))","v":-247.81463693090637},{"$f":"IF(L66>=$O$38,(K66*$O$39)-Summary!$E$30,((K66*$O$39)+(($K$66-K66)*$O$40)-Summary!$E$30))","v":-311.22583693090633},{"$f":"IF(L66>=$P$38,(K66*$P$39)-Summary!$E$30,((K66*$P$39)+(($K$73-K66)*$P$40)-Summary!$E$30))","v":-311.22583693090633},{"$f":"(K66*$Q$39)-Summary!$E$30","v":-311.22583693090633},null,0.54,7.0200000000000005,0.61578947368421055,6.1560000000000006,{"$f":"IF(U66>=$W$38,(T66*$W$39)-Summary!$C$30,((T66*$W$39)+(($T$64-T66)*$W$40)-Summary!$C$30))","v":-315.28344642761363},{"$f":"IF(U66>=$X$38,(T66*$X$39)-Summary!$C$30,((T66*$X$39)+(($T$67-T66)*$X$40)-Summary!$C$30))","v":-359.86044642761357},{"$f":"IF(U66>=$Y$38,(T66*$Y$39)-Summary!$C$30,((T66*$Y$39)+(($T$75-T66)*$Y$40)-Summary!$C$30))","v":-345.00144642761353},{"$f":"(T66*$Z$39)-Summary!$C$30","v":-345.00144642761353}]
[0.52,31.200000000000003,0.61176470588235299,26.52,{"$f":"IF(C67>=$E$38,(B67*$E$39)-Summary!$F$30,((B67*$E$39)+(($B$68-B67)*$E$40)-Summary!$F$30))","v":-408.9327808304962},{"$f":"IF(C67>=$F$38,(B67*$F$39)-Summary!$F$30,((B67*$F$39)+(($B$71-B67)*$E$40)-Summary!$F$30))","v":-451.52078083049622},{"$f":"IF(C67>=$G$38,(B67*$G$39)-Summary!$F$30,((B67*$G$39)+(($B$77-B67)*$E$40)-Summary!$F$30))","v":-394.73678083049617},{"$f":"(B67*$H$39)-Summary!$F$30","v":-394.73678083049617},null,0.52,16.64,0.59856115107913666,14.456000000000001,{"$f":"IF(L67>=$N$38,(K67*$N$39)-Summary!$E$30,((K67*$N$39)+(($K$62-K67)*$N$40)-Summary!$E$30))","v":-246.68183693090634},{"$f":"IF(L67>=$O$38,(K67*$O$39)-Summary!$E$30,((K67*$O$39)+(($K$66-K67)*$O$40)-Summary!$E$30))","v":-310.09303693090635},{"$f":"IF(L67>=$P$38,(K67*$P$39)-Summary!$E$30,((K67*$P$39)+(($K$73-K67)*$P$40)-Summary!$E$30))","v":-325.94583693090635},{"$f":"(K67*$Q$39)-Summary!$E$30","v":-325.94583693090635},null,0.52,6.76,0.59298245614035083,5.9280000000000008,{"$f":"IF(U67>=$W$38,(T67*$W$39)-Summary!$C$30,((T67*$W$39)+(($T$64-T67)*$W$40)-Summary!$C$30))","v":-314.20444642761362},{"$f":"IF(U67>=$X$38,(T67*$X$39)-Summary!$C$30,((T67*$X$39)+(($T$67-T67)*$X$40)-Summary!$C$30))","v":-358.78144642761356},{"$f":"IF(U67>=$Y$38,(T67*$Y$39)-Summary!$C$30,((T67*$Y$39)+(($T$75-T67)*$Y$40)-Summary!$C$30))","v":-358.78144642761356},{"$f":"(T67*$Z$39)-Summary!$C$30","v":-358.78144642761356}]
[0.5,30,0.58823529411764708,25.5,{"$f":"IF(C68>=$E$38,(B68*$E$39)-Summary!$F$30,((B68*$E$39)+(($B$68-B68)*$E$40)-Summary!$F$30))","v":-406.73678083049617},{"$f":"IF(C68>=$F$38,(B68*$F$39)-Summary!$F$30,((B68*$F$39)+(($B$71-B68)*$E$40)-Summary!$F$30))","v":-449.32478083049619},{"$f":"IF(C68>=$G$38,(B68*$G$39)-Summary!$F$30,((B68*$G$39)+(($B$77-B68)*$E$40)-Summary!$F$30))","v":-406.73678083049617},{"$f":"(B68*$H$39)-Summary!$F$30","v":-406.73678083049617},null,0.5,16,0.57553956834532372,13.9,{"$f":"IF(L68>=$N$38,(K68*$N$39)-Summary!$E$30,((K68*$N$39)+(($K$62-K68)*$N$40)-Summary!$E$30))","v":-245.54903693090637},{"$f":"IF(L68>=$O$38,(K68*$O$39)-Summary!$E$30,((K68*$O$39)+(($K$66-K68)*$O$40)-Summary!$E$30))","v":-308.96023693090638},{"$f":"IF(L68>=$P$38,(K68*$P$39)-Summary!$E$30,((K68*$P$39)+(($K$73-K68)*$P$40)-Summary!$E$30))","v":-340.66583693090638},{"$f":"(K68*$Q$39)-Summary!$E$30","v":-340.66583693090638},null,0.5,6.5,0.57017543859649122,5.7,{"$f":"IF(U68>=$W$38,(T68*$W$39)-Summary!$C$30,((T68*$W$39)+(($T$64-T68)*$W$40)-Summary!$C$30))","v":-313.12544642761361},{"$f":"IF(U68>=$X$38,(T68*$X$39)-Summary!$C$30,((T68*$X$39)+(($T$67-T68)*$X$40)-Summary!$C$30))","v":-357.70244642761355},{"$f":"IF(U68>=$Y$38,(T68*$Y$39)-Summary!$C$30,((T68*$Y$39)+(($T$75-T68)*$Y$40)-Summary!$C$30))","v":-372.56144642761353},{"$f":"(T68*$Z$39)-Summary!$C$30","v":-372.56144642761353}]
[0.48,28.799999999999997,0.56470588235294117,24.48,{"$f":"IF(C69>=$E$38,(B69*$E$39)-Summary!$F$30,((B69*$E$39)+(($B$68-B69)*$E$40)-Summary!$F$30))","v":-404.54078083049615},{"$f":"IF(C69>=$F$38,(B69*$F$39)-Summary!$F$30,((B69*$F$39)+(($B$71-B69)*$E$40)-Summary!$F$30))","v":-447.12878083049617},{"$f":"IF(C69>=$G$38,(B69*$G$39)-Summary!$F$30,((B69*$G$39)+(($B$77-B69)*$E$40)-Summary!$F$30))","v":-418.73678083049617},{"$f":"(B69*$H$39)-Summary!$F$30","v":-418.73678083049617},null,0.48,15.36,0.55251798561151078,13.343999999999999,{"$f":"IF(L69>=$N$38,(K69*$N$39)-Summary!$E$30,((K69*$N$39)+(($K$62-K69)*$N$40)-Summary!$E$30))","v":-244.41623693090639},{"$f":"IF(L69>=$O$38,(K69*$O$39)-Summary!$E$30,((K69*$O$39)+(($K$66-K69)*$O$40)-Summary!$E$30))","v":-307.82743693090634},{"$f":"IF(L69>=$P$38,(K69*$P$39)-Summary!$E$30,((K69*$P$39)+(($K$73-K69)*$P$40)-Summary!$E$30))","v":-355.38583693090641},{"$f":"(K69*$Q$39)-Summary!$E$30","v":-355.38583693090641},null,0.48,6.24,0.54736842105263162,5.4719999999999995,{"$f":"IF(U69>=$W$38,(T69*$W$39)-Summary!$C$30,((T69*$W$39)+(($T$64-T69)*$W$40)-Summary!$C$30))","v":-312.04644642761355},{"$f":"IF(U69>=$X$38,(T69*$X$39)-Summary!$C$30,((T69*$X$39)+(($T$67-T69)*$X$40)-Summary!$C$30))","v":-356.62344642761354},{"$f":"IF(U69>=$Y$38,(T69*$Y$39)-Summary!$C$30,((T69*$Y$39)+(($T$75-T69)*$Y$40)-Summary!$C$30))","v":-386.3414464276135},{"$f":"(T69*$Z$39)-Summary!$C$30","v":-386.3414464276135}]
[0.46,27.6,0.54117647058823537,23.46,{"$f":"IF(C70>=$E$38,(B70*$E$39)-Summary!$F$30,((B70*$E$39)+(($B$68-B70)*$E$40)-Summary!$F$30))","v":-402.34478083049618},{"$f":"IF(C70>=$F$38,(B70*$F$39)-Summary!$F$30,((B70*$F$39)+(($B$71-B70)*$E$40)-Summary!$F$30))","v":-444.9327808304962},{"$f":"IF(C70>=$G$38,(B70*$G$39)-Summary!$F$30,((B70*$G$39)+(($B$77-B70)*$E$40)-Summary!$F$30))","v":-430.73678083049617},{"$f":"(B70*$H$39)-Summary!$F$30","v":-430.73678083049617},null,0.46,14.72,0.52949640287769784,12.788,{"$f":"IF(L70>=$N$38,(K70*$N$39)-Summary!$E$30,((K70*$N$39)+(($K$62-K70)*$N$40)-Summary!$E$30))","v":-243.28343693090642},{"$f":"IF(L70>=$O$38,(K70*$O$39)-Summary!$E$30,((K70*$O$39)+(($K$66-K70)*$O$40)-Summary!$E$30))","v":-306.69463693090637},{"$f":"IF(L70>=$P$38,(K70*$P$39)-Summary!$E$30,((K70*$P$39)+(($K$73-K70)*$P$40)-Summary!$E$30))","v":-370.10583693090638},{"$f":"(K70*$Q$39)-Summary!$E$30","v":-370.10583693090638},null,0.46,5.98,0.52456140350877201,5.2440000000000007,{"$f":"IF(U70>=$W$38,(T70*$W$39)-Summary!$C$30,((T70*$W$39)+(($T$64-T70)*$W$40)-Summary!$C$30))","v":-310.9674464276136},{"$f":"IF(U70>=$X$38,(T70*$X$39)-Summary!$C$30,((T70*$X$39)+(($T$67-T70)*$X$40)-Summary!$C$30))","v":-355.54444642761359},{"$f":"IF(U70>=$Y$38,(T70*$Y$39)-Summary!$C$30,((T70*$Y$39)+(($T$75-T70)*$Y$40)-Summary!$C$30))","v":-400.12144642761353},{"$f":"(T70*$Z$39)-Summary!$C$30","v":-400.12144642761353}]
[0.44,26.4,0.51764705882352935,22.44,{"$f":"IF(C71>=$E$38,(B71*$E$39)-Summary!$F$30,((B71*$E$39)+(($B$68-B71)*$E$40)-Summary!$F$30))","v":-400.14878083049615},{"$f":"IF(C71>=$F$38,(B71*$F$39)-Summary!$F$30,((B71*$F$39)+(($B$71-B71)*$E$40)-Summary!$F$30))","v":-442.73678083049617},{"$f":"IF(C71>=$G$38,(B71*$G$39)-Summary!$F$30,((B71*$G$39)+(($B$77-B71)*$E$40)-Summary!$F$30))","v":-442.73678083049617},{"$f":"(B71*$H$39)-Summary!$F$30","v":-442.73678083049617},null,0.44,14.08,0.5064748201438849,12.232000000000001,{"$f":"IF(L71>=$N$38,(K71*$N$39)-Summary!$E$30,((K71*$N$39)+(($K$62-K71)*$N$40)-Summary!$E$30))","v":-242.15063693090644},{"$f":"IF(L71>=$O$38,(K71*$O$39)-Summary!$E$30,((K71*$O$39)+(($K$66-K71)*$O$40)-Summary!$E$30))","v":-305.5618369309064},{"$f":"IF(L71>=$P$38,(K71*$P$39)-Summary!$E$30,((K71*$P$39)+(($K$73-K71)*$P$40)-Summary!$E$30))","v":-384.82583693090641},{"$f":"(K71*$Q$39)-Summary!$E$30","v":-384.82583693090641},null,0.44,5.72,0.50175438596491229,5.016,{"$f":"IF(U71>=$W$38,(T71*$W$39)-Summary!$C$30,((T71*$W$39)+(($T$64-T71)*$W$40)-Summary!$C$30))","v":-309.88844642761359},{"$f":"IF(U71>=$X$38,(T71*$X$39)-Summary!$C$30,((T71*$X$39)+(($T$67-T71)*$X$40)-Summary!$C$30))","v":-354.46544642761359},{"$f":"IF(U71>=$Y$38,(T71*$Y$39)-Summary!$C$30,((T71*$Y$39)+(($T$75-T71)*$Y$40)-Summary!$C$30))","v":-413.90144642761356},{"$f":"(T71*$Z$39)-Summary!$C$30","v":-413.90144642761356}]
[0.42,25.2,0.49411764705882349,21.419999999999998,{"$f":"IF(C72>=$E$38,(B72*$E$39)-Summary!$F$30,((B72*$E$39)+(($B$68-B72)*$E$40)-Summary!$F$30))","v":-397.95278083049618},{"$f":"IF(C72>=$F$38,(B72*$F$39)-Summary!$F$30,((B72*$F$39)+(($B$71-B72)*$E$40)-Summary!$F$30))","v":-440.5407808304962},{"$f":"IF(C72>=$G$38,(B72*$G$39)-Summary!$F$30,((B72*$G$39)+(($B$77-B72)*$E$40)-Summary!$F$30))","v":-525.71678083049619},{"$f":"(B72*$H$39)-Summary!$F$30","v":-454.73678083049617},null,0.42,13.44,0.4834532374100719,11.676,{"$f":"IF(L72>=$N$38,(K72*$N$39)-Summary!$E$30,((K72*$N$39)+(($K$62-K72)*$N$40)-Summary!$E$30))","v":-241.01783693090636},{"$f":"IF(L72>=$O$38,(K72*$O$39)-Summary!$E$30,((K72*$O$39)+(($K$66-K72)*$O$40)-Summary!$E$30))","v":-304.42903693090636},{"$f":"IF(L72>=$P$38,(K72*$P$39)-Summary!$E$30,((K72*$P$39)+(($K$73-K72)*$P$40)-Summary!$E$30))","v":-415.39863693090632},{"$f":"(K72*$Q$39)-Summary!$E$30","v":-399.54583693090638},null,0.42,5.46,0.47894736842105262,4.7880000000000003,{"$f":"IF(U72>=$W$38,(T72*$W$39)-Summary!$C$30,((T72*$W$39)+(($T$64-T72)*$W$40)-Summary!$C$30))","v":-308.80944642761358},{"$f":"IF(U72>=$X$38,(T72*$X$39)-Summary!$C$30,((T72*$X$39)+(($T$67-T72)*$X$40)-Summary!$C$30))","v":-353.38644642761358},{"$f":"IF(U72>=$Y$38,(T72*$Y$39)-Summary!$C$30,((T72*$Y$39)+(($T$75-T72)*$Y$40)-Summary!$C$30))","v":-472.25844642761353},{"$f":"(T72*$Z$39)-Summary!$C$30","v":-427.68144642761354}]
[0.4,24,0.47058823529411764,20.400000000000002,{"$f":"IF(C73>=$E$38,(B73*$E$39)-Summary!$F$30,((B73*$E$39)+(($B$68-B73)*$E$40)-Summary!$F$30))","v":-395.75678083049615},{"$f":"IF(C73>=$F$38,(B73*$F$39)-Summary!$F$30,((B73*$F$39)+(($B$71-B73)*$E$40)-Summary!$F$30))","v":-438.34478083049618},{"$f":"IF(C73>=$G$38,(B73*$G$39)-Summary!$F$30,((B73*$G$39)+(($B$77-B73)*$E$40)-Summary!$F$30))","v":-523.52078083049616},{"$f":"(B73*$H$39)-Summary!$F$30","v":-466.73678083049617},null,0.4,12.8,0.46043165467625902,11.120000000000001,{"$f":"IF(L73>=$N$38,(K73*$N$39)-Summary!$E$30,((K73*$N$39)+(($K$62-K73)*$N$40)-Summary!$E$30))","v":-239.88503693090638},{"$f":"IF(L73>=$O$38,(K73*$O$39)-Summary!$E$30,((K73*$O$39)+(($K$66-K73)*$O$40)-Summary!$E$30))","v":-303.29623693090633},{"$f":"IF(L73>=$P$38,(K73*$P$39)-Summary!$E$30,((K73*$P$39)+(($K$73-K73)*$P$40)-Summary!$E$30))","v":-414.26583693090635},{"$f":"(K73*$Q$39)-Summary!$E$30","v":-414.26583693090635},null,0.4,5.2,0.45614035087719296,4.5600000000000005,{"$f":"IF(U73>=$W$38,(T73*$W$39)-Summary!$C$30,((T73*$W$39)+(($T$64-T73)*$W$40)-Summary!$C$30))","v":-307.73044642761357},{"$f":"IF(U73>=$X$38,(T73*$X$39)-Summary!$C$30,((T73*$X$39)+(($T$67-T73)*$X$40)-Summary!$C$30))","v":-352.30744642761351},{"$f":"IF(U73>=$Y$38,(T73*$Y$39)-Summary!$C$30,((T73*$Y$39)+(($T$75-T73)*$Y$40)-Summary!$C$30))","v":-471.17944642761353},{"$f":"(T73*$Z$39)-Summary!$C$30","v":-441.46144642761351}]
[0.38,22.8,0.44705882352941179,19.38,{"$f":"IF(C74>=$E$38,(B74*$E$39)-Summary!$F$30,((B74*$E$39)+(($B$68-B74)*$E$40)-Summary!$F$30))","v":-393.56078083049618},{"$f":"IF(C74>=$F$38,(B74*$F$39)-Summary!$F$30,((B74*$F$39)+(($B$71-B74)*$E$40)-Summary!$F$30))","v":-436.14878083049621},{"$f":"IF(C74>=$G$38,(B74*$G$39)-Summary!$F$30,((B74*$G$39)+(($B$77-B74)*$E$40)-Summary!$F$30))","v":-521.32478083049614},{"$f":"(B74*$H$39)-Summary!$F$30","v":-478.73678083049617},null,0.38,12.16,0.43741007194244602,10.564,{"$f":"IF(L74>=$N$38,(K74*$N$39)-Summary!$E$30,((K74*$N$39)+(($K$62-K74)*$N$40)-Summary!$E$30))","v":-238.75223693090641},{"$f":"IF(L74>=$O$38,(K74*$O$39)-Summary!$E$30,((K74*$O$39)+(($K$66-K74)*$O$40)-Summary!$E$30))","v":-302.16343693090636},{"$f":"IF(L74>=$P$38,(K74*$P$39)-Summary!$E$30,((K74*$P$39)+(($K$73-K74)*$P$40)-Summary!$E$30))","v":-413.13303693090637},{"$f":"(K74*$Q$39)-Summary!$E$30","v":-428.98583693090637},null,0.38,4.9400000000000004,0.43333333333333335,4.3319999999999999,{"$f":"IF(U74>=$W$38,(T74*$W$39)-Summary!$C$30,((T74*$W$39)+(($T$64-T74)*$W$40)-Summary!$C$30))","v":-306.65144642761362},{"$f":"IF(U74>=$X$38,(T74*$X$39)-Summary!$C$30,((T74*$X$39)+(($T$67-T74)*$X$40)-Summary!$C$30))","v":-351.22844642761356},{"$f":"IF(U74>=$Y$38,(T74*$Y$39)-Summary!$C$30,((T74*$Y$39)+(($T$75-T74)*$Y$40)-Summary!$C$30))","v":-470.10044642761358},{"$f":"(T74*$Z$39)-Summary!$C$30","v":-455.24144642761354}]
[0.36,21.599999999999998,0.42352941176470582,18.36,{"$f":"IF(C75>=$E$38,(B75*$E$39)-Summary!$F$30,((B75*$E$39)+(($B$68-B75)*$E$40)-Summary!$F$30))","v":-391.36478083049616},{"$f":"IF(C75>=$F$38,(B75*$F$39)-Summary!$F$30,((B75*$F$39)+(($B$71-B75)*$E$40)-Summary!$F$30))","v":-433.95278083049618},{"$f":"IF(C75>=$G$38,(B75*$G$39)-Summary!$F$30,((B75*$G$39)+(($B$77-B75)*$E$40)-Summary!$F$30))","v":-519.12878083049623},{"$f":"(B75*$H$39)-Summary!$F$30","v":-490.73678083049617},null,0.36,11.52,0.41438848920863308,10.007999999999999,{"$f":"IF(L75>=$N$38,(K75*$N$39)-Summary!$E$30,((K75*$N$39)+(($K$62-K75)*$N$40)-Summary!$E$30))","v":-237.61943693090643},{"$f":"IF(L75>=$O$38,(K75*$O$39)-Summary!$E$30,((K75*$O$39)+(($K$66-K75)*$O$40)-Summary!$E$30))","v":-301.03063693090633},{"$f":"IF(L75>=$P$38,(K75*$P$39)-Summary!$E$30,((K75*$P$39)+(($K$73-K75)*$P$40)-Summary!$E$30))","v":-412.0002369309064},{"$f":"(K75*$Q$39)-Summary!$E$30","v":-443.7058369309064},null,0.36,4.68,0.41052631578947363,4.1040000000000001,{"$f":"IF(U75>=$W$38,(T75*$W$39)-Summary!$C$30,((T75*$W$39)+(($T$64-T75)*$W$40)-Summary!$C$30))","v":-305.57244642761361},{"$f":"IF(U75>=$X$38,(T75*$X$39)-Summary!$C$30,((T75*$X$39)+(($T$67-T75)*$X$40)-Summary!$C$30))","v":-350.14944642761355},{"$f":"IF(U75>=$Y$38,(T75*$Y$39)-Summary!$C$30,((T75*$Y$39)+(($T$75-T75)*$Y$40)-Summary!$C$30))","v":-469.02144642761357},{"$f":"(T75*$Z$39)-Summary!$C$30","v":-469.02144642761357}]
[0.34,20.400000000000002,0.4,17.34,{"$f":"IF(C76>=$E$38,(B76*$E$39)-Summary!$F$30,((B76*$E$39)+(($B$68-B76)*$E$40)-Summary!$F$30))","v":-389.16878083049619},{"$f":"IF(C76>=$F$38,(B76*$F$39)-Summary!$F$30,((B76*$F$39)+(($B$71-B76)*$E$40)-Summary!$F$30))","v":-431.75678083049615},{"$f":"IF(C76>=$G$38,(B76*$G$39)-Summary!$F$30,((B76*$G$39)+(($B$77-B76)*$E$40)-Summary!$F$30))","v":-516.9327808304962},{"$f":"(B76*$H$39)-Summary!$F$30","v":-502.73678083049617},null,0.34,10.88,0.39136690647482014,9.4520000000000017,{"$f":"IF(L76>=$N$38,(K76*$N$39)-Summary!$E$30,((K76*$N$39)+(($K$62-K76)*$N$40)-Summary!$E$30))","v":-236.4866369309064},{"$f":"IF(L76>=$O$38,(K76*$O$39)-Summary!$E$30,((K76*$O$39)+(($K$66-K76)*$O$40)-Summary!$E$30))","v":-299.89783693090635},{"$f":"IF(L76>=$P$38,(K76*$P$39)-Summary!$E$30,((K76*$P$39)+(($K$73-K76)*$P$40)-Summary!$E$30))","v":-410.86743693090636},{"$f":"(K76*$Q$39)-Summary!$E$30","v":-458.42583693090637},null,0.34,4.42,0.38771929824561402,3.8760000000000003,{"$f":"IF(U76>=$W$38,(T76*$W$39)-Summary!$C$30,((T76*$W$39)+(($T$64-T76)*$W$40)-Summary!$C$30))","v":-304.49344642761355},{"$f":"IF(U76>=$X$38,(T76*$X$39)-Summary!$C$30,((T76*$X$39)+(($T$67-T76)*$X$40)-Summary!$C$30))","v":-349.07044642761355},{"$f":"IF(U76>=$Y$38,(T76*$Y$39)-Summary!$C$30,((T76*$Y$39)+(($T$75-T76)*$Y$40)-Summary!$C$30))","v":-467.94244642761356},{"$f":"(T76*$Z$39)-Summary!$C$30","v":-482.80144642761354}]
[0.32,19.2,0.37647058823529411,16.32,{"$f":"IF(C77>=$E$38,(B77*$E$39)-Summary!$F$30,((B77*$E$39)+(($B$68-B77)*$E$40)-Summary!$F$30))","v":-386.97278083049616},{"$f":"IF(C77>=$F$38,(B77*$F$39)-Summary!$F$30,((B77*$F$39)+(($B$71-B77)*$E$40)-Summary!$F$30))","v":-429.56078083049618},{"$f":"IF(C77>=$G$38,(B77*$G$39)-Summary!$F$30,((B77*$G$39)+(($B$77-B77)*$E$40)-Summary!$F$30))","v":-514.73678083049617},{"$f":"(B77*$H$39)-Summary!$F$30","v":-514.73678083049617},null,0.32,10.24,0.3683453237410072,8.8960000000000008,{"$f":"IF(L77>=$N$38,(K77*$N$39)-Summary!$E$30,((K77*$N$39)+(($K$62-K77)*$N$40)-Summary!$E$30))","v":-235.35383693090637},{"$f":"IF(L77>=$O$38,(K77*$O$39)-Summary!$E$30,((K77*$O$39)+(($K$66-K77)*$O$40)-Summary!$E$30))","v":-298.76503693090638},{"$f":"IF(L77>=$P$38,(K77*$P$39)-Summary!$E$30,((K77*$P$39)+(($K$73-K77)*$P$40)-Summary!$E$30))","v":-409.73463693090639},{"$f":"(K77*$Q$39)-Summary!$E$30","v":-473.1458369309064},null,0.32,4.16,0.36491228070175441,3.6480000000000001,{"$f":"IF(U77>=$W$38,(T77*$W$39)-Summary!$C$30,((T77*$W$39)+(($T$64-T77)*$W$40)-Summary!$C$30))","v":-303.4144464276136},{"$f":"IF(U77>=$X$38,(T77*$X$39)-Summary!$C$30,((T77*$X$39)+(($T$67-T77)*$X$40)-Summary!$C$30))","v":-347.99144642761354},{"$f":"IF(U77>=$Y$38,(T77*$Y$39)-Summary!$C$30,((T77*$Y$39)+(($T$75-T77)*$Y$40)-Summary!$C$30))","v":-466.86344642761355},{"$f":"(T77*$Z$39)-Summary!$C$30","v":-496.58144642761351}]
[0.3,18,0.35294117647058826,15.299999999999999,{"$f":"IF(C78>=$E$38,(B78*$E$39)-Summary!$F$30,((B78*$E$39)+(($B$68-B78)*$E$40)-Summary!$F$30))","v":-384.77678083049614},{"$f":"IF(C78>=$F$38,(B78*$F$39)-Summary!$F$30,((B78*$F$39)+(($B$71-B78)*$E$40)-Summary!$F$30))","v":-427.36478083049622},{"$f":"IF(C78>=$G$38,(B78*$G$39)-Summary!$F$30,((B78*$G$39)+(($B$77-B78)*$E$40)-Summary!$F$30))","v":-512.54078083049615},{"$f":"(B78*$H$39)-Summary!$F$30","v":-526.73678083049617},null,0.3,9.6,0.34532374100719421,8.34,{"$f":"IF(L78>=$N$38,(K78*$N$39)-Summary!$E$30,((K78*$N$39)+(($K$62-K78)*$N$40)-Summary!$E$30))","v":-234.22103693090639},{"$f":"IF(L78>=$O$38,(K78*$O$39)-Summary!$E$30,((K78*$O$39)+(($K$66-K78)*$O$40)-Summary!$E$30))","v":-297.6322369309064},{"$f":"IF(L78>=$P$38,(K78*$P$39)-Summary!$E$30,((K78*$P$39)+(($K$73-K78)*$P$40)-Summary!$E$30))","v":-408.60183693090636},{"$f":"(K78*$Q$39)-Summary!$E$30","v":-487.86583693090643},null,0.3,3.9,0.34210526315789475,3.42,{"$f":"IF(U78>=$W$38,(T78*$W$39)-Summary!$C$30,((T78*$W$39)+(($T$64-T78)*$W$40)-Summary!$C$30))","v":-302.33544642761359},{"$f":"IF(U78>=$X$38,(T78*$X$39)-Summary!$C$30,((T78*$X$39)+(($T$67-T78)*$X$40)-Summary!$C$30))","v":-346.91244642761353},{"$f":"IF(U78>=$Y$38,(T78*$Y$39)-Summary!$C$30,((T78*$Y$39)+(($T$75-T78)*$Y$40)-Summary!$C$30))","v":-465.78444642761355},{"$f":"(T78*$Z$39)-Summary!$C$30","v":-510.36144642761354}]
[0.28000000000000003,16.8,0.32941176470588235,14.280000000000001,{"$f":"IF(C79>=$E$38,(B79*$E$39)-Summary!$F$30,((B79*$E$39)+(($B$68-B79)*$E$40)-Summary!$F$30))","v":-382.58078083049617},{"$f":"IF(C79>=$F$38,(B79*$F$39)-Summary!$F$30,((B79*$F$39)+(($B$71-B79)*$E$40)-Summary!$F$30))","v":-425.16878083049619},{"$f":"IF(C79>=$G$38,(B79*$G$39)-Summary!$F$30,((B79*$G$39)+(($B$77-B79)*$E$40)-Summary!$F$30))","v":-510.34478083049618},{"$f":"(B79*$H$39)-Summary!$F$30","v":-538.73678083049617},null,0.28000000000000003,8.9600000000000009,0.32230215827338132,7.7840000000000007,{"$f":"IF(L79>=$N$38,(K79*$N$39)-Summary!$E$30,((K79*$N$39)+(($K$62-K79)*$N$40)-Summary!$E$30))","v":-233.08823693090642},{"$f":"IF(L79>=$O$38,(K79*$O$39)-Summary!$E$30,((K79*$O$39)+(($K$66-K79)*$O$40)-Summary!$E$30))","v":-296.49943693090637},{"$f":"IF(L79>=$P$38,(K79*$P$39)-Summary!$E$30,((K79*$P$39)+(($K$73-K79)*$P$40)-Summary!$E$30))","v":-407.46903693090638},{"$f":"(K79*$Q$39)-Summary!$E$30","v":-502.58583693090634},null,0.28000000000000003,3.6400000000000006,0.31929824561403514,3.1920000000000006,{"$f":"IF(U79>=$W$38,(T79*$W$39)-Summary!$C$30,((T79*$W$39)+(($T$64-T79)*$W$40)-Summary!$C$30))","v":-301.25644642761358},{"$f":"IF(U79>=$X$38,(T79*$X$39)-Summary!$C$30,((T79*$X$39)+(($T$67-T79)*$X$40)-Summary!$C$30))","v":-345.83344642761358},{"$f":"IF(U79>=$Y$38,(T79*$Y$39)-Summary!$C$30,((T79*$Y$39)+(($T$75-T79)*$Y$40)-Summary!$C$30))","v":-464.70544642761354},{"$f":"(T79*$Z$39)-Summary!$C$30","v":-524.14144642761357}]
[0.26,15.600000000000001,0.30588235294117649,13.26,{"$f":"IF(C80>=$E$38,(B80*$E$39)-Summary!$F$30,((B80*$E$39)+(($B$68-B80)*$E$40)-Summary!$F$30))","v":-380.3847808304962},{"$f":"IF(C80>=$F$38,(B80*$F$39)-Summary!$F$30,((B80*$F$39)+(($B$71-B80)*$E$40)-Summary!$F$30))","v":-422.97278083049622},{"$f":"IF(C80>=$G$38,(B80*$G$39)-Summary!$F$30,((B80*$G$39)+(($B$77-B80)*$E$40)-Summary!$F$30))","v":-508.14878083049621},{"$f":"(B80*$H$39)-Summary!$F$30","v":-550.73678083049617},null,0.26,8.32,0.29928057553956833,7.2280000000000006,{"$f":"IF(L80>=$N$38,(K80*$N$39)-Summary!$E$30,((K80*$N$39)+(($K$62-K80)*$N$40)-Summary!$E$30))","v":-231.95543693090639},{"$f":"IF(L80>=$O$38,(K80*$O$39)-Summary!$E$30,((K80*$O$39)+(($K$66-K80)*$O$40)-Summary!$E$30))","v":-295.36663693090634},{"$f":"IF(L80>=$P$38,(K80*$P$39)-Summary!$E$30,((K80*$P$39)+(($K$73-K80)*$P$40)-Summary!$E$30))","v":-406.33623693090635},{"$f":"(K80*$Q$39)-Summary!$E$30","v":-517.30583693090637},null,0.26,3.38,0.29649122807017542,2.9640000000000004,{"$f":"IF(U80>=$W$38,(T80*$W$39)-Summary!$C$30,((T80*$W$39)+(($T$64-T80)*$W$40)-Summary!$C$30))","v":-300.17744642761363},{"$f":"IF(U80>=$X$38,(T80*$X$39)-Summary!$C$30,((T80*$X$39)+(($T$67-T80)*$X$40)-Summary!$C$30))","v":-344.75444642761352},{"$f":"IF(U80>=$Y$38,(T80*$Y$39)-Summary!$C$30,((T80*$Y$39)+(($T$75-T80)*$Y$40)-Summary!$C$30))","v":-463.62644642761359},{"$f":"(T80*$Z$39)-Summary!$C$30","v":-537.92144642761355}]
[0.24,14.399999999999999,0.28235294117647058,12.24,{"$f":"IF(C81>=$E$38,(B81*$E$39)-Summary!$F$30,((B81*$E$39)+(($B$68-B81)*$E$40)-Summary!$F$30))","v":-378.18878083049617},{"$f":"IF(C81>=$F$38,(B81*$F$39)-Summary!$F$30,((B81*$F$39)+(($B$71-B81)*$E$40)-Summary!$F$30))","v":-420.77678083049614},{"$f":"IF(C81>=$G$38,(B81*$G$39)-Summary!$F$30,((B81*$G$39)+(($B$77-B81)*$E$40)-Summary!$F$30))","v":-505.95278083049618},{"$f":"(B81*$H$39)-Summary!$F$30","v":-562.73678083049617},null,0.24,7.68,0.27625899280575539,6.6719999999999997,{"$f":"IF(L81>=$N$38,(K81*$N$39)-Summary!$E$30,((K81*$N$39)+(($K$62-K81)*$N$40)-Summary!$E$30))","v":-230.82263693090641},{"$f":"IF(L81>=$O$38,(K81*$O$39)-Summary!$E$30,((K81*$O$39)+(($K$66-K81)*$O$40)-Summary!$E$30))","v":-294.23383693090636},{"$f":"IF(L81>=$P$38,(K81*$P$39)-Summary!$E$30,((K81*$P$39)+(($K$73-K81)*$P$40)-Summary!$E$30))","v":-405.20343693090638},{"$f":"(K81*$Q$39)-Summary!$E$30","v":-532.02583693090639},null,0.24,3.12,0.27368421052631581,2.7359999999999998,{"$f":"IF(U81>=$W$38,(T81*$W$39)-Summary!$C$30,((T81*$W$39)+(($T$64-T81)*$W$40)-Summary!$C$30))","v":-299.09844642761357},{"$f":"IF(U81>=$X$38,(T81*$X$39)-Summary!$C$30,((T81*$X$39)+(($T$67-T81)*$X$40)-Summary!$C$30))","v":-343.67544642761356},{"$f":"IF(U81>=$Y$38,(T81*$Y$39)-Summary!$C$30,((T81*$Y$39)+(($T$75-T81)*$Y$40)-Summary!$C$30))","v":-462.54744642761352},{"$f":"(T81*$Z$39)-Summary!$C$30","v":-551.70144642761352}]
[0.22,13.2,0.25882352941176467,11.22,{"$f":"IF(C82>=$E$38,(B82*$E$39)-Summary!$F$30,((B82*$E$39)+(($B$68-B82)*$E$40)-Summary!$F$30))","v":-375.99278083049614},{"$f":"IF(C82>=$F$38,(B82*$F$39)-Summary!$F$30,((B82*$F$39)+(($B$71-B82)*$E$40)-Summary!$F$30))","v":-418.58078083049617},{"$f":"IF(C82>=$G$38,(B82*$G$39)-Summary!$F$30,((B82*$G$39)+(($B$77-B82)*$E$40)-Summary!$F$30))","v":-503.75678083049615},{"$f":"(B82*$H$39)-Summary!$F$30","v":-574.73678083049617},null,0.22,7.04,0.25323741007194245,6.1160000000000005,{"$f":"IF(L82>=$N$38,(K82*$N$39)-Summary!$E$30,((K82*$N$39)+(($K$62-K82)*$N$40)-Summary!$E$30))","v":-229.68983693090638},{"$f":"IF(L82>=$O$38,(K82*$O$39)-Summary!$E$30,((K82*$O$39)+(($K$66-K82)*$O$40)-Summary!$E$30))","v":-293.10103693090639},{"$f":"IF(L82>=$P$38,(K82*$P$39)-Summary!$E$30,((K82*$P$39)+(($K$73-K82)*$P$40)-Summary!$E$30))","v":-404.0706369309064},{"$f":"(K82*$Q$39)-Summary!$E$30","v":-546.74583693090642},null,0.22,2.86,0.25087719298245614,2.508,{"$f":"IF(U82>=$W$38,(T82*$W$39)-Summary!$C$30,((T82*$W$39)+(($T$64-T82)*$W$40)-Summary!$C$30))","v":-298.01944642761356},{"$f":"IF(U82>=$X$38,(T82*$X$39)-Summary!$C$30,((T82*$X$39)+(($T$67-T82)*$X$40)-Summary!$C$30))","v":-342.59644642761356},{"$f":"IF(U82>=$Y$38,(T82*$Y$39)-Summary!$C$30,((T82*$Y$39)+(($T$75-T82)*$Y$40)-Summary!$C$30))","v":-461.46844642761357},{"$f":"(T82*$Z$39)-Summary!$C$30","v":-565.48144642761349}]
[0.2,12,0.23529411764705882,10.200000000000001,{"$f":"IF(C83>=$E$38,(B83*$E$39)-Summary!$F$30,((B83*$E$39)+(($B$68-B83)*$E$40)-Summary!$F$30))","v":-373.79678083049617},{"$f":"IF(C83>=$F$38,(B83*$F$39)-Summary!$F$30,((B83*$F$39)+(($B$71-B83)*$E$40)-Summary!$F$30))","v":-416.3847808304962},{"$f":"IF(C83>=$G$38,(B83*$G$39)-Summary!$F$30,((B83*$G$39)+(($B$77-B83)*$E$40)-Summary!$F$30))","v":-501.56078083049618},{"$f":"(B83*$H$39)-Summary!$F$30","v":-586.73678083049617},null,0.2,6.4,0.23021582733812951,5.5600000000000005,{"$f":"IF(L83>=$N$38,(K83*$N$39)-Summary!$E$30,((K83*$N$39)+(($K$62-K83)*$N$40)-Summary!$E$30))","v":-228.55703693090641},{"$f":"IF(L83>=$O$38,(K83*$O$39)-Summary!$E$30,((K83*$O$39)+(($K$66-K83)*$O$40)-Summary!$E$30))","v":-291.9682369309063},{"$f":"IF(L83>=$P$38,(K83*$P$39)-Summary!$E$30,((K83*$P$39)+(($K$73-K83)*$P$40)-Summary!$E$30))","v":-402.93783693090631},{"$f":"(K83*$Q$39)-Summary!$E$30","v":-561.46583693090633},null,0.2,2.6,0.22807017543859648,2.2800000000000002,{"$f":"IF(U83>=$W$38,(T83*$W$39)-Summary!$C$30,((T83*$W$39)+(($T$64-T83)*$W$40)-Summary!$C$30))","v":-296.94044642761355},{"$f":"IF(U83>=$X$38,(T83*$X$39)-Summary!$C$30,((T83*$X$39)+(($T$67-T83)*$X$40)-Summary!$C$30))","v":-341.51744642761355},{"$f":"IF(U83>=$Y$38,(T83*$Y$39)-Summary!$C$30,((T83*$Y$39)+(($T$75-T83)*$Y$40)-Summary!$C$30))","v":-460.38944642761356},{"$f":"(T83*$Z$39)-Summary!$C$30","v":-579.26144642761346}]
[]
[]
[null,{"$f":"B43&\" bu = $\"&ROUND(E43,0)&\"/ac\"","v":"60 bu = $-107/ac"},null,null,null,null,null,null,null,null,{"$f":"K43&\" bu = $\"&ROUND(N43,0)&\"/ac\"","v":"32 bu = $27/ac"},null,null,null,null,null,null,null,null,{"$f":"T43&\" bu = $\"&ROUND(W43,0)&\"/ac\"","v":"13 bu = $-28/ac"}]
[null,{"$f":"\"80% = \"&ROUND(B68,0)&\" bu = \"&TEXT(E68,\"$#,###\")&\"/ac\"","v":"80% = 30 bu = -$407/ac"},null,null,null,null,null,null,null,null,{"$f":"\"80% = \"&ROUND(K62,0)&\" bu = \"&TEXT(N62,\"$#,###\")&\"/ac\"","v":"80% = 20 bu = -$252/ac"},null,null,null,null,null,null,null,null,{"$f":"\"80% = \"&ROUND(T64,0)&\" bu = \"&TEXT(W64,\"$#,###\")&\"/ac\"","v":"80% = 8 bu = -$317/ac"}]
[null,{"$f":"\"70% = \"&ROUND(B71,0)&\" bu = \"&TEXT(F71,\"$#,###\")&\"/ac\"","v":"70% = 26 bu = -$443/ac"},null,null,null,null,null,null,null,null,{"$f":"\"70% = \"&ROUND(K66,0)&\" bu = \"&TEXT(O66,\"$#,###\")&\"/ac\"","v":"70% = 17 bu = -$311/ac"},null,null,null,null,null,null,null,null,{"$f":"\"70% = \"&ROUND(T67,0)&\" bu = \"&TEXT(X67,\"$#,###\")&\"/ac\"","v":"70% = 7 bu = -$359/ac"}]
[null,{"$f":"\"50% = \"&ROUND(B77,0)&\" bu = \"&TEXT(H77,\"$#,###\")&\"/ac\"","v":"50% = 19 bu = -$515/ac"},null,null,null,null,null,null,null,null,{"$f":"\"50% = \"&ROUND(K73,0)&\" bu = \"&TEXT(P73,\"$#,###\")&\"/ac\"","v":"50% = 13 bu = -$414/ac"},null,null,null,null,null,null,null,null,{"$f":"\"50% = \"&ROUND(T75,0)&\" bu = \"&TEXT(Y75,\"$#,###\")&\"/ac\"","v":"50% = 5 bu = -$469/ac"}]
[]
[null,{"$f":"ROUND(Summary!F60,1)&\" bu = Breakeven\"","v":"70.7 bu = Breakeven"},null,null,null,null,null,null,null,null,{"$f":"ROUND(Summary!E60,0)&\" bu = Breakeven\"","v":"31 bu = Breakeven"},null,null,null,null,null,null,null,null,{"$f":"ROUND(Summary!C60,0)&\" bu = Breakeven\"","v":"14 bu = Breakeven"}]

{"sheet":"Ag Days (HIDE)","index":9,"n_rows":127,"n_cols":101,"rows_kept":127,"cut":false,"hidden":true,"merged":[[8,45,8,46],[8,50,8,51],[8,55,8,56],[8,60,8,61],[29,45,29,46],[29,50,29,51],[29,55,29,56],[29,60,29,61],[43,45,43,46],[43,50,43,51],[43,55,43,56],[43,60,43,61],[57,45,57,46],[57,50,57,51],[57,55,57,56],[57,60,57,61]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organic",null,null,null,null,null,null,"Organic",null,null,null,null,null,"Organic",null,null,null,null,"Organic",null,null,null,null,null,null,"Organic",null,null,null,null,"Organic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B/E Yield (Units/Acre)",null,null,null,null,null,"Projected Revenue & Crop Rankings 2016",null,null,null,null,null,null,null,null,null,null,null,"B/E Prices",null,null,null,null,"AgriInsurance Risk Analysis - RA#2 'B' Soil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Price","Yield","Margin Over","Margin Over",null,null,null,"Price","Operating","Total","B/E % of Target",null,null,"Price","Yield","Gross",null,null,"Gross","Margin Over","Margin Over Op","Margin Over",null,null,null,"Yield","Operating","Total",null,null,"Operating","80% Insured","Coverage of","Coverage of"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"($/unit)","(units/acre)","Operating Costs"," Total Costs","Rank",null,null,"($/unit)","Costs","Costs","(or Avg.) Yield",null,null,"($/unit)","(units/acre)","Revenue",null,null,"Revenue","Operating Costs","& Fixed Costs"," Total Costs","Rank",null,null,"(units/acre)","Costs","Costs",null,null,"Costs","Value","Operating Costs","Total Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$116","v":"Brown Flax"},{"$f":"$I$116","v":34},{"$f":"$H$116","v":15.5},{"$f":"$L$116","v":309.26908581228065},{"$f":"$N$116","v":161.75596602061398},1,null,{"$f":"$B$116","v":"Brown Flax"},{"$f":"$I$116","v":34},{"$f":"$Q$116","v":6.4038504172858621},{"$f":"$R$116","v":10.742471587629},{"$f":"$S$116","v":0.69306268307283869},null,{"$f":"$B$116","v":"Brown Flax"},{"$f":"$I$116","v":34},{"$f":"$H$116","v":15.5},{"$f":"$J$116","v":527},null,{"$f":"$B$116","v":"Brown Flax"},{"$f":"$J$116","v":527},{"$f":"$L$116","v":309.26908581228065},{"$f":"$M$116","v":225.75596602061398},{"$f":"$N$116","v":161.75596602061398},1,null,{"$f":"$B$116","v":"Brown Flax"},{"$f":"$H$116","v":15.5},{"$f":"$Z$116","v":14.047155754046408},{"$f":"$AA$116","v":23.564131224476519},null,{"$f":"$B$116","v":"Brown Flax"},{"$f":"$C$116","v":217.73091418771932},{"$f":"$V$116","v":195.52},{"$f":"$W$116","v":0.89798915661296541},{"$f":"$X$116","v":0.53531332974773504}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$117","v":"Green Peas"},{"$f":"$I$117","v":15.38},{"$f":"$H$117","v":20},{"$f":"$L$117","v":97.765157096491208},{"$f":"$N$117","v":-50.336197070175444},2,null,{"$f":"$B$117","v":"Green Peas"},{"$f":"$I$117","v":15.38},{"$f":"$Q$117","v":13.643357796066892},{"$f":"$R$117","v":23.272834659959393},{"$f":"$S$117","v":1.1636417329979696},null,{"$f":"$B$117","v":"Green Peas"},{"$f":"$I$117","v":15.38},{"$f":"$H$117","v":20},{"$f":"$J$117","v":307.60000000000002},null,{"$f":"$B$117","v":"Green Peas"},{"$f":"$J$117","v":307.60000000000002},{"$f":"$L$117","v":97.765157096491208},{"$f":"$M$117","v":13.663802929824556},{"$f":"$N$117","v":-50.336197070175444},2,null,{"$f":"$B$117","v":"Green Peas"},{"$f":"$H$117","v":20},{"$f":"$Z$117","v":10.49174214517544},{"$f":"$AA$117","v":17.896809853508774},null,{"$f":"$B$117","v":"Green Peas"},{"$f":"$C$117","v":209.83484290350881},{"$f":"$V$117","v":100.16},{"$f":"$W$117","v":0.47732778128777176},{"$f":"$X$117","v":0.27982640710786522}]
["Organic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conventional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$118","v":"Wheat"},{"$f":"$I$118","v":18.86},{"$f":"$H$118","v":35},{"$f":"$L$118","v":443.10872804385963},{"$f":"$N$118","v":293.04659262719298},3,null,{"$f":"$B$118","v":"Wheat"},{"$f":"$I$118","v":18.86},{"$f":"$Q$118","v":11.505369668936392},{"$f":"$R$118","v":19.46200463270451},{"$f":"$S$118","v":0.55605727522012882},null,{"$f":"$B$118","v":"Wheat"},{"$f":"$I$118","v":18.86},{"$f":"$H$118","v":35},{"$f":"$J$118","v":660.1},null,{"$f":"$B$118","v":"Wheat"},{"$f":"$J$118","v":660.1},{"$f":"$L$118","v":443.10872804385963},{"$f":"$M$118","v":357.04659262719298},{"$f":"$N$118","v":293.04659262719298},3,null,{"$f":"$B$118","v":"Wheat"},{"$f":"$H$118","v":35},{"$f":"$Z$118","v":6.1997506273182958},{"$f":"$AA$118","v":10.487240210651629},null,{"$f":"$B$118","v":"Wheat"},{"$f":"$C$118","v":216.99127195614037},{"$f":"$V$118","v":170.78},{"$f":"$W$118","v":0.78703626399553583},{"$f":"$X$118","v":0.46527289100069025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$B$119","v":"Oats"},{"$f":"$I$119","v":7},{"$f":"$H$119","v":75},{"$f":"$L$119","v":330.4982505701754},{"$f":"$N$119","v":175.20736515350876},4,null,{"$f":"$B$119","v":"Oats"},{"$f":"$I$119","v":7},{"$f":"$Q$119","v":27.785964204260654},{"$f":"$R$119","v":49.970376406641606},{"$f":"$S$119","v":0.66627168542188808},null,{"$f":"$B$119","v":"Oats"},{"$f":"$I$119","v":7},{"$f":"$H$119","v":75},{"$f":"$J$119","v":525},null,{"$f":"$B$119","v":"Oats"},{"$f":"$J$119","v":525},{"$f":"$L$119","v":330.4982505701754},{"$f":"$M$119","v":239.20736515350876},{"$f":"$N$119","v":175.20736515350876},4,null,{"$f":"$B$119","v":"Oats"},{"$f":"$H$119","v":75},{"$f":"$Z$119","v":2.5933566590643276},{"$f":"$AA$119","v":4.6639017979532165},null,{"$f":"$B$119","v":"Oats"},{"$f":"$C$119","v":194.50174942982457},{"$f":"$V$119","v":167.27},{"$f":"$W$119","v":0.85999226480145541},{"$f":"$X$119","v":0.47819760434180536}]
[null,null,"Brown","Green","HRS",null,"Hemp","Spring","Soy-","Feed",null,"Winter","Buck-","Sunflowers",null,"Sweet","Oat / Pea","Red","Forage",null,null,null,null,null,null,"Winter",null,null,null,null,"Navy",null,"Sunflowers",null,null,null,"Canary",null,"Buck-","Hemp-",null,null,null,null,null,"HRS Wheat",null,null,null,null,"Oats",null,null,null,null,"Flax",null,null,null,null,"Soybeans",null,null,null,null,null,{"$f":"$B$120","v":"Hemp"},{"$f":"$I$120","v":1.55},{"$f":"$H$120","v":450},{"$f":"$L$120","v":441.84055784290274},{"$f":"$N$120","v":295.01668236941788},5,null,{"$f":"$B$120","v":"Hemp"},{"$f":"$I$120","v":1.55},{"$f":"$Q$120","v":164.94157558522406},{"$f":"$R$120","v":259.66665653585943},{"$f":"$S$120","v":0.57703701452413203},null,{"$f":"$B$120","v":"Hemp"},{"$f":"$I$120","v":1.55},{"$f":"$H$120","v":450},{"$f":"$J$120","v":697.5},null,{"$f":"$B$120","v":"Hemp"},{"$f":"$J$120","v":697.5},{"$f":"$L$120","v":441.84055784290274},{"$f":"$M$120","v":359.01668236941788},{"$f":"$N$120","v":295.01668236941788},5,null,{"$f":"$B$120","v":"Hemp"},{"$f":"$H$120","v":450},{"$f":"$Z$120","v":0.56813209368243844},{"$f":"$AA$120","v":0.89440737251240476},null,{"$f":"$B$120","v":"Hemp"},{"$f":"$C$120","v":255.65944215709729},{"$f":"$V$120","v":244.8},{"$f":"$W$120","v":0.95752379780902286},{"$f":"$X$120","v":0.6082239667500674}]
[null,null,"Flax","Peas","Wheat","Oats","Oil","Spelt","beans","Barley","Fall Rye","Wheat","wheat","Oil",null,"Clover","Mix","Clover","Peas","Alfalfa",null,null,null,"Canola","Wheat","Wheat","Soybeans","Barley","Oats","Corn","Beans","Flax","Confects","Oil","Peas","Fall Rye","Seed","Lentils","wheat","seed",null,null,null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,null,{"$f":"$B$121","v":"Spelt"},{"$f":"$I$121","v":23},{"$f":"$H$121","v":19.8},{"$f":"$L$121","v":273.14710948385971},{"$f":"$N$121","v":125.07189906719299},6,null,{"$f":"$B$121","v":"Spelt"},{"$f":"$I$121","v":23},{"$f":"$Q$121","v":7.9240387180930592},{"$f":"$R$121","v":14.362091344904654},{"$f":"$S$121","v":0.72535814873255822},null,{"$f":"$B$121","v":"Spelt"},{"$f":"$I$121","v":23},{"$f":"$H$121","v":19.8},{"$f":"$J$121","v":455.40000000000003},null,{"$f":"$B$121","v":"Spelt"},{"$f":"$J$121","v":455.40000000000003},{"$f":"$L$121","v":273.14710948385971},{"$f":"$M$121","v":189.07189906719299},{"$f":"$N$121","v":125.07189906719299},6,null,{"$f":"$B$121","v":"Spelt"},{"$f":"$H$121","v":19.8},{"$f":"$Z$121","v":9.2046914402091087},{"$f":"$AA$121","v":16.68323742084884},null,{"$f":"$B$121","v":"Spelt"},{"$f":"$C$121","v":182.25289051614035},{"$f":"$V$121","v":0},{"$f":"$W$121","v":0},{"$f":"$X$121","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A.  Operating Costs",null,null,null,null,"A.  Operating Costs",null,null,null,null,"A.  Operating Costs",null,null,null,null,"A.  Operating Costs",null,null,null,null,null,null,null,{"$f":"$B$122","v":"Soybeans"},{"$f":"$I$122","v":28.19},{"$f":"$H$122","v":18},{"$f":"$L$122","v":263.08468097017544},{"$f":"$N$122","v":115.24476430350882},7,null,{"$f":"$B$122","v":"Soybeans"},{"$f":"$I$122","v":28.19},{"$f":"$Q$122","v":8.6674465778582661},{"$f":"$R$122","v":13.911856534107526},{"$f":"$S$122","v":0.7728809185615293},null,{"$f":"$B$122","v":"Soybeans"},{"$f":"$I$122","v":28.19},{"$f":"$H$122","v":18},{"$f":"$J$122","v":507.42},null,{"$f":"$B$122","v":"Soybeans"},{"$f":"$J$122","v":507.42},{"$f":"$L$122","v":263.08468097017544},{"$f":"$M$122","v":179.24476430350882},{"$f":"$N$122","v":115.24476430350882},7,null,{"$f":"$B$122","v":"Soybeans"},{"$f":"$H$122","v":18},{"$f":"$Z$122","v":13.574184390545808},{"$f":"$AA$122","v":21.787513094249512},null,{"$f":"$B$122","v":"Soybeans"},{"$f":"$C$122","v":244.33531902982455},{"$f":"$V$122","v":145.01},{"$f":"$W$122","v":0.59348767331627361},{"$f":"$X$122","v":0.36975817645004194}]
[null,"Profitability Ranking",5,11,3,4,2,6,7,9,10,1,12,8,null,null,null,null,null,null,null,null,"Profitability Ranking",6,8,2,9,12,13,3,1,14,4,10,5,7,15,16,17,11,null,null,null,null,"Seed & Treatment",50.46,22,null,null,"Seed & Treatment",30,18.13,null,null,"Seed & Treatment",46.07,22.8,null,null,"Seed & Treatment",75.599999999999994,94.38,null,null,null,null,{"$f":"$B$123","v":"Barley"},{"$f":"$I$123","v":8.41},{"$f":"$H$123","v":42},{"$f":"$L$123","v":166.54039448596492},{"$f":"$N$123","v":15.563227819298277},8,null,{"$f":"$B$123","v":"Barley"},{"$f":"$I$123","v":8.41},{"$f":"$Q$123","v":22.197337159813923},{"$f":"$R$123","v":40.149437833614954},{"$f":"$S$123","v":0.95593899603845123},null,{"$f":"$B$123","v":"Barley"},{"$f":"$I$123","v":8.41},{"$f":"$H$123","v":42},{"$f":"$J$123","v":353.22},null,{"$f":"$B$123","v":"Barley"},{"$f":"$J$123","v":353.22},{"$f":"$L$123","v":166.54039448596492},{"$f":"$M$123","v":79.563227819298277},{"$f":"$N$123","v":15.563227819298277},8,null,{"$f":"$B$123","v":"Barley"},{"$f":"$H$123","v":42},{"$f":"$Z$123","v":4.4447525122389306},{"$f":"$AA$123","v":8.0394469566833742},null,{"$f":"$B$123","v":"Barley"},{"$f":"$C$123","v":186.6796055140351},{"$f":"$V$123","v":113.23},{"$f":"$W$123","v":0.60654724273823823},{"$f":"$X$123","v":0.33534052721265539}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertility",76.014270833333342,61.228036504627248,null,null,"Fertility",76.014270833333342,48.568007189884774,null,null,"Fertility",76.014270833333342,43.274047567056087,null,null,"Fertility",76.014270833333342,11.354412235429667,null,null,null,null,{"$f":"$B$124","v":"Fall Rye"},{"$f":"$I$124","v":10},{"$f":"$H$124","v":30},{"$f":"$L$124","v":112.03753772807016},{"$f":"$N$124","v":-37.371003938596516},9,null,{"$f":"$B$124","v":"Fall Rye"},{"$f":"$I$124","v":10},{"$f":"$Q$124","v":18.796246227192984},{"$f":"$R$124","v":33.737100393859649},{"$f":"$S$124","v":1.1245700131286549},null,{"$f":"$B$124","v":"Fall Rye"},{"$f":"$I$124","v":10},{"$f":"$H$124","v":30},{"$f":"$J$124","v":300},null,{"$f":"$B$124","v":"Fall Rye"},{"$f":"$J$124","v":300},{"$f":"$L$124","v":112.03753772807016},{"$f":"$M$124","v":26.628996061403484},{"$f":"$N$124","v":-37.371003938596516},9,null,{"$f":"$B$124","v":"Fall Rye"},{"$f":"$H$124","v":30},{"$f":"$Z$124","v":6.2654154090643281},{"$f":"$AA$124","v":11.245700131286551},null,{"$f":"$B$124","v":"Fall Rye"},{"$f":"$C$124","v":187.96246227192984},{"$f":"$V$124","v":140.16},{"$f":"$W$124","v":0.74568080405984005},{"$f":"$X$124","v":0.4154476773751129}]
["A.  Operating Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A.  Operating Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Compost",12.225000000000001,0,null,null,"Compost",12.225000000000001,0,null,null,"Compost",12.225000000000001,0,null,null,"Compost",12.225000000000001,0,null,null,null,null,{"$f":"$B$125","v":"Winter Wheat"},{"$f":"$I$125","v":19},{"$f":"$H$125","v":45},{"$f":"$L$125","v":640.85110867543858},{"$f":"$N$125","v":489.48178575877193},10,null,{"$f":"$B$125","v":"Winter Wheat"},{"$f":"$I$125","v":19},{"$f":"$Q$125","v":11.270994280240075},{"$f":"$R$125","v":19.237800749538319},{"$f":"$S$125","v":0.42750668332307379},null,{"$f":"$B$125","v":"Winter Wheat"},{"$f":"$I$125","v":19},{"$f":"$H$125","v":45},{"$f":"$J$125","v":855},null,{"$f":"$B$125","v":"Winter Wheat"},{"$f":"$J$125","v":855},{"$f":"$L$125","v":640.85110867543858},{"$f":"$M$125","v":553.48178575877193},{"$f":"$N$125","v":489.48178575877193},10,null,{"$f":"$B$125","v":"Winter Wheat"},{"$f":"$H$125","v":45},{"$f":"$Z$125","v":4.7588642516569202},{"$f":"$AA$125","v":8.1226269831384013},null,{"$f":"$B$125","v":"Winter Wheat"},{"$f":"$C$125","v":214.14889132456142},{"$f":"$V$125","v":177},{"$f":"$W$125","v":0.82652774387582972},{"$f":"$X$125","v":0.48424399415342612}]
[null,"Seed & Treatment",46.07,45.95,50.46,30,56.25,38.5,75.599999999999994,31.03,28,46,35.75,16,null,15.75,49.3,25,37,11.25,null,null,"Seed & Treatment",52.25,22,20,94.38,15,18.13,78.3,52.5,22.8,48.31,38,30.25,10.5,14.08,32.5,25,40,null,null,null,null,"Herbicide",0,26.21,null,null,"Herbicide",0,9.5,null,null,"Herbicide",0,18.25,null,null,"Herbicide",0,14.67,null,null,null,null,{"$f":"$B$126","v":"Buckwheat"},{"$f":"$I$126","v":18},{"$f":"$H$126","v":14},{"$f":"$L$126","v":41.203728717543868},{"$f":"$N$126","v":-106.11331294912281},11,null,{"$f":"$B$126","v":"Buckwheat"},{"$f":"$I$126","v":18},{"$f":"$Q$126","v":11.710903960136452},{"$f":"$R$126","v":19.895184052729046},{"$f":"$S$126","v":1.4210845751949319},null,{"$f":"$B$126","v":"Buckwheat"},{"$f":"$I$126","v":18},{"$f":"$H$126","v":14},{"$f":"$J$126","v":252},null,{"$f":"$B$126","v":"Buckwheat"},{"$f":"$J$126","v":252},{"$f":"$L$126","v":41.203728717543868},{"$f":"$M$126","v":-42.113312949122815},{"$f":"$N$126","v":-106.11331294912281},11,null,{"$f":"$B$126","v":"Buckwheat"},{"$f":"$H$126","v":14},{"$f":"$Z$126","v":15.056876520175438},{"$f":"$AA$126","v":25.579522353508771},null,{"$f":"$B$126","v":"Buckwheat"},{"$f":"$C$126","v":210.79627128245613},{"$f":"$V$126","v":141.46},{"$f":"$W$126","v":0.6710744888388035},{"$f":"$X$126","v":0.39501463610792165}]
[null,"Fertility",76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,76.014270833333342,null,null,null,null,null,null,null,null,"Fertilizer",78.992393331913306,61.228036504627248,66.13874963256977,11.354412235429667,53.478720317827303,48.568007189884774,94.42465446691341,56.317323376684719,43.274047567056087,53.478720317827303,53.478720317827303,14.193015294287084,46.11265062591351,48.568007189884774,14.193015294287084,30.997264747199775,56.317323376684719,null,null,null,null,"Fungicide",0,21.31,null,null,"Fungicide",0,10.130000000000001,null,null,"Fungicide",0,14.38,null,null,"Fungicide",0,0,null,null,null,null,{"$f":"$B$127","v":"Sunfl. Oil"},{"$f":"$I$127","v":0.5},{"$f":"$H$127","v":900},{"$f":"$L$127","v":261.20104387161086},{"$f":"$N$127","v":110.36647947767142},12,null,{"$f":"$B$127","v":"Sunfl. Oil"},{"$f":"$I$127","v":0.5},{"$f":"$Q$127","v":377.59791225677833},{"$f":"$R$127","v":679.26704104465716},{"$f":"$S$127","v":0.75474115671628572},null,{"$f":"$B$127","v":"Sunfl. Oil"},{"$f":"$I$127","v":0.5},{"$f":"$H$127","v":900},{"$f":"$J$127","v":450},null,{"$f":"$B$127","v":"Sunfl. Oil"},{"$f":"$J$127","v":450},{"$f":"$L$127","v":261.20104387161086},{"$f":"$M$127","v":174.36647947767142},{"$f":"$N$127","v":110.36647947767142},12,null,{"$f":"$B$127","v":"Sunfl. Oil"},{"$f":"$H$127","v":900},{"$f":"$Z$127","v":0.2097766179204324},{"$f":"$AA$127","v":0.37737057835814286},null,{"$f":"$B$127","v":"Sunfl. Oil"},{"$f":"$C$127","v":188.79895612838916},{"$f":"$V$127","v":151.19999999999999},{"$f":"$W$127","v":0.80085188552196906},{"$f":"$X$127","v":0.44518573952143109}]
[null,"Compost",12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,null,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,null,null,"Compost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Insecticide",0,0,null,null,"Insecticide",0,0,null,null,"Insecticide",0,0,null,null,"Insecticide",0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CI5:CI16)","v":281.71228194153122},null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(CT5:CT16)","v":209.14105139180222}]
[null,"Herbicide",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,"Herbicide",13.13,26.21,13.83,14.67,24.88,9.5,18.170000000000002,66.209999999999994,18.25,43.79,24.75,16,6.7,13.53,16,5.25,38.82,null,null,null,null,"Fuel",17.698667789473685,20.050705473684207,null,null,"Fuel",18.089145263157892,23.325646315789474,null,null,"Fuel",17.50831002105263,15.827411578947366,null,null,"Fuel",17.532714863157892,15.339676210526315,null,null,null,null,"Conventional",null,null,null,null,null,null,"Conventional",null,null,null,null,null,"Conventional",null,null,null,null,"Conventional",null,null,null,null,null,null,"Conventional",null,null,null,null,"Conventional"]
[null,"Fungicide",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,"Fungicide",36.25,21.31,21.31,0,17.25,10.130000000000001,0,39.5,14.38,28.75,28.75,14.38,0,9.91,14.38,0,0,null,null,null,null,"Machinery Operating",10,10,null,null,"Machinery Operating",10,10,null,null,"Machinery Operating",10,10,null,null,"Machinery Operating",10,10,null,null,null,null,null,null,null,null,null,null,null,"B/E Yield (Units/Acre)",null,null,null,null,null,"Projected Revenue & Crop Rankings 2016",null,null,null,null,null,null,null,null,null,null,null,"B/E Prices",null,null,null,null,"AgriInsurance Risk Analysis - RA#2 'B' Soil"]
[null,"Insecticide",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,"Insecticide",4.7300000000000004,0,0,0,0,0,0,0,0,13.23,0,0,0,0,0,0,0,null,null,null,null,"Machinery Lease",0,3.6,null,null,"Machinery Lease",0,3.6,null,null,"Machinery Lease",0,3.6,null,null,"Machinery Lease",0,3.6,null,null,null,null,null,"Price","Yield","Margin Over","Margin Over",null,null,null,"Price","Operating","Total","B/E % of Target",null,null,"Price","Yield","Gross",null,null,"Gross","Margin Over","Margin Over Op","Margin Over",null,null,null,"Yield","Operating","Total",null,null,"Operating","80% Insured","Coverage of","Coverage of"]
[null,"Fuel",17.50831002105263,17.552238736842106,17.698667789473685,18.089145263157892,17.456837990430618,17.550286349473684,17.532714863157892,17.767001347368417,17.649858105263156,17.796287157894735,17.493667115789471,17.756351961722487,null,14.6625,14.6625,14.6625,14.6625,14.6625,null,null,"Fuel",16.43455852631579,20.050705473684207,21.710234736842107,15.339676210526315,21.666117052631577,23.325646315789474,23.652293263157897,18.873258273684211,15.827411578947366,19.918352421052635,20.25025827368421,15.754558526315787,16.550323157894738,17.098370231578947,15.805964378947371,14.16909987368421,17.318958652631579,null,null,null,null,"Rental and Custom",0,0,null,null,"Rental and Custom",0,0,null,null,"Rental and Custom",0,0,null,null,"Rental and Custom",0,0,null,null,null,null,null,"($/unit)","(units/acre)","Operating Costs"," Total Costs","Rank",null,null,"($/unit)","Costs","Costs","(or Avg.) Yield",null,null,"($/unit)","(units/acre)","Revenue",null,null,"Revenue","Operating Costs","& Fixed Costs"," Total Costs","Rank",null,null,"(units/acre)","Costs","Costs",null,null,"Costs","Value","Operating Costs","Total Costs"]
[null,"Machinery Operating",10,10,10,10,10,10,10,10,10,10,10,10,null,10,10,10,10,10,null,null,"Machinery Operating",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,null,"Crop Insurance",21.7,11.82,null,null,"Crop Insurance",19.88,14.21,null,null,"Crop Insurance",27,14.52,null,null,"Crop Insurance",23.34,22.31,null,null,null,null,{"$f":"$B$87","v":"Navy Beans"},{"$f":"$I$87","v":0.28000000000000003},{"$f":"$H$87","v":1850},{"$f":"$L$87","v":214.3394183496311},{"$f":"$N$87","v":69.17611105796442},1,null,{"$f":"$B$87","v":"Navy Beans"},{"$f":"$I$87","v":0.28000000000000003},{"$f":"$Q$87","v":1084.5020773227459},{"$f":"$R$87","v":1602.9424605072697},{"$f":"$S$87","v":0.86645538405798361},null,{"$f":"$B$87","v":"Navy Beans"},{"$f":"$I$87","v":0.28000000000000003},{"$f":"$H$87","v":1850},{"$f":"$J$87","v":518},null,{"$f":"$B$87","v":"Navy Beans"},{"$f":"$J$87","v":518},{"$f":"$L$87","v":214.3394183496311},{"$f":"$M$87","v":99.17611105796442},{"$f":"$N$87","v":69.17611105796442},1,null,{"$f":"$B$87","v":"Navy Beans"},{"$f":"$H$87","v":1850},{"$f":"$Z$87","v":0.16414085494614536},{"$f":"$AA$87","v":0.24260750753623544},null,{"$f":"$B$87","v":"Navy Beans"},{"$f":"$C$87","v":303.6605816503689},{"$f":"$V$87","v":320.09600000000006},{"$f":"$W$87","v":1.0541243063564789},{"$f":"$X$87","v":0.71318841952581458}]
[null,"Machinery Lease",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,"Machinery Lease",3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,null,null,null,null,"Other Costs",7.75,7.75,null,null,"Other Costs",7.75,7.75,null,null,"Other Costs",7.75,7.75,null,null,"Other Costs",7.75,7.75,null,null,null,null,{"$f":"$B$88","v":"Winter Wheat"},{"$f":"$I$88","v":5.25},{"$f":"$H$88","v":75},{"$f":"$L$88","v":202.04101563058813},{"$f":"$N$88","v":51.104296880588151},2,null,{"$f":"$B$88","v":"Winter Wheat"},{"$f":"$I$88","v":5.25},{"$f":"$Q$88","v":36.515997022745118},{"$f":"$R$88","v":65.265848213221304},{"$f":"$S$88","v":0.87021130950961734},null,{"$f":"$B$88","v":"Winter Wheat"},{"$f":"$I$88","v":5.25},{"$f":"$H$88","v":75},{"$f":"$J$88","v":393.75},null,{"$f":"$B$88","v":"Winter Wheat"},{"$f":"$J$88","v":393.75},{"$f":"$L$88","v":202.04101563058813},{"$f":"$M$88","v":81.104296880588151},{"$f":"$N$88","v":51.104296880588151},2,null,{"$f":"$B$88","v":"Winter Wheat"},{"$f":"$H$88","v":75},{"$f":"$Z$88","v":2.5561197915921583},{"$f":"$AA$88","v":4.568609374925491},null,{"$f":"$B$88","v":"Winter Wheat"},{"$f":"$C$88","v":191.70898436941187},{"$f":"$V$88","v":233.04960000000003},{"$f":"$W$88","v":1.2156425572154055},{"$f":"$X$88","v":0.68014744640992142}]
[null,"Rental and Custom",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,null,null,"Rental and Custom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Certification Cost",3.3333333333333335,0,null,null,"Certification Cost",3.3333333333333335,0,null,null,"Certification Cost",3.3333333333333335,0,null,null,"Certification Cost",3.3333333333333335,0,null,null,null,null,{"$f":"$B$89","v":"Corn"},{"$f":"$I$89","v":4.5},{"$f":"$H$89","v":115},{"$f":"$L$89","v":201.62305226992868},{"$f":"$N$89","v":45.457583519928676},3,null,{"$f":"$B$89","v":"Corn"},{"$f":"$I$89","v":4.5},{"$f":"$Q$89","v":70.194877273349178},{"$f":"$R$89","v":104.89831477334918},{"$f":"$S$89","v":0.91215925889868854},null,{"$f":"$B$89","v":"Corn"},{"$f":"$I$89","v":4.5},{"$f":"$H$89","v":115},{"$f":"$J$89","v":517.5},null,{"$f":"$B$89","v":"Corn"},{"$f":"$J$89","v":517.5},{"$f":"$L$89","v":201.62305226992868},{"$f":"$M$89","v":75.457583519928676},{"$f":"$N$89","v":45.457583519928676},3,null,{"$f":"$B$89","v":"Corn"},{"$f":"$H$89","v":115},{"$f":"$Z$89","v":2.7467560672180116},{"$f":"$AA$89","v":4.1047166650440987},null,{"$f":"$B$89","v":"Corn"},{"$f":"$C$89","v":315.87694773007132},{"$f":"$V$89","v":209.09279999999998},{"$f":"$W$89","v":0.66194384079802371},{"$f":"$X$89","v":0.44295341414266204}]
[null,"Crop Insurance",27,19.39,21.7,19.88,33.79,0,23.34,11.56,15.96,23.3,30.59,18.670000000000002,null,0,0,0,0,0,null,null,"Crop Insurance",14.96,11.82,10.24,22.31,12.34,14.21,24.53,28.78,14.52,29.47,18.54,19.190000000000001,14.09,21.73,25.5,30.35,33.619999999999997,null,null,null,null,"Land Taxes",12,12,null,null,"Land Taxes",12,12,null,null,"Land Taxes",12,12,null,null,"Land Taxes",12,12,null,null,null,null,{"$f":"$B$90","v":"Sunf. Confects"},{"$f":"$I$90","v":0.27},{"$f":"$H$90","v":1750},{"$f":"$L$90","v":184.49292726112014},{"$f":"$N$90","v":32.962032374756518},4,null,{"$f":"$B$90","v":"Sunf. Confects"},{"$f":"$I$90","v":0.27},{"$f":"$Q$90","v":1066.6928619958514},{"$f":"$R$90","v":1627.9183986120131},{"$f":"$S$90","v":0.93023908492115037},null,{"$f":"$B$90","v":"Sunf. Confects"},{"$f":"$I$90","v":0.27},{"$f":"$H$90","v":1750},{"$f":"$J$90","v":472.50000000000006},null,{"$f":"$B$90","v":"Sunf. Confects"},{"$f":"$J$90","v":472.50000000000006},{"$f":"$L$90","v":184.49292726112014},{"$f":"$M$90","v":62.962032374756518},{"$f":"$N$90","v":32.962032374756518},4,null,{"$f":"$B$90","v":"Sunf. Confects"},{"$f":"$H$90","v":1750},{"$f":"$Z$90","v":0.16457547013650281},{"$f":"$AA$90","v":0.25116455292871059},null,{"$f":"$B$90","v":"Sunf. Confects"},{"$f":"$C$90","v":288.00707273887991},{"$f":"$V$90","v":325.29599999999999},{"$f":"$W$90","v":1.1294722622833915},{"$f":"$X$90","v":0.74008623591159728}]
[null,"Other Costs",7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,null,7.75,7.75,7.75,7.75,7.75,null,null,"Other Costs",7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,null,null,null,null,"Drying Costs",0,0,null,null,"Drying Costs","-",0,null,null,"Drying Costs","-",0,null,null,"Drying Costs","-",0,null,null,null,null,{"$f":"$B$91","v":"Peas"},{"$f":"$I$91","v":8},{"$f":"$H$91","v":40},{"$f":"$L$91","v":172.94242617939713},{"$f":"$N$91","v":26.580863679397112},5,null,{"$f":"$B$91","v":"Peas"},{"$f":"$I$91","v":8},{"$f":"$Q$91","v":18.382196727575359},{"$f":"$R$91","v":36.677392040075361},{"$f":"$S$91","v":0.91693480100188407},null,{"$f":"$B$91","v":"Peas"},{"$f":"$I$91","v":8},{"$f":"$H$91","v":40},{"$f":"$J$91","v":320},null,{"$f":"$B$91","v":"Peas"},{"$f":"$J$91","v":320},{"$f":"$L$91","v":172.94242617939713},{"$f":"$M$91","v":56.580863679397112},{"$f":"$N$91","v":26.580863679397112},5,null,{"$f":"$B$91","v":"Peas"},{"$f":"$H$91","v":40},{"$f":"$Z$91","v":3.6764393455150719},{"$f":"$AA$91","v":7.3354784080150726},null,{"$f":"$B$91","v":"Peas"},{"$f":"$C$91","v":147.05757382060287},{"$f":"$V$91","v":199.3184},{"$f":"$W$91","v":1.3553766380176424},{"$f":"$X$91","v":0.67929584450216562}]
[null,"Certification Cost",3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,null,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,null,null,"Certification Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Interest on Operating",5.81,5.39,null,null,"Interest on Operating",5.21,4.32,null,null,"Interest on Operating",5.83,4.47,null,null,"Interest on Operating",6.54,5.26,null,null,null,null,{"$f":"$B$92","v":"Canola"},{"$f":"$I$92","v":10.5},{"$f":"$H$92","v":40},{"$f":"$L$92","v":163.02304814177091},{"$f":"$N$92","v":16.661485641770923},6,null,{"$f":"$B$92","v":"Canola"},{"$f":"$I$92","v":10.5},{"$f":"$Q$92","v":24.473995415069435},{"$f":"$R$92","v":38.413191843640867},{"$f":"$S$92","v":0.96032979609102165},null,{"$f":"$B$92","v":"Canola"},{"$f":"$I$92","v":10.5},{"$f":"$H$92","v":40},{"$f":"$J$92","v":420},null,{"$f":"$B$92","v":"Canola"},{"$f":"$J$92","v":420},{"$f":"$L$92","v":163.02304814177091},{"$f":"$M$92","v":46.661485641770923},{"$f":"$N$92","v":16.661485641770923},6,null,{"$f":"$B$92","v":"Canola"},{"$f":"$H$92","v":40},{"$f":"$Z$92","v":6.4244237964557271},{"$f":"$AA$92","v":10.083462858955727},null,{"$f":"$B$92","v":"Canola"},{"$f":"$C$92","v":256.97695185822909},{"$f":"$V$92","v":259.97839999999997},{"$f":"$W$92","v":1.0116798340087196},{"$f":"$X$92","v":0.64456626566809239}]
[null,"Land Taxes",12,12,12,12,12,12,12,12,12,12,12,12,null,12,12,12,12,12,null,null,"Land Taxes",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,null,null,null,"Total Operating",216.99127195614037,201.35874197831146,null,null,"Total Operating",194.50174942982457,161.53365350567424,null,null,"Total Operating",217.73091418771932,166.87145914600345,null,null,"Total Operating",244.33531902982455,196.66408844595597,null,null,null,null,{"$f":"$B$93","v":"Fall Rye"},{"$f":"$I$93","v":5.75},{"$f":"$H$93","v":50},{"$f":"$L$93","v":156.69702621619174},{"$f":"$N$93","v":9.0282762161917276},7,null,{"$f":"$B$93","v":"Fall Rye"},{"$f":"$I$93","v":5.75},{"$f":"$Q$93","v":22.748343266749263},{"$f":"$R$93","v":48.429865005879698},{"$f":"$S$93","v":0.96859730011759393},null,{"$f":"$B$93","v":"Fall Rye"},{"$f":"$I$93","v":5.75},{"$f":"$H$93","v":50},{"$f":"$J$93","v":287.5},null,{"$f":"$B$93","v":"Fall Rye"},{"$f":"$J$93","v":287.5},{"$f":"$L$93","v":156.69702621619174},{"$f":"$M$93","v":39.028276216191728},{"$f":"$N$93","v":9.0282762161917276},7,null,{"$f":"$B$93","v":"Fall Rye"},{"$f":"$H$93","v":50},{"$f":"$Z$93","v":2.616059475676165},{"$f":"$AA$93","v":5.5694344756761653},null,{"$f":"$B$93","v":"Fall Rye"},{"$f":"$C$93","v":130.80297378380826},{"$f":"$V$93","v":221.4528},{"$f":"$W$93","v":1.6930257286506205},{"$f":"$X$93","v":0.79524339847131131}]
[null,"Drying Costs","-","-","-","-",20,"-","-","-","-","-","-",10,null,"-","-","-","-","-",null,null,"Drying Costs",0,0,0,0,0,0,35,0,0,10,10,0,0,0,0,0,20,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,"","",null,null,null,null,{"$f":"$B$94","v":"Wheat"},{"$f":"$I$94","v":6.5},{"$f":"$H$94","v":55},{"$f":"$L$94","v":156.14125802168854},{"$f":"$N$94","v":7.8189142716885272},8,null,{"$f":"$B$94","v":"Wheat"},{"$f":"$I$94","v":6.5},{"$f":"$Q$94","v":30.978267996663302},{"$f":"$R$94","v":53.797090112047918},{"$f":"$S$94","v":0.97812891112814393},null,{"$f":"$B$94","v":"Wheat"},{"$f":"$I$94","v":6.5},{"$f":"$H$94","v":55},{"$f":"$J$94","v":357.5},null,{"$f":"$B$94","v":"Wheat"},{"$f":"$J$94","v":357.5},{"$f":"$L$94","v":156.14125802168854},{"$f":"$M$94","v":37.818914271688527},{"$f":"$N$94","v":7.8189142716885272},8,null,{"$f":"$B$94","v":"Wheat"},{"$f":"$H$94","v":55},{"$f":"$Z$94","v":3.6610680359692993},{"$f":"$AA$94","v":6.3578379223329362},null,{"$f":"$B$94","v":"Wheat"},{"$f":"$C$94","v":201.35874197831146},{"$f":"$V$94","v":225.35999999999999},{"$f":"$W$94","v":1.1191965036426068},{"$f":"$X$94","v":0.64447294748763129}]
[null,"Interest on Operating",5.83,5.62,5.81,5.21,6.84,4.88,6.54,5,5.03,5.73,5.64,5.05,null,2.08,3,2.34,2.67,1.96,null,null,"Interest on Operating",6.88,5.39,5.13,5.26,4.8899999999999997,4.32,8.4499999999999993,8.1300000000000008,4.47,7.71,6.25,3.94,3.5,4.3499999999999996,4.17,3.83,6.58,null,null,null,null,null,"HRS Wheat",null,null,null,null,"Oats",null,null,null,null,"Flax",null,null,null,null,"Soybeans",null,null,null,null,null,{"$f":"$B$95","v":"Soybeans"},{"$f":"$I$95","v":10},{"$f":"$H$95","v":35},{"$f":"$L$95","v":153.33591155404403},{"$f":"$N$95","v":7.6279428040440393},9,null,{"$f":"$B$95","v":"Soybeans"},{"$f":"$I$95","v":10},{"$f":"$Q$95","v":19.666408844595598},{"$f":"$R$95","v":34.237205719595593},{"$f":"$S$95","v":0.97820587770273126},null,{"$f":"$B$95","v":"Soybeans"},{"$f":"$I$95","v":10},{"$f":"$H$95","v":35},{"$f":"$J$95","v":350},null,{"$f":"$B$95","v":"Soybeans"},{"$f":"$J$95","v":350},{"$f":"$L$95","v":153.33591155404403},{"$f":"$M$95","v":37.627942804044039},{"$f":"$N$95","v":7.6279428040440393},9,null,{"$f":"$B$95","v":"Soybeans"},{"$f":"$H$95","v":35},{"$f":"$Z$95","v":5.6189739555987419},{"$f":"$AA$95","v":9.7820587770273129},null,{"$f":"$B$95","v":"Soybeans"},{"$f":"$C$95","v":196.66408844595597},{"$f":"$V$95","v":217.51200000000003},{"$f":"$W$95","v":1.1060077196542832},{"$f":"$X$95","v":0.6353088560481075}]
[null,"Total Operating",217.73091418771932,209.83484290350881,216.99127195614037,194.50174942982457,255.65944215709729,182.25289051614035,244.33531902982455,186.6796055140351,187.96246227192984,214.14889132456142,210.79627128245613,188.79895612838916,null,77.80083333333333,112.27083333333333,87.310833333333335,99.640833333333333,73.180833333333325,null,null,"Total Operating",256.97695185822909,201.35874197831146,191.70898436941187,196.66408844595597,182.85483737045888,161.53365350567424,315.87694773007132,303.6605816503689,166.87145914600345,288.00707273887991,233.36897859151151,147.05757382060287,130.80297378380826,162.61637742146368,155.89897967323444,142.946364620884,246.00628202931631,null,null,null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,null,{"$f":"$B$96","v":"Sunfl. Oil"},{"$f":"$I$96","v":0.21},{"$f":"$H$96","v":1850},{"$f":"$L$96","v":155.13102140848849},{"$f":"$N$96","v":3.0059503857612526},10,null,{"$f":"$B$96","v":"Sunfl. Oil"},{"$f":"$I$96","v":0.21},{"$f":"$Q$96","v":1111.280850435769},{"$f":"$R$96","v":1835.6859505439941},{"$f":"$S$96","v":0.9922626759697265},null,{"$f":"$B$96","v":"Sunfl. Oil"},{"$f":"$I$96","v":0.21},{"$f":"$H$96","v":1850},{"$f":"$J$96","v":388.5},null,{"$f":"$B$96","v":"Sunfl. Oil"},{"$f":"$J$96","v":388.5},{"$f":"$L$96","v":155.13102140848849},{"$f":"$M$96","v":33.005950385761253},{"$f":"$N$96","v":3.0059503857612526},10,null,{"$f":"$B$96","v":"Sunfl. Oil"},{"$f":"$H$96","v":1850},{"$f":"$Z$96","v":0.12614539383324946},{"$f":"$AA$96","v":0.20837516195364256},null,{"$f":"$B$96","v":"Sunfl. Oil"},{"$f":"$C$96","v":233.36897859151151},{"$f":"$V$96","v":253.00799999999998},{"$f":"$W$96","v":1.0841543787311363},{"$f":"$X$96","v":0.65632141469675953}]
[null,null,"",null,null,"","","","","","","",null,"",null,"","","","","",null,null,null,"",null,"","","","","","",null,"","","","","","",null,null,null,null,null,"B.   Fixed Costs",null,"","",null,"B.   Fixed Costs",null,"","",null,"B.   Fixed Costs",null,"",null,null,"B.   Fixed Costs",null,"","",null,null,null,null,{"$f":"$B$97","v":"Hempseed"},{"$f":"$I$97","v":0.68},{"$f":"$H$97","v":575},{"$f":"$L$97","v":144.99371797068369},{"$f":"$N$97","v":2.1526490786382055},11,null,{"$f":"$B$97","v":"Hempseed"},{"$f":"$I$97","v":0.68},{"$f":"$Q$97","v":361.77394416075924},{"$f":"$R$97","v":571.83433959023785},{"$f":"$S$97","v":0.9944945036351962},null,{"$f":"$B$97","v":"Hempseed"},{"$f":"$I$97","v":0.68},{"$f":"$H$97","v":575},{"$f":"$J$97","v":391},null,{"$f":"$B$97","v":"Hempseed"},{"$f":"$J$97","v":391},{"$f":"$L$97","v":144.99371797068369},{"$f":"$M$97","v":32.152649078638206},{"$f":"$N$97","v":2.1526490786382055},11,null,{"$f":"$B$97","v":"Hempseed"},{"$f":"$H$97","v":575},{"$f":"$Z$97","v":0.42783701222489795},{"$f":"$AA$97","v":0.6762562624719336},null,{"$f":"$B$97","v":"Hempseed"},{"$f":"$C$97","v":246.00628202931631},{"$f":"$V$97","v":264.38400000000001},{"$f":"$W$97","v":1.0747042629118457},{"$f":"$X$97","v":0.67991719468719614}]
["B.   Fixed Costs",null,"",null,"","","","","","","","",null,"",null,"","","","","",null,"B.   Fixed Costs",null,"","","","","","","","",null,"","","","","","",null,null,null,null,null,null,"Land Investment Costs",53.75,53.75,null,null,"Land Investment Costs",53.75,53.75,null,null,"Land Investment Costs",53.75,53.75,null,null,"Land Investment Costs",53.75,53.75,null,null,null,null,{"$f":"$B$98","v":"Barley"},{"$f":"$I$98","v":4},{"$f":"$H$98","v":80},{"$f":"$L$98","v":137.14516262954112},{"$f":"$N$98","v":-14.445149870458863},12,null,{"$f":"$B$98","v":"Barley"},{"$f":"$I$98","v":4},{"$f":"$Q$98","v":45.71370934261472},{"$f":"$R$98","v":83.611287467614716},{"$f":"$S$98","v":1.0451410933451839},null,{"$f":"$B$98","v":"Barley"},{"$f":"$I$98","v":4},{"$f":"$H$98","v":80},{"$f":"$J$98","v":320},null,{"$f":"$B$98","v":"Barley"},{"$f":"$J$98","v":320},{"$f":"$L$98","v":137.14516262954112},{"$f":"$M$98","v":15.554850129541137},{"$f":"$N$98","v":-14.445149870458863},12,null,{"$f":"$B$98","v":"Barley"},{"$f":"$H$98","v":80},{"$f":"$Z$98","v":2.2856854671307358},{"$f":"$AA$98","v":4.1805643733807356},null,{"$f":"$B$98","v":"Barley"},{"$f":"$C$98","v":182.85483737045888},{"$f":"$V$98","v":185.75440000000003},{"$f":"$W$98","v":1.0158571830597334},{"$f":"$X$98","v":0.55541065574414383}]
[null,"Land Investment Costs",53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,null,53.75,53.75,53.75,53.75,53.75,null,null,"Land Investment Costs",53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,53.75,null,null,null,null,"Machinery Depreciation",22.189583333333335,45.90625,null,null,"Machinery Depreciation",22.189583333333335,45.90625,null,null,"Machinery Depreciation",22.189583333333335,45.90625,null,null,"Machinery Depreciation",22.189583333333335,45.90625,null,null,null,null,{"$f":"$B$99","v":"Oats"},{"$f":"$I$99","v":3},{"$f":"$H$99","v":100},{"$f":"$L$99","v":138.46634649432576},{"$f":"$N$99","v":-15.738341005674215},13,null,{"$f":"$B$99","v":"Oats"},{"$f":"$I$99","v":3},{"$f":"$Q$99","v":53.844551168558077},{"$f":"$R$99","v":105.24611366855807},{"$f":"$S$99","v":1.0524611366855807},null,{"$f":"$B$99","v":"Oats"},{"$f":"$I$99","v":3},{"$f":"$H$99","v":100},{"$f":"$J$99","v":300},null,{"$f":"$B$99","v":"Oats"},{"$f":"$J$99","v":300},{"$f":"$L$99","v":138.46634649432576},{"$f":"$M$99","v":14.261658994325785},{"$f":"$N$99","v":-15.738341005674215},13,null,{"$f":"$B$99","v":"Oats"},{"$f":"$H$99","v":100},{"$f":"$Z$99","v":1.6153365350567424},{"$f":"$AA$99","v":3.1573834100567422},null,{"$f":"$B$99","v":"Oats"},{"$f":"$C$99","v":161.53365350567424},{"$f":"$V$99","v":242.09280000000007},{"$f":"$W$99","v":1.498714322037519},{"$f":"$X$99","v":0.76675135249301052}]
[null,"Machinery Depreciation",22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,null,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,null,null,"Machinery Depreciation",45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,45.90625,null,null,null,null,"Machinery Investment",5.5473958333333337,11.4765625,null,null,"Machinery Investment",5.5473958333333337,11.4765625,null,null,"Machinery Investment",5.5473958333333337,11.4765625,null,null,"Machinery Investment",5.5473958333333337,11.4765625,null,null,null,null,{"$f":"$B$100","v":"Flax"},{"$f":"$I$100","v":11.75},{"$f":"$H$100","v":25},{"$f":"$L$100","v":126.87854085399655},{"$f":"$N$100","v":-17.52224039600344},14,null,{"$f":"$B$100","v":"Flax"},{"$f":"$I$100","v":11.75},{"$f":"$Q$100","v":14.201826310298166},{"$f":"$R$100","v":26.491254501787527},{"$f":"$S$100","v":1.059650180071501},null,{"$f":"$B$100","v":"Flax"},{"$f":"$I$100","v":11.75},{"$f":"$H$100","v":25},{"$f":"$J$100","v":293.75},null,{"$f":"$B$100","v":"Flax"},{"$f":"$J$100","v":293.75},{"$f":"$L$100","v":126.87854085399655},{"$f":"$M$100","v":12.47775960399656},{"$f":"$N$100","v":-17.52224039600344},14,null,{"$f":"$B$100","v":"Flax"},{"$f":"$H$100","v":25},{"$f":"$Z$100","v":6.6748583658401381},{"$f":"$AA$100","v":12.450889615840138},null,{"$f":"$B$100","v":"Flax"},{"$f":"$C$100","v":166.87145914600345},{"$f":"$V$100","v":207.27839999999998},{"$f":"$W$100","v":1.2421441093688925},{"$f":"$X$100","v":0.66590711634387467}]
[null,"Machinery Investment",5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,null,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,5.5473958333333337,null,null,"Machinery Investment",11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,11.4765625,null,null,null,null,"Storage Costs",4.57515625,7.1895312499999999,null,null,"Storage Costs",9.8039062500000007,13.071874999999999,null,null,"Storage Costs",2.0261406250000005,3.2679687499999996,null,null,"Storage Costs",2.3529375000000003,4.57515625,null,null,null,null,{"$f":"$B$101","v":"Canaryseed"},{"$f":"$I$101","v":0.24},{"$f":"$H$101","v":1200},{"$f":"$L$101","v":125.38362257853632},{"$f":"$N$101","v":-18.550305992892277},15,null,{"$f":"$B$101","v":"Canaryseed"},{"$f":"$I$101","v":0.24},{"$f":"$Q$101","v":677.56823925609865},{"$f":"$R$101","v":1277.2929416370512},{"$f":"$S$101","v":1.0644107846975426},null,{"$f":"$B$101","v":"Canaryseed"},{"$f":"$I$101","v":0.24},{"$f":"$H$101","v":1200},{"$f":"$J$101","v":288},null,{"$f":"$B$101","v":"Canaryseed"},{"$f":"$J$101","v":288},{"$f":"$L$101","v":125.38362257853632},{"$f":"$M$101","v":11.449694007107723},{"$f":"$N$101","v":-18.550305992892277},15,null,{"$f":"$B$101","v":"Canaryseed"},{"$f":"$H$101","v":1200},{"$f":"$Z$101","v":0.13551364785121975},{"$f":"$AA$101","v":0.25545858832741025},null,{"$f":"$B$101","v":"Canaryseed"},{"$f":"$C$101","v":162.61637742146368},{"$f":"$V$101","v":231.93600000000001},{"$f":"$W$101","v":1.4262770065211579},{"$f":"$X$101","v":0.75660012554473755}]
[null,"Storage Costs",2.0261406250000005,2.6143749999999999,4.57515625,9.8039062500000007,1.3368963068181818,2.5882312500000002,2.3529375000000003,5.4901874999999993,3.9215625000000003,5.8823437500000004,1.8300624999999999,5.3475852272727273,null,0,0,0,0,0,null,null,"Storage Costs",5.2287499999999998,7.1895312499999999,9.8039062500000007,4.57515625,10.4575,13.071874999999999,15.032656249999999,4.0304947916666665,3.2679687499999996,10.398082386363637,10.992258522727274,5.2287499999999998,6.5359374999999993,2.801116071428571,2.3965104166666666,2.2222187500000006,1.7082563920454548,null,null,null,null,"Total Fixed ",86.062135416666678,118.32234375,null,null,"Total Fixed ",91.290885416666669,124.20468750000001,null,null,"Total Fixed ",83.513119791666668,114.40078124999999,null,null,"Total Fixed ",83.839916666666667,115.70796875000001,null,null,null,null,{"$f":"$B$102","v":"Lentils"},{"$f":"$I$102","v":0.24},{"$f":"$H$102","v":1100},{"$f":"$L$102","v":108.10102032676556},{"$f":"$N$102","v":-35.428302589901136},16,null,{"$f":"$B$102","v":"Lentils"},{"$f":"$I$102","v":0.24},{"$f":"$Q$102","v":649.57908197181018},{"$f":"$R$102","v":1247.6179274579215},{"$f":"$S$102","v":1.1341981158708376},null,{"$f":"$B$102","v":"Lentils"},{"$f":"$I$102","v":0.24},{"$f":"$H$102","v":1100},{"$f":"$J$102","v":264},null,{"$f":"$B$102","v":"Lentils"},{"$f":"$J$102","v":264},{"$f":"$L$102","v":108.10102032676556},{"$f":"$M$102","v":-5.4283025899011363},{"$f":"$N$102","v":-35.428302589901136},16,null,{"$f":"$B$102","v":"Lentils"},{"$f":"$H$102","v":1100},{"$f":"$Z$102","v":0.14172634515748586},{"$f":"$AA$102","v":0.27220754780900103},null,{"$f":"$B$102","v":"Lentils"},{"$f":"$C$102","v":155.89897967323444},{"$f":"$V$102","v":184.512},{"$f":"$W$102","v":1.183535648448365},{"$f":"$X$102","v":0.61621429371928405}]
[null,"Total Fixed ",83.513119791666668,84.101354166666667,86.062135416666678,91.290885416666669,82.823875473484847,84.075210416666678,83.839916666666667,86.977166666666676,85.408541666666679,87.369322916666675,83.317041666666668,86.834564393939402,null,81.486979166666671,81.486979166666671,81.486979166666671,81.486979166666671,81.486979166666671,null,null,"Total Fixed ",116.36156250000001,118.32234375,120.93671875,115.70796875000001,121.5903125,124.20468750000001,126.16546875,115.16330729166667,114.40078124999999,121.53089488636364,122.12507102272727,116.36156250000001,117.66875,113.93392857142857,113.52932291666667,113.35503125,112.84106889204546,null,null,null,null,"Total Operating & Fixed",303.05340737280704,319.68108572831147,null,null,"Total Operating & Fixed",285.79263484649124,285.73834100567422,null,null,"Total Operating & Fixed",301.24403397938602,281.27224039600344,null,null,"Total Operating & Fixed",328.1752356964912,312.37205719595596,null,null,null,null,{"$f":"$B$103","v":"Buckwheat"},{"$f":"$I$103","v":13},{"$f":"$H$103","v":17},{"$f":"$L$103","v":78.053635379116002},{"$f":"$N$103","v":-65.301395870883994},17,null,{"$f":"$B$103","v":"Buckwheat"},{"$f":"$I$103","v":13},{"$f":"$Q$103","v":10.995874201606462},{"$f":"$R$103","v":22.023184297760306},{"$f":"$S$103","v":1.2954814292800181},null,{"$f":"$B$103","v":"Buckwheat"},{"$f":"$I$103","v":13},{"$f":"$H$103","v":17},{"$f":"$J$103","v":221},null,{"$f":"$B$103","v":"Buckwheat"},{"$f":"$J$103","v":221},{"$f":"$L$103","v":78.053635379116002},{"$f":"$M$103","v":-35.301395870883994},{"$f":"$N$103","v":-65.301395870883994},17,null,{"$f":"$B$103","v":"Buckwheat"},{"$f":"$H$103","v":17},{"$f":"$Z$103","v":8.4086096835814121},{"$f":"$AA$103","v":16.841258580640236},null,{"$f":"$B$103","v":"Buckwheat"},{"$f":"$C$103","v":142.946364620884},{"$f":"$V$103","v":164.69520000000003},{"$f":"$W$103","v":1.1521468239979193},{"$f":"$X$103","v":0.57525112477717066}]
[null,"Total Operating & Fixed",301.24403397938602,293.93619707017547,303.05340737280704,285.79263484649124,338.48331763058212,266.32810093280705,328.1752356964912,273.65677218070175,273.37100393859652,301.51821424122807,294.11331294912281,275.63352052232858,null,159.2878125,193.7578125,168.79781250000002,181.1278125,154.6678125,null,null,"Total Operating & Fixed",373.33851435822908,319.68108572831147,312.64570311941185,312.37205719595596,304.44514987045886,285.73834100567422,442.04241648007132,418.82388894203558,281.27224039600344,409.53796762524354,355.49404961423875,263.41913632060289,248.47172378380827,276.55030599289228,269.42830258990114,256.30139587088399,358.84735092136179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C. Labour",null,64,30,null,"C. Labour",null,64,30,null,"C. Labour",null,64,30,null,"C. Labour",null,64,30]
["C. Labour",null,64,64,64,64,64,64,64,64,64,64,64,64,null,64,64,64,64,64,null,"C. Labour",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Costs",null,367.05340737280704,349.68108572831147,null,"Total Costs",null,349.79263484649124,315.73834100567422,null,"Total Costs",null,365.24403397938602,311.27224039600344,null,"Total Costs",null,392.1752356964912,342.37205719595596]
["Total Costs",null,365.24403397938602,357.93619707017547,367.05340737280704,349.79263484649124,402.48331763058212,330.32810093280705,392.1752356964912,337.65677218070175,337.37100393859652,365.51821424122807,358.11331294912281,339.63352052232858,null,223.2878125,257.7578125,232.79781250000002,245.1278125,218.6678125,null,"Total Costs",null,403.33851435822908,349.68108572831147,342.64570311941185,342.37205719595596,334.44514987045886,315.73834100567422,472.04241648007132,448.82388894203558,311.27224039600344,439.53796762524354,385.49404961423875,293.41913632060289,278.47172378380827,306.55030599289228,299.42830258990114,286.30139587088399,388.84735092136179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HRS Wheat",null,null,null,null,"Oats",null,null,null,null,"Flax",null,null,null,null,"Soybeans"]
["Estimated Farmgate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated Farmgate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv."]
[null,"Price $ per unit",34,15.38,18.86,7,1.55,23,28.19,8.41,10,19,18,0.5,null,null,null,null,null,null,null,null,"Market Price $ per unit",10.5,6.5,5.25,10,4,3,4.5,0.28000000000000003,11.75,0.27,0.21,8,5.75,0.24,0.24,13,0.68,null,null,null,"Estimated Farmgate",null,null,null,null,"Estimated Farmgate",null,null,null,null,"Estimated Farmgate",null,null,null,null,"Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",15.5,20,35,75,450,19.8,18,42,30,45,14,900,null,null,null,null,null,null,null,null,"Yield per acre (bu or lb.)",40,55,75,35,80,100,115,1850,25,1750,1850,40,50,1200,1100,17,575,null,null,null,null,"Price $ per unit",18.86,6.5,null,null,"Price $ per unit",7,3,null,null,"Price $ per unit",34,11.75,null,null,"Price $ per unit",28.19,10]
[null,"Unit type","bu","bu","bu","bu","lb","bu","bu","bu","bu","bu","bu","lb",null,null,null,null,null,null,null,null,"Unit type","bu","bu","bu","bu","bu","bu","bu","lb","bu","lb","lb","bu","bu","lb","lb","bu","lb",null,null,null,null,"Yield per acre (bu or lb.)",35,55,null,null,"Yield per acre (bu or lb.)",75,100,null,null,"Yield per acre (bu or lb.)",15.5,25,null,null,"Yield per acre (bu or lb.)",18,35]
[null,"Gross Revenue / acre",527,307.60000000000002,660.1,525,697.5,455.4,507.42,353.22,300,855,252,450,null,null,null,null,null,null,null,null,"Gross Revenue / acre",{"$f":"ROUND(((X46)*X47),2)","v":420},{"$f":"ROUND(((Y46)*Y47),2)","v":357.5},393.75,350,320,300,517.5,518,293.75,472.5,388.5,320,287.5,288,264,221,391,null,null,null,null,"Unit type","bu","bu",null,null,"Unit type","bu","bu",null,null,"Unit type","bu","bu",null,null,"Unit type","bu","bu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Revenue / acre",{"$f":"ROUND((AT47*AT48),2)","v":660.1},{"$f":"ROUND(((AU47)*AU48),2)","v":357.5},null,null,"Gross Revenue / acre",{"$f":"ROUND((AY47*AY48),2)","v":525},{"$f":"ROUND(((AZ47)*AZ48),2)","v":300},null,null,"Gross Revenue / acre",{"$f":"ROUND((BD47*BD48),2)","v":527},{"$f":"ROUND(((BE47)*BE48),2)","v":293.75},null,null,"Gross Revenue / acre",{"$f":"ROUND((BI47*BI48),2)","v":507.42},{"$f":"ROUND(((BJ47)*BJ48),2)","v":350}]
["Marginal Returns ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marginal Returns "]
[null,"Over Operating Costs",309.26908581228065,97.765157096491208,443.10872804385963,330.4982505701754,441.84055784290274,273.14710948385959,263.08468097017544,166.54039448596492,112.03753772807016,640.85110867543858,41.203728717543868,261.20104387161086,null,null,null,null,null,null,null,null,"Over Operating Costs",{"$f":"SUM(X49-X31)","v":163.02304814177091},{"$f":"SUM(Y49-Y31)","v":156.14125802168854},202.04101563058813,153.33591155404403,137.14516262954112,138.46634649432576,201.62305226992868,214.3394183496311,126.87854085399655,184.49292726112009,155.13102140848849,172.94242617939713,156.69702621619174,125.38362257853632,108.10102032676556,78.053635379116002,144.99371797068369,null,null,null,"Marginal Returns ",null,null,null,null,"Marginal Returns ",null,null,null,null,"Marginal Returns ",null,null,null,null,"Marginal Returns "]
[null,"Over Operating & Fixed Costs",225.75596602061398,13.663802929824541,357.04659262719292,239.20736515350873,359.01668236941788,189.07189906719293,179.24476430350876,79.563227819298248,26.628996061403484,553.48178575877193,-42.1133129491228,174.36647947767148,null,null,null,null,null,null,null,null,"Over Operating & Fixed Costs",{"$f":"SUM(X49-X31-X38)","v":46.661485641770909},{"$f":"SUM(Y49-Y31-Y38)","v":37.818914271688541},81.104296880588137,37.627942804044025,15.554850129541123,14.261658994325757,75.457583519928676,99.176111057964434,12.47775960399656,62.962032374756447,33.005950385761224,56.580863679397126,39.028276216191742,11.449694007107752,-5.4283025899011079,-35.301395870883994,32.152649078638234,null,null,null,null,"Over Operating Costs",{"$f":"SUM(AT50-AT28)","v":443.10872804385963},{"$f":"SUM(AU50-AU28)","v":156.14125802168854},null,null,"Over Operating Costs",{"$f":"SUM(AY50-AY28)","v":330.4982505701754},{"$f":"SUM(AZ50-AZ28)","v":138.46634649432576},null,null,"Over Operating Costs",{"$f":"SUM(BD50-BD28)","v":309.26908581228065},{"$f":"SUM(BE50-BE28)","v":126.87854085399655},null,null,"Over Operating Costs",{"$f":"SUM(BI50-BI28)","v":263.08468097017544},{"$f":"SUM(BJ50-BJ28)","v":153.33591155404403}]
[null,"Over Total Costs (Net Profit)",161.75596602061398,-50.336197070175444,293.04659262719298,175.20736515350876,295.01668236941788,125.07189906719293,115.24476430350882,15.563227819298277,-37.371003938596516,489.48178575877193,-106.11331294912281,110.36647947767142,null,null,null,null,null,null,null,null,"Over Total Costs (Net Profit)",{"$f":"SUM(X49-X43)","v":16.661485641770923},{"$f":"SUM(Y49-Y43)","v":7.8189142716885272},51.104296880588151,7.6279428040440393,-14.445149870458863,-15.738341005674215,45.457583519928676,69.17611105796442,-17.52224039600344,32.962032374756461,3.0059503857612526,26.580863679397112,9.0282762161917276,-18.550305992892277,-35.428302589901136,-65.301395870883994,2.1526490786382055,null,null,null,null,"Over Operating & Fixed Costs",{"$f":"SUM(AT50-AT28-AT37)","v":357.04659262719292},{"$f":"SUM(AU50-AU28-AU37)","v":37.818914271688541},null,null,"Over Operating & Fixed Costs",{"$f":"SUM(AY50-AY28-AY37)","v":239.20736515350873},{"$f":"SUM(AZ50-AZ28-AZ37)","v":14.261658994325757},null,null,"Over Operating & Fixed Costs",{"$f":"SUM(BD50-BD28-BD37)","v":225.75596602061398},{"$f":"SUM(BE50-BE28-BE37)","v":12.47775960399656},null,null,"Over Operating & Fixed Costs",{"$f":"SUM(BI50-BI28-BI37)","v":179.24476430350876},{"$f":"SUM(BJ50-BJ28-BJ37)","v":37.627942804044025}]
[null,"Operating Expense Ratio",0.41315163982489433,0.68216788980334464,0.32872484768389693,0.3704795227234754,0.36653683463383124,0.40020397566126564,0.48152480988101481,0.52850802761461724,0.62654154090643277,0.25046653956089054,0.83649314000974651,0.41955323584086479,null,null,null,null,null,null,null,null,"Operating Expense Ratio",{"$f":"SUM(X31/X49)","v":0.6118498853767359},{"$f":"SUM(Y31/Y49)","v":0.56324123630296907},0.48687996030326824,0.56189739555987417,0.57142136678268396,0.53844551168558075,0.61039023715955809,0.58621733909337626,0.56807305241192663,0.60953877828334369,0.60069235158690215,0.45955491818938399,0.45496686533498526,0.56464019938008225,0.59052643815619099,0.64681612950626244,0.62917207680132048,null,null,null,null,"Over Total Costs (Net Profit)",{"$f":"SUM(AT50-AT42)","v":293.04659262719298},{"$f":"SUM(AU50-AU42)","v":7.8189142716885272},null,null,"Over Total Costs (Net Profit)",{"$f":"SUM(AY50-AY42)","v":175.20736515350876},{"$f":"SUM(AZ50-AZ42)","v":-15.738341005674215},null,null,"Over Total Costs (Net Profit)",{"$f":"SUM(BD50-BD42)","v":161.75596602061398},{"$f":"SUM(BE50-BE42)","v":-17.52224039600344},null,null,"Over Total Costs (Net Profit)",{"$f":"SUM(BI50-BI42)","v":115.24476430350882},{"$f":"SUM(BJ50-BJ42)","v":7.6279428040440393}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Expense Ratio",{"$f":"SUM(AT28/AT50)","v":0.32872484768389693},{"$f":"SUM(AU28/AU50)","v":0.56324123630296907},null,null,"Operating Expense Ratio",{"$f":"SUM(AY28/AY50)","v":0.3704795227234754},{"$f":"SUM(AZ28/AZ50)","v":0.53844551168558075},null,null,"Operating Expense Ratio",{"$f":"SUM(BD28/BD50)","v":0.41315163982489433},{"$f":"SUM(BE28/BE50)","v":0.56807305241192663},null,null,"Operating Expense Ratio",{"$f":"SUM(BI28/BI50)","v":0.48152480988101481},{"$f":"SUM(BJ28/BJ50)","v":0.56189739555987417}]
["Breakeven Price Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakeven Price Per Unit"]
[null,"Operating Costs",14.047155754046408,10.49174214517544,6.1997506273182958,2.5933566590643276,0.56813209368243844,9.2046914402091087,13.574184390545808,4.4447525122389306,6.2654154090643281,4.7588642516569202,15.056876520175438,0.2097766179204324,null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"SUM(X31/X47)","v":6.4244237964557271},3.6610680359692993,2.5561197915921583,5.6189739555987419,2.2856854671307358,1.6153365350567424,2.7467560672180116,0.16414085494614536,6.6748583658401381,0.16457547013650281,0.12614539383324946,3.6764393455150719,2.616059475676165,0.13551364785121975,0.14172634515748586,8.4086096835814121,0.42783701222489795,null,null,null,null,null,"HRS Wheat",null,null,null,null,"Oats",null,null,null,null,"Flax",null,null,null,null,"Soybeans"]
[null,"Operating & Fixed Costs",19.435098966412003,14.696809853508773,8.658668782080202,3.8105684646198834,0.75218515029018251,13.450914188525608,18.231957538693955,6.5156374328738513,9.1123667979532179,6.7004047609161796,21.008093782080202,0.30625946724703174,null,null,null,null,null,null,null,null,"Operating & Fixed Costs",{"$f":"SUM((X31+X38)/X47)","v":9.3334628589557269},5.8123833768783904,4.1686093749254916,8.9249159198844552,3.8055643733807356,2.8573834100567423,3.8438470998267071,0.22639129132001923,11.250889615840137,0.23402169578585344,0.19215894573742634,6.5854784080150726,4.9694344756761657,0.23045858832741023,0.24493482053627377,15.076552698287294,0.62408234942845531,null,null,null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv.",null,null,null,"Organic","Conv."]
[null,"Total Costs",23.564131224476519,17.896809853508774,10.487240210651629,4.6639017979532165,0.89440737251240476,16.68323742084884,21.787513094249512,8.0394469566833742,11.245700131286551,8.1226269831384013,25.579522353508771,0.37737057835814286,null,null,null,null,null,null,null,null,"Total Costs",{"$f":"SUM(X43/X47)","v":10.083462858955727},6.3578379223329362,4.568609374925491,9.7820587770273129,4.1805643733807356,3.1573834100567422,4.1047166650440987,0.24260750753623544,12.450889615840138,0.25116455292871059,0.20837516195364256,7.3354784080150726,5.5694344756761653,0.25545858832741025,0.27220754780900103,16.841258580640236,0.6762562624719336,null,null,null,"Breakeven Price Per Unit",null,null,null,null,"Breakeven Price Per Unit",null,null,null,null,"Breakeven Price Per Unit",null,null,null,null,"Breakeven Price Per Unit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"SUM(AT28/AT48)","v":6.1997506273182958},{"$f":"SUM(AU28/AU48)","v":3.6610680359692993},null,null,"Operating Costs",{"$f":"SUM(AY28/AY48)","v":2.5933566590643276},{"$f":"SUM(AZ28/AZ48)","v":1.6153365350567424},null,null,"Operating Costs",{"$f":"SUM(BD28/BD48)","v":14.047155754046408},{"$f":"SUM(BE28/BE48)","v":6.6748583658401381},null,null,"Operating Costs",{"$f":"SUM(BI28/BI48)","v":13.574184390545808},{"$f":"SUM(BJ28/BJ48)","v":5.6189739555987419}]
["Breakeven Yield (Bu or lb.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakeven Yield (Bu or lb.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating & Fixed Costs",{"$f":"SUM((AT28+AT37)/AT48)","v":8.658668782080202},{"$f":"SUM((AU28+AU37)/AU48)","v":5.8123833768783904},null,null,"Operating & Fixed Costs",{"$f":"SUM((AY28+AY37)/AY48)","v":3.8105684646198834},{"$f":"SUM((AZ28+AZ37)/AZ48)","v":2.8573834100567423},null,null,"Operating & Fixed Costs",{"$f":"SUM((BD28+BD37)/BD48)","v":19.435098966412003},{"$f":"SUM((BE28+BE37)/BE48)","v":11.250889615840137},null,null,"Operating & Fixed Costs",{"$f":"SUM((BI28+BI37)/BI48)","v":18.231957538693955},{"$f":"SUM((BJ28+BJ37)/BJ48)","v":8.9249159198844552}]
[null,"Operating Costs",6.4038504172858621,13.643357796066892,11.505369668936392,27.785964204260654,164.94157558522406,7.9240387180930592,8.6674465778582661,22.197337159813923,18.796246227192984,11.270994280240075,11.710903960136452,377.59791225677833,null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"SUM(X31/X46)","v":24.473995415069435},30.978267996663302,36.515997022745118,19.666408844595598,45.71370934261472,53.844551168558077,70.194877273349178,1084.5020773227459,14.201826310298166,1066.6928619958514,1111.280850435769,18.382196727575359,22.748343266749263,677.56823925609865,649.57908197181018,10.995874201606462,361.77394416075924,null,null,null,null,"Total Costs",{"$f":"SUM(AT42/AT48)","v":10.487240210651629},{"$f":"SUM(AU42/AU48)","v":6.3578379223329362},null,null,"Total Costs",{"$f":"SUM(AY42/AY48)","v":4.6639017979532165},{"$f":"SUM(AZ42/AZ48)","v":3.1573834100567422},null,null,"Total Costs",{"$f":"SUM(BD42/BD48)","v":23.564131224476519},{"$f":"SUM(BE42/BE48)","v":12.450889615840138},null,null,"Total Costs",{"$f":"SUM(BI42/BI48)","v":21.787513094249512},{"$f":"SUM(BJ42/BJ48)","v":9.7820587770273129}]
[null,"Operating & Fixed Costs",8.8601186464525306,19.111586285447039,16.068579394104297,40.82751926378446,218.37633395521428,11.57948264925248,11.641547914029486,32.53944972422137,27.33710039385965,15.869379696906741,16.339628497173489,551.26704104465716,null,null,null,null,null,null,null,null,"Operating & Fixed Costs",{"$f":"SUM((X31+X38)/X46)","v":35.556048986498006},49.181705496663305,59.551562498935589,31.237205719595597,76.111287467614716,95.246113668558067,98.231648106682513,1495.7996033644126,23.938063012425825,1516.8072875009018,1692.8288076868512,32.927392040075361,43.21247370153187,1152.2929416370512,1122.6179274579215,19.715491990067999,527.71669253141431]
[null,"Total Costs",10.742471587629,23.272834659959393,19.46200463270451,49.970376406641606,259.66665653585943,14.362091344904654,13.911856534107526,40.149437833614954,33.737100393859649,19.237800749538319,19.895184052729046,679.26704104465716,null,null,null,null,null,null,null,null,"Total Costs",{"$f":"X43/X46","v":38.413191843640867},53.797090112047918,65.265848213221304,34.237205719595593,83.611287467614716,105.24611366855807,104.89831477334918,1602.9424605072697,26.491254501787527,1627.9183986120131,1835.6859505439941,36.677392040075361,48.429865005879698,1277.2929416370512,1247.6179274579215,22.023184297760306,571.83433959023785,null,null,null,"Breakeven Yield (Bu or lb.)",null,null,null,null,"Breakeven Yield (Bu or lb.)",null,null,null,null,"Breakeven Yield (Bu or lb.)",null,null,null,null,"Breakeven Yield (Bu or lb.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"SUM(AT28/AT47)","v":11.505369668936392},{"$f":"SUM(AU28/AU47)","v":30.978267996663302},null,null,"Operating Costs",{"$f":"SUM(AY28/AY47)","v":27.785964204260654},{"$f":"SUM(AZ28/AZ47)","v":53.844551168558077},null,null,"Operating Costs",{"$f":"SUM(BD28/BD47)","v":6.4038504172858621},{"$f":"SUM(BE28/BE47)","v":14.201826310298166},null,null,"Operating Costs",{"$f":"SUM(BI28/BI47)","v":8.6674465778582661},{"$f":"SUM(BJ28/BJ47)","v":19.666408844595598}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating & Fixed Costs",{"$f":"SUM((AT28+AT37)/AT47)","v":16.068579394104297},{"$f":"SUM((AU28+AU37)/AU47)","v":49.181705496663305},null,null,"Operating & Fixed Costs",{"$f":"SUM((AY28+AY37)/AY47)","v":40.82751926378446},{"$f":"SUM((AZ28+AZ37)/AZ47)","v":95.246113668558067},null,null,"Operating & Fixed Costs",{"$f":"SUM((BD28+BD37)/BD47)","v":8.8601186464525306},{"$f":"SUM((BE28+BE37)/BE47)","v":23.938063012425825},null,null,"Operating & Fixed Costs",{"$f":"SUM((BI28+BI37)/BI47)","v":11.641547914029486},{"$f":"SUM((BJ28+BJ37)/BJ47)","v":31.237205719595597}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Costs",{"$f":"AT42/AT47","v":19.46200463270451},{"$f":"AU42/AU47","v":53.797090112047918},null,null,"Total Costs",{"$f":"AY42/AY47","v":49.970376406641606},{"$f":"AZ42/AZ47","v":105.24611366855807},null,null,"Total Costs",{"$f":"BD42/BD47","v":10.742471587629},{"$f":"BE42/BE47","v":26.491254501787527},null,null,"Total Costs",{"$f":"BI42/BI47","v":13.911856534107526},{"$f":"BJ42/BJ47","v":34.237205719595593}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Ranking",3,8,null,null,"Profitability Ranking",4,13,null,null,"Profitability Ranking",5,14,null,null,"Profitability Ranking",7,9]
[]
[]
[]
[]
[]
["CONVENTIONAL"]
[null,null,"Canola","Wheat","Win. Wheat","Soybeans","Barley","Oats","Corn","Navy Beans","Flax","Sunf. Confects","Sunfl. Oil","Peas","Fall Rye","Canary","Lentils","Buckwheat","Hemp"]
["A.  Operating Costs",null,{"$f":"X31","v":256.97695185822909},{"$f":"Y31","v":201.35874197831146},191.70898436941187,196.66408844595597,182.85483737045888,161.53365350567424,315.87694773007132,303.6605816503689,166.87145914600345,288.00707273887991,233.36897859151151,147.05757382060287,130.80297378380826,162.61637742146368,155.89897967323444,142.946364620884,246.00628202931631]
["B.   Fixed Costs",null,{"$f":"X38","v":116.36156250000001},{"$f":"Y38","v":118.32234375},120.93671875,115.70796875000001,121.5903125,124.20468750000001,126.16546875,115.16330729166667,114.40078124999999,121.53089488636364,122.12507102272727,116.36156250000001,117.66875,113.93392857142857,113.52932291666667,113.35503125,112.84106889204546]
["C. Labour",null,{"$f":"X41","v":30},{"$f":"Y41","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
["Total Costs",null,{"$f":"X43","v":403.33851435822908},{"$f":"Y43","v":349.68108572831147},342.64570311941185,342.37205719595596,334.44514987045886,315.73834100567422,472.04241648007132,448.82388894203558,311.27224039600344,439.53796762524354,385.49404961423875,293.41913632060289,278.47172378380827,306.55030599289228,299.42830258990114,286.30139587088399,388.84735092136179]
[]
[]
[null,"*****Re-sort Yellow rows based on column O ******   *****CHARTS & TABLES will AUTO update!! ******",null,null,null,null,null,null,null,null,null,"****sort on column p to reset to original listing ****",null,null,null,null,null,null,null,null,null,"RA #2"]
[null,null,"A.  Operating Costs","B.   Fixed Costs","C. Labour","Total Costs",null,"Yield","$/unit","Gross",null,"Margin Over Operating","Margin Over Operating & Fixed","Margin Over Total Costs","Rank",null,"B/E Operating Costs","B/E Over Total Costs",null,null,null,"Insured 80%","% of Op Cost","% of Total Costs",null,"B/E Operating Costs","B/E Over Total Costs"]
[null,"Navy Beans",303.6605816503689,115.16330729166667,30,448.82388894203558,null,1850,0.28000000000000003,{"$f":"SUM(H87*I87)","v":518},5,{"$f":"SUM(J87-C87)","v":214.3394183496311},{"$f":"SUM(J87-(C87+D87))","v":99.17611105796442},{"$f":"SUM(J87-F87)","v":69.17611105796442},{"$f":"RANK(N87,$N$87:$N$103)","v":1},8,{"$f":"SUM(C87/I87)","v":1084.5020773227459},{"$f":"SUM(F87/I87)","v":1602.9424605072697},{"$f":"SUM(R87/H87)","v":0.86645538405798361},null,null,320.09600000000006,{"$f":"SUM(V87/C87)","v":1.0541243063564789},{"$f":"SUM(V87/F87)","v":0.71318841952581458},null,{"$f":"SUM(C87/H87)","v":0.16414085494614536},{"$f":"SUM(F87/H87)","v":0.24260750753623544}]
[null,"Winter Wheat",191.70898436941187,120.93671875,30,342.64570311941185,null,75,5.25,393.75,10,202.04101563058813,81.104296880588151,51.104296880588151,2,3,36.515997022745118,65.265848213221304,0.87021130950961734,null,null,233.04960000000003,1.2156425572154055,0.68014744640992142,null,2.5561197915921583,4.568609374925491]
[null,"Corn",315.87694773007132,126.16546875,30,472.04241648007132,null,115,4.5,517.5,3,201.62305226992868,75.457583519928676,45.457583519928676,3,7,70.194877273349178,104.89831477334918,0.91215925889868854,null,null,209.09279999999998,0.66194384079802371,0.44295341414266204,null,2.7467560672180116,4.1047166650440987]
[null,"Sunf. Confects",288.00707273887991,121.53089488636364,30,439.53796762524354,null,1750,0.27,472.50000000000006,2,184.49292726112014,62.962032374756518,32.962032374756518,4,10,1066.6928619958514,1627.9183986120131,0.93023908492115037,null,null,325.29599999999999,1.1294722622833915,0.74008623591159728,null,0.16457547013650281,0.25116455292871059]
[null,"Peas",147.05757382060287,116.36156250000001,30,293.41913632060289,null,40,8,320,null,172.94242617939713,56.580863679397112,26.580863679397112,5,12,18.382196727575359,36.677392040075361,0.91693480100188407,null,null,199.3184,1.3553766380176424,0.67929584450216562,null,3.6764393455150719,7.3354784080150726]
[null,"Canola",256.97695185822909,116.36156250000001,30,403.33851435822908,null,40,10.5,420,11,163.02304814177091,46.661485641770923,16.661485641770923,6,1,24.473995415069435,38.413191843640867,0.96032979609102165,null,null,259.97839999999997,1.0116798340087196,0.64456626566809239,null,6.4244237964557271,10.083462858955727]
[null,"Fall Rye",130.80297378380826,117.66875,30,278.47172378380827,null,50,5.75,287.5,4,156.69702621619174,39.028276216191728,9.0282762161917276,7,13,22.748343266749263,48.429865005879698,0.96859730011759393,null,null,221.4528,1.6930257286506205,0.79524339847131131,null,2.616059475676165,5.5694344756761653]
[null,"Wheat",201.35874197831146,118.32234375,30,349.68108572831147,null,55,6.5,357.5,7,156.14125802168854,37.818914271688527,7.8189142716885272,8,2,30.978267996663302,53.797090112047918,0.97812891112814393,null,null,225.35999999999999,1.1191965036426068,0.64447294748763129,null,3.6610680359692993,6.3578379223329362]
[null,"Soybeans",196.66408844595597,115.70796875000001,30,342.37205719595596,null,35,10,350,6,153.33591155404403,37.627942804044039,7.6279428040440393,9,4,19.666408844595598,34.237205719595593,0.97820587770273126,null,null,217.51200000000003,1.1060077196542832,0.6353088560481075,null,5.6189739555987419,9.7820587770273129]
[null,"Sunfl. Oil",233.36897859151151,122.12507102272727,30,385.49404961423875,null,1850,0.21,388.5,null,155.13102140848849,33.005950385761253,3.0059503857612526,10,11,1111.280850435769,1835.6859505439941,0.9922626759697265,null,null,253.00799999999998,1.0841543787311363,0.65632141469675953,null,0.12614539383324946,0.20837516195364256]
[null,"Hempseed",246.00628202931631,112.84106889204546,30,388.84735092136179,null,575,0.68,391,null,144.99371797068369,32.152649078638206,2.1526490786382055,11,17,361.77394416075924,571.83433959023785,0.9944945036351962,null,null,264.38400000000001,1.0747042629118457,0.67991719468719614,null,0.42783701222489795,0.6762562624719336]
[null,"Barley",182.85483737045888,121.5903125,30,334.44514987045886,null,80,4,320,null,137.14516262954112,15.554850129541137,-14.445149870458863,12,5,45.71370934261472,83.611287467614716,1.0451410933451839,null,null,185.75440000000003,1.0158571830597334,0.55541065574414383,null,2.2856854671307358,4.1805643733807356]
[null,"Oats",161.53365350567424,124.20468750000001,30,315.73834100567422,null,100,3,300,9,138.46634649432576,14.261658994325785,-15.738341005674215,13,6,53.844551168558077,105.24611366855807,1.0524611366855807,null,null,242.09280000000007,1.498714322037519,0.76675135249301052,null,1.6153365350567424,3.1573834100567422]
[null,"Flax",166.87145914600345,114.40078124999999,30,311.27224039600344,null,25,11.75,293.75,null,126.87854085399655,12.47775960399656,-17.52224039600344,14,9,14.201826310298166,26.491254501787527,1.059650180071501,null,null,207.27839999999998,1.2421441093688925,0.66590711634387467,null,6.6748583658401381,12.450889615840138]
[null,"Canaryseed",162.61637742146368,113.93392857142857,30,306.55030599289228,null,1200,0.24,288,null,125.38362257853632,11.449694007107723,-18.550305992892277,15,14,677.56823925609865,1277.2929416370512,1.0644107846975426,null,null,231.93600000000001,1.4262770065211579,0.75660012554473755,null,0.13551364785121975,0.25545858832741025]
[null,"Lentils",155.89897967323444,113.52932291666667,30,299.42830258990114,null,1100,0.24,264,null,108.10102032676556,-5.4283025899011363,-35.428302589901136,16,15,649.57908197181018,1247.6179274579215,1.1341981158708376,null,null,184.512,1.183535648448365,0.61621429371928405,null,0.14172634515748586,0.27220754780900103]
[null,"Buckwheat",142.946364620884,113.35503125,30,286.30139587088399,null,17,13,221,null,78.053635379116002,-35.301395870883994,-65.301395870883994,17,16,10.995874201606462,22.023184297760306,1.2954814292800181,null,null,164.69520000000003,1.1521468239979193,0.57525112477717066,null,8.4086096835814121,16.841258580640236]
[]
[]
["ORGANIC"]
[null,null,"Brown Flax","Green Peas","Wheat","Oats","Hemp","Spelt","Soybeans","Barley","Fall Rye","Win. Wheat","Buckwheat","Sunfl. Oil"]
["A.  Operating Costs",null,{"$f":"C31","v":217.73091418771932},{"$f":"D31","v":209.83484290350881},216.99127195614037,194.50174942982457,255.65944215709729,182.25289051614035,244.33531902982455,186.6796055140351,187.96246227192984,214.14889132456142,210.79627128245613,188.79895612838916]
["B.   Fixed Costs",null,{"$f":"C38","v":83.513119791666668},{"$f":"D38","v":84.101354166666667},86.062135416666678,91.290885416666669,82.823875473484847,84.075210416666678,83.839916666666667,86.977166666666676,85.408541666666679,87.369322916666675,83.317041666666668,86.834564393939402]
["C. Labour",null,{"$f":"C41","v":64},{"$f":"D41","v":64},64,64,64,64,64,64,64,64,64,64]
["Total Costs",null,{"$f":"C43","v":365.24403397938602},{"$f":"D43","v":357.93619707017547},367.05340737280704,349.79263484649124,402.48331763058212,330.32810093280705,392.1752356964912,337.65677218070175,337.37100393859652,365.51821424122807,358.11331294912281,339.63352052232858]
[]
[]
[null,"*****Re-sort Yellow rows based on column O ******   *****CHARTS & TABLES will AUTO update!! ******",null,null,null,null,null,null,null,null,null,"****sort on column p to reset to original listing ****",null,null,null,null,null,null,null,null,null,"RA #2"]
[null,null,"A.  Operating Costs","B.   Fixed Costs","C. Labour","Total Costs",null,"Yield","$/unit","Gross",null,"Margin Over Operating","Margin Over Operating & Fixed","Margin Over Total Costs","Rank",null,"B/E Operating Costs","B/E Over Total Costs",null,null,null,"Insured 80%","% of Op Cost","% of Total Costs",null,"B/E Operating Costs","B/E Over Total Costs"]
[null,"Brown Flax",217.73091418771932,83.513119791666668,64,365.24403397938602,null,15.5,34,{"$f":"SUM(H116*I116)","v":527},11,{"$f":"SUM(J116-C116)","v":309.26908581228065},{"$f":"SUM(J116-(C116+D116))","v":225.75596602061398},{"$f":"SUM(J116-F116)","v":161.75596602061398},{"$f":"RANK(N116,$N$116:$N$127)","v":5},1,{"$f":"SUM(C116/I116)","v":6.4038504172858621},{"$f":"SUM(F116/I116)","v":10.742471587629},{"$f":"SUM(R116/H116)","v":0.69306268307283869},null,null,195.52,{"$f":"SUM(V116/C116)","v":0.89798915661296541},{"$f":"SUM(V116/F116)","v":0.53531332974773504},null,{"$f":"SUM(C116/H116)","v":14.047155754046408},{"$f":"SUM(F116/H116)","v":23.564131224476519}]
[null,"Green Peas",209.83484290350881,84.101354166666667,64,357.93619707017547,null,20,15.38,307.60000000000002,7,97.765157096491208,13.663802929824556,-50.336197070175444,11,2,13.643357796066892,23.272834659959393,1.1636417329979696,null,null,100.16,0.47732778128777176,0.27982640710786522,null,10.49174214517544,17.896809853508774]
[null,"Wheat",216.99127195614037,86.062135416666678,64,367.05340737280704,null,35,18.86,660.1,10,443.10872804385963,357.04659262719298,293.04659262719298,3,3,11.505369668936392,19.46200463270451,0.55605727522012882,null,null,170.78,0.78703626399553583,0.46527289100069025,null,6.1997506273182958,10.487240210651629]
[null,"Oats",194.50174942982457,91.290885416666669,64,349.79263484649124,null,75,7,525,6,330.4982505701754,239.20736515350876,175.20736515350876,4,4,27.785964204260654,49.970376406641606,0.66627168542188808,null,null,167.27,0.85999226480145541,0.47819760434180536,null,2.5933566590643276,4.6639017979532165]
[null,"Hemp",255.65944215709729,82.823875473484847,64,402.48331763058212,null,450,1.55,697.5,null,441.84055784290274,359.01668236941788,295.01668236941788,2,5,164.94157558522406,259.66665653585943,0.57703701452413203,null,null,244.8,0.95752379780902286,0.6082239667500674,null,0.56813209368243844,0.89440737251240476]
[null,"Spelt",182.25289051614035,84.075210416666678,64,330.32810093280705,null,19.8,23,455.40000000000003,9,273.14710948385971,189.07189906719299,125.07189906719299,6,6,7.9240387180930592,14.362091344904654,0.72535814873255822,null,null,0,0,0,null,9.2046914402091087,16.68323742084884]
[null,"Soybeans",244.33531902982455,83.839916666666667,64,392.1752356964912,null,18,28.19,507.42,3,263.08468097017544,179.24476430350882,115.24476430350882,7,7,8.6674465778582661,13.911856534107526,0.7728809185615293,null,null,145.01,0.59348767331627361,0.36975817645004194,null,13.574184390545808,21.787513094249512]
[null,"Barley",186.6796055140351,86.977166666666676,64,337.65677218070175,null,42,8.41,353.22,5,166.54039448596492,79.563227819298277,15.563227819298277,9,8,22.197337159813923,40.149437833614954,0.95593899603845123,null,null,113.23,0.60654724273823823,0.33534052721265539,null,4.4447525122389306,8.0394469566833742]
[null,"Fall Rye",187.96246227192984,85.408541666666679,64,337.37100393859652,null,30,10,300,null,112.03753772807016,26.628996061403484,-37.371003938596516,10,9,18.796246227192984,33.737100393859649,1.1245700131286549,null,null,140.16,0.74568080405984005,0.4154476773751129,null,6.2654154090643281,11.245700131286551]
[null,"Winter Wheat",214.14889132456142,87.369322916666675,64,365.51821424122807,null,45,19,855,2,640.85110867543858,553.48178575877193,489.48178575877193,1,10,11.270994280240075,19.237800749538319,0.42750668332307379,null,null,177,0.82652774387582972,0.48424399415342612,null,4.7588642516569202,8.1226269831384013]
[null,"Buckwheat",210.79627128245613,83.317041666666668,64,358.11331294912281,null,14,18,252,null,41.203728717543868,-42.113312949122815,-106.11331294912281,12,11,11.710903960136452,19.895184052729046,1.4210845751949319,null,null,141.46,0.6710744888388035,0.39501463610792165,null,15.056876520175438,25.579522353508771]
[null,"Sunfl. Oil",188.79895612838916,86.834564393939402,64,339.63352052232858,null,900,0.5,450,null,261.20104387161086,174.36647947767142,110.36647947767142,8,12,377.59791225677833,679.26704104465716,0.75474115671628572,null,null,151.19999999999999,0.80085188552196906,0.44518573952143109,null,0.2097766179204324,0.37737057835814286]

{"sheet":"For PPT (HIDE)","index":10,"n_rows":393,"n_cols":102,"rows_kept":393,"cut":false,"hidden":true,"merged":[[65,1,66,8],[34,2,34,8],[34,9,34,18],[2,11,2,12],[65,10,66,20],[51,2,51,8],[51,9,51,18],[0,10,0,20],[0,0,0,9],[0,22,0,35],[38,24,38,32],[53,24,53,32]]}
["Crop Production Costs 2017 Guidelines (Dollars Per Acre)",null,null,null,null,null,null,null,null,null,"Crop Production Costs 2017 Guidelines (Dollars Per Acre)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Organic Crop Production Costs \"&Introduction!AE11&\" Guidelines (Dollars Per Acre)\"","v":"Organic Crop Production Costs  Guidelines (Dollars Per Acre)"}]
[]
[null,null,null,null,"Winter",null,null,null,null,"Navy",null,"Sunflower",null,null,null,"Canary",null,"Buck-","Hemp-",null,null,null,null,null,"Brown","Green","HRS",null,"Hemp","Spring","Soy-","Feed",null,"Winter","Buck-","Sunflower"]
[null,null,"Canola","Wheat","Wheat","Soybeans","Barley","Oats","Corn","Beans","Flax","Confects","Oil","Peas","Fall Rye","Seed","Lentils","wheat","seed",null,"Your Farm",null,null,null,"Flax","Peas","Wheat","Oats","Oil","Spelt","beans","Barley","Fall Rye","Wheat","wheat","Oil"]
["A.  Operating Costs"]
[null,"Seed & Treatment",60,22,20,95.1,15,17.5,81.2,50,22.8,48.31,38,30.25,10.5,14.08,32.5,25,50]
[null,"Fertilizer",69.32396087505424,52.377244517823101,56.724445016773103,13.252440027273069,45.82130401432758,41.474103515377578,81.074204316819078,48.030044018873092,37.091763261357066,45.82130401432758,45.82130401432758,11.043700022727558,39.300503265902577,41.474103515377578,11.043700022727558,26.223762013982061,48.030044018873092,null,null,null,"A.  Operating Costs"]
[null,"Herbicide",13.81,26.71,13.08,14.67,23.75,8.75,18.670000000000002,64.12,18.63,40.590000000000003,24.91,17.88,6.75,12.58,17.88,5.63,35.090000000000003,null,null,null,null,"Seed & Treatment",47.14,45.95,47.52,42,62.5,52.5,75.599999999999994,27.5,25,39,35.75,16]
[null,"Fungicide",34,21.71,21.71,0,18.899999999999999,10.88,0,43.25,14.63,28.25,28.25,14.63,0,8.41,14.63,0,0,null,null,null,null,"Fertility",75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217,75.777690972222217]
[null,"Insecticide",4.32,0,0,0,0,0,0,0,0,13.32,0,0,0,0,0,0,0,null,null,null,null,"Compost",12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001,12.225000000000001]
[null,"Fuel",18.704058526315787,20.050705473684207,21.710234736842107,17.33515267368421,21.666117052631577,23.325646315789474,24.067175578947367,18.375399494736843,17.739911578947368,19.918352421052635,20.25025827368421,15.754558526315787,16.550323157894738,17.098370231578947,15.805964378947371,14.16909987368421,17.318958652631579,null,null,null,null,"Herbicide",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Machinery Operating",10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,null,null,null,null,"Fungicide",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Machinery Lease",3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,3.6,null,null,null,null,"Insecticide",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rental and Custom",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,"Fuel",17.50831002105263,17.552238736842106,17.698667789473685,18.137954947368421,17.472368344497607,17.550286349473684,17.503429052631578,17.767001347368417,17.620572294736839,17.796287157894735,17.503429052631578,17.756351961722487]
[null,"Crop Insurance",8.1074999999999999,7.3075000000000001,7.4350000000000005,13.815000000000001,9.4574999999999996,8.3000000000000007,26.939999999999998,19.717500000000001,9.8249999999999993,25.1875,15.110000000000001,12.79,9.8674999999999997,19.487499999999997,26.849999999999998,21.5425,27.722499999999997,null,null,null,null,"Machinery Operating",10,10,10,10,10,10,10,10,10,10,10,10]
[null,"Hail Insurance",6.84,4.5599999999999996,4.5599999999999996,6.84,4.5599999999999996,4.5599999999999996,4.5599999999999996,7.98,4.5599999999999996,4.5599999999999996,4.5599999999999996,9.1199999999999992,4.5599999999999996,4.5599999999999996,6.84,11.4,9.1199999999999992,null,null,null,null,"Machinery Lease",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other Costs",7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,null,null,null,null,"Rental and Custom",0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Land Taxes",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,null,null,null,null,"Crop Insurance",23.53,12.77,18.13,13.94,27.81,0,14.41,7.69,11.48,20.69,21.59,15.17]
[null,"Drying Costs",0,0,0,0,0,0,35,0,0,10,10,0,0,0,0,0,20,null,null,null,null,"Hail Insurance",4.6399999999999997,9.2799999999999994,4.6399999999999997,4.6399999999999997,9.2799999999999994,0,6.9599999999999991,4.6399999999999997,4.6399999999999997,4.6399999999999997,11.6,4.6399999999999997]
[null,"Interest on Operating",5.59,4.2300000000000004,4.0199999999999996,4.37,3.88,3.33,6.86,6.41,3.57,6.06,4.96,3.26,2.72,3.4,3.58,3.09,5.41,null,null,null,null,"Other Costs",7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75,7.75]
[null,"Total Operating",254.04551940137,192.29544999150733,182.5896797536152,198.73259270095727,176.38492106695918,151.46974983116704,311.72137989576646,291.23294351361,162.19667484030441,275.3671564353802,225.21156228801181,148.07825854904334,123.59832642379732,154.4399737469565,162.47966440167494,140.40536188766626,246.04150267150467,null,"",null,null,"Certification Cost",3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335,3.3333333333333335]
[null,null,"",null,"","","","","","",null,"","","","","","",null,null,null,null,null,null,"Land Taxes",12,12,12,12,12,12,12,12,12,12,12,12]
["B.   Fixed Costs",null,"","","","","","","","",null,"","","","","","",null,null,null,null,null,null,"Drying Costs","-","-","-","-",20,"-","-","-","-","-","-",10]
[null,"Land Investment Costs",54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,54,null,null,null,null,"Interest on Operating",4.8099999999999996,4.6500000000000004,4.7,4.5,5.81,4.3,5.3,4.0199999999999996,4.05,4.57,4.67,4.1500000000000004]
[null,"Machinery Depreciation",49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,49.65625,null,null,null,null,"Total Operating",218.7143343266082,211.28826304239769,213.77469209502922,204.30397925292397,263.95839265005316,195.43631065502925,240.85945335818715,182.70302565292397,183.87659660029237,207.78231146345027,212.19945335818713,188.80237626727802]
[null,"Machinery Investment",11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,11.172656249999999,null,null,null,null,null,"",null,null,"","","","","","","",null,""]
[null,"Storage Costs",5.3358749999999997,7.3368281250000003,10.004765625000001,4.8022875000000003,10.671749999999999,13.3396875,16.007624999999997,3.7795781250000005,3.334921875,10.611115056818182,11.217464488636363,5.3358749999999997,6.6698437500000001,2.8585044642857138,2.4456093749999996,2.2677468750000003,1.7432546164772726,null,null,null,"B.   Fixed Costs",null,"",null,"","","","","","","","",null,""]
[null,"Total Fixed ",120.16478125,122.165734375,124.83367187500001,119.63119375000001,125.50065625000001,128.16859375000001,130.83653125000001,118.608484375,118.16382812500001,125.44002130681818,126.04637073863637,120.16478125,121.49875,117.68741071428572,117.27451562500001,117.096653125,116.57216086647728,null,"",null,null,"Land Investment Costs",54,54,54,54,54,54,54,54,54,54,54,54]
[null,"Total Operating & Fixed",374.21030065137001,314.46118436650733,307.42335162861519,318.36378645095726,301.8855773169592,279.63834358116708,442.55791114576647,409.84142788860999,280.36050296530442,400.80717774219841,351.25793302664817,268.24303979904334,245.09707642379732,272.12738446124223,279.75418002667493,257.50201501266628,362.61366353798195,null,"",null,null,"Machinery Depreciation",22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335,22.189583333333335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machinery Investment",4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005,4.9926562500000005]
["C. Labour",null,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,null,null,null,null,"Storage Costs",1.9787203125000004,2.5531874999999999,4.4680781250000008,10.21275,1.5087017045454545,2.527655625,1.9148906250000004,5.3616937499999997,3.4468031250000006,5.7446718749999999,1.9148906250000004,5.2224289772727275]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Fixed ",83.160959895833329,83.73542708333332,85.650317708333333,91.394989583333327,82.690941287878786,83.709895208333322,83.097130208333326,86.543933333333328,84.62904270833333,86.926911458333322,83.097130208333326,86.404668560606055]
["Total Costs",null,404.21030065137001,344.46118436650733,337.42335162861519,348.36378645095726,331.8855773169592,309.63834358116708,472.55791114576647,439.84142788860999,310.36050296530442,430.80717774219841,381.25793302664817,298.24303979904334,275.09707642379732,302.12738446124223,309.75418002667493,287.50201501266628,392.61366353798195,null,"",null,null,"Total Operating & Fixed",301.87529422244154,295.02369012573104,299.42500980336257,295.69896883625728,346.64933393793194,279.14620586336258,323.95658356652046,269.24695898625731,268.50563930862569,294.70922292178358,295.29658356652044,275.20704482788409]
[]
[null,null,"Profitability Analysis",null,null,null,null,null,null,"Profitability Analysis",null,null,null,null,null,null,null,null,null,null,null,null,"C. Labour",null,64,64,64,64,64,64,64,64,64,64,64,64]
["Estimated Farmgate"]
[null,"Market Price $ per unit",10.75,6.25,5,11.5,3.5,3.2,4.25,0.35,12.5,0.27,0.21,7,5.5,0.24,0.24,13,0.68,null,null,null,"Total Costs",null,365.87529422244154,359.02369012573104,363.42500980336257,359.69896883625728,410.64933393793194,343.14620586336258,387.95658356652046,333.24695898625731,332.50563930862569,358.70922292178358,359.29658356652044,339.20704482788409]
[null,"Premium $ per unit",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Yield per acre (bu or lb.)",40,55,75,36,80,100,120,1700,25,1750,1850,40,50,1200,1100,17,575,null,null,null,null,null,"Profitability Analysis"]
[null,"Unit type","bu","bu","bu","bu","bu","bu","bu","lb","bu","lb","lb","bu","bu","lb","lb","bu","lb",null,null,null,"Estimated Farmgate"]
[null,"Gross Revenue / acre",430,343.75,375,414,280,320,510,595,312.5,472.5,388.5,280,275,288,264,221,391,null,"",null,null,"Price $ per unit",35,15.38,17.5,6.5,1.75,18,28.19,7,8.5,15.5,18,0.5]
[null,"Revenue Ranking",4,9,8,5,13,10,2,1,11,3,7,13,15,12,16,17,6,null,null,null,null,"Yield per acre (bu or lb.)",15.5,20,35,80,520,19.8,15,42,27,45,15,900]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit type","bu","bu","bu","bu","lb","bu","bu","bu","bu","bu","bu","lb"]
[null,"Operating Expense Ratio",0.59080353349155812,0.55940494542983954,0.48690581267630723,0.48003041715207068,0.62994614666771132,0.47334296822239696,0.61121839195248329,0.48946713195564706,0.51902935948897411,0.58278763266747136,0.57969514102448338,0.52885092338944051,0.44944845972289932,0.53624990884359891,0.61545327424876872,0.63531837958220028,0.62926215517008866,null,"",null,null,"Gross Revenue / acre",542.5,307.60000000000002,612.5,520,910,356.4,422.85,294,229.5,697.5,270,450]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue Ranking",4,9,3,5,1,8,7,10,12,2,11,6]
["Marginal Returns "]
[null,"Over Operating Costs",175.95448059863,151.45455000849267,192.4103202463848,215.26740729904273,103.61507893304082,168.53025016883296,198.27862010423354,303.76705648639,150.30332515969559,197.1328435646198,163.28843771198819,131.92174145095666,151.40167357620268,133.5600262530435,101.52033559832506,80.59463811233374,144.95849732849533,null,"",null,null,"Operating Expense Ratio",0.40316006327485382,0.68689292276462177,0.34901990546127221,0.39289226779408454,0.29006416774731114,0.54836226334183291,0.56960968040247639,0.62143886276504756,0.80120521394462907,0.29789578704437314,0.78592390132661905,0.41956083614950673]
[null,"Over Operating & Fixed ",55.789699348629995,29.288815633492675,67.576648371384806,95.636213549042736,-21.8855773169592,40.361656418832922,67.442088854233532,185.15857211139001,32.13949703469558,71.692822257801595,37.242066973351825,11.756960200956655,29.902923576202681,15.872615538757771,-15.754180026674931,-36.502015012666277,28.38633646201805]
[null,"Over Total Costs (Net Profit)",25.789699348629995,-0.71118436650732519,37.576648371384806,65.636213549042736,-51.8855773169592,10.361656418832922,37.442088854233532,155.15857211139001,2.1394970346955802,41.692822257801595,7.2420669733518253,-18.243039799043345,-9.7076423797318512E-2,-14.127384461242229,-45.754180026674931,-66.502015012666277,-1.6136635379819495,null,"",null,"Marginal Returns "]
[null,"Profitability Ranking",6,11,4,2,16,7,5,1,9,3,8,14,10,13,15,17,12,null,null,null,null,"Over Operating Costs",323.7856656733918,96.311736957602335,398.7253079049708,315.69602074707603,646.04160734994684,160.96368934497073,181.99054664181287,111.29697434707603,45.623403399707627,489.71768853654976,57.800546641812872,261.19762373272198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over Operating & Fixed Costs",240.62470577755846,12.576309874269015,313.07499019663749,224.30103116374272,563.35066606206806,77.25379413663741,98.893416433479544,24.753041013742703,-39.005639308625703,402.79077707821642,-25.296583566520454,174.79295517211591]
[null,null," Breakeven Analysis",null,null,null,null,null,null,"Breakeven Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,"Over Total Costs (Net Profit)",176.62470577755846,-51.423690125731014,249.07499019663743,160.30103116374272,499.35066606206806,13.253794136637396,34.893416433479558,-39.246958986257312,-103.00563930862569,338.79077707821642,-89.296583566520439,110.79295517211591]
["Breakeven Price Per Unit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability Ranking",4,10,3,5,1,8,7,9,12,2,11,6]
[null,"Operating Costs",6.3511379850342502,3.4962809089364968,2.434529063381536,5.5203497972488131,2.2048115133369897,1.5146974983116703,2.5976781657980537,0.17131349618447647,6.487866993612176,0.15735266082021726,0.12173597961514152,3.7019564637260833,2.4719665284759462,0.12869997812246375,0.14770878581970448,8.2591389345686039,0.42789826551566029,null,null,null,null,null,"Breakeven Analysis"]
[null,"Operating & Fixed Costs",9.3552575162842508,5.7174760793910426,4.0989780217148697,8.8434385125265909,3.7735697164619899,2.7963834358116708,3.6879825928813874,0.24108319287565294,11.214420118612177,0.22903267299554195,0.18986915298737739,6.706075994976084,4.9019415284759464,0.22677282038436852,0.25432198184243177,15.147177353686251,0.63063245832692516,null,null,null,"Breakeven Price Per Unit"]
[null,"Total Costs",10.105257516284251,6.2629306248455876,4.4989780217148692,9.6767718458599248,4.1485697164619904,3.0963834358116706,3.9379825928813874,0.25873025169918235,12.414420118612178,0.2461755301383991,0.2060853692035936,7.456075994976084,5.5019415284759461,0.25177282038436855,0.28159470911515905,16.911883236039191,0.68280637137040334,null,null,null,null,"Operating Costs",14.110602214619883,10.564413152119885,6.1078483455722639,2.5537997406615496,0.50761229355779458,9.8705207401529922,16.05729689054581,4.3500720393553323,6.8102443185293469,4.6173846991877836,14.146630223879141,0.20978041807475337]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating & Fixed Costs",19.475825433705907,14.751184506286553,8.5550002800960741,3.6962371104532159,0.66663333449602291,14.098293225422353,21.597105571101363,6.4106418806251737,9.9446533077268775,6.5490938427063021,19.686438904434695,0.30578560536431565]
["Breakeven Yield (Bu or lb.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Costs",23.604857691770423,17.951184506286552,10.383571708667501,4.4962371104532162,0.789710257572946,17.330616457745585,25.863772237768032,7.9344514044346983,12.315023678097248,7.9713160649285237,23.953105571101364,0.37689671647542677]
[null,"Operating Costs",23.6,30.8,36.5,17.3,50.4,47.3,73.3,832,13,1020,1072,21.2,22.5,643,677,10.8,362]
[null,"Operating & Fixed Costs",34.799999999999997,50.3,61.5,27.7,86.3,87.4,104.1,1171,22.4,1484.5,1672.7,38.299999999999997,44.6,1133.9000000000001,1165.5999999999999,19.8,533.29999999999995,null,null,null,"Breakeven Yield (Bu or lb.)"]
[null,"Total Costs",37.6,55.1,67.5,30.3,94.8,96.8,111.2,1257,24.8,1596,1816,42.6,50,1259,1291,22.1,577,null,null,null,null,"Operating Costs",6.2489809807602343,13.737858455292436,12.215696691144528,31.431381423526766,150.83336722860182,10.857572814168291,8.544145206037145,26.100432236131997,21.632540776504985,13.405310416996791,11.788858519899286,377.60475253455604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating & Fixed Costs",8.6250084063554731,19.182294546536479,17.110000560192148,45.492149051731886,198.08533367881824,15.508122547964588,11.491897253157873,38.463851283751048,31.588898742191258,19.013498253018295,16.40536575369558,550.41408965576818]
["Breakeven Yield Risk Ratio",null,1.0638297872340425,0.99818511796733211,1.1111111111111112,1.1881188118811881,0.84388185654008441,1.0330578512396695,1.079136690647482,1.3524264120922833,1.0080645161290323,1.0964912280701755,1.0187224669603525,0.93896713615023475,1,0.95313741064336777,0.85205267234701787,0.76923076923076916,0.99653379549393417,null,null,null,null,"Total Costs",10.4535798349269,23.343542921048829,20.767143417335003,55.338302897885733,234.65676225024683,19.063678103520143,13.762205873235915,47.606708426608186,39.118310506897139,23.142530511082811,19.960921309251134,678.41408965576818]
[null,"(Yield per acre / BE Yield)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakeven Yield Risk Ratio",null,1.4827456474013132,0.85676797509456193,1.6853545669061241,1.44565329637271,2.2160026202247365,1.038624335371247,1.0899415499350498,0.88222860575938278,0.69021385765725995,1.9444718881735852,0.75146831990405505,1.3266233908211811]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user.",null,null,null,null,null,null,null,null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user.",null,null,null,null,null,null,null,null,null,null,null,null,"(Yield per acre / BE Yield)"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"****change to RA2 for slides****"]
[]
["CONVENTIONAL",null,null,null,null,null,null,"Manitoba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"****",null,null,"****"]
[null,"*****Re-sort Yellow rows based on column O ******   *****CHARTS & TABLES will AUTO update!! ******",null,null,null,null,null,null,null,null,null,"****sort on column p to reset to original listing ****",null,null,null,null,null,null,null,null,null,null,{"$f":"H74","v":"Manitoba"},null,null,null,null,null,"Costs Not Covered by AI"]
[null,null,"A.  Operating Costs","B.   Fixed Costs","C. Labour","Total Costs",null,"Yield","$/unit","Gross Revenue","ORDERED","Margin Over Operating","Margin Over Operating & Fixed","Margin Over Total Costs","Rank",null,"B/E Yield Over Operating Costs","B/E Yield Over Op & Fixed Costs","B/E Yield Over Total Costs","%",null,null,"80% Insured Value","% of Op Cost","% of Total Costs","Premium $/Acre","Premium % of Insured Value",null,"Operating Costs","Operating & Fixed Costs","Total Costs",null,"B/E Operating Costs","B/E Op & Fixed Costs","B/E Over Total Costs",null,"Margin Over Operating","Margin Over Operating & Fixed","Margin Over Total Costs"]
[null,"Canola",{"$f":"$C$21","v":254.04551940137},{"$f":"$C$28","v":120.16478125},{"$f":"$C$31","v":30},{"$f":"$C$33","v":404.21030065137001},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,2,FALSE)","v":40},10.75,{"$f":"SUM(H77*I77)","v":430},1,{"$f":"SUM(J77-C77)","v":175.95448059863},{"$f":"SUM(J77-(C77+D77))","v":55.789699348629995},{"$f":"SUM(J77-F77)","v":25.789699348629995},{"$f":"RANK(N77,$N$77:$N$93)","v":5},1,{"$f":"ROUND(C77/I77,1)","v":23.6},{"$f":"ROUND((C77+D77)/I77,1)","v":34.799999999999997},{"$f":"ROUND(F77/I77,1)","v":37.6},{"$f":"SUM(H77/S77)","v":1.0638297872340425},null,null,301.43520000000007,{"$f":"SUM(W77/C77)","v":1.1865401157646809},{"$f":"SUM(W77/F77)","v":0.74573854133417272},5.78,{"$f":"SUM(Z77/W77)","v":1.9174933783446653E-2},null,{"$f":"IF(C77-W77<0,0,SUM(C77-W77))","v":0},{"$f":"IF(C77+D77-W77<0,0,SUM(C77+D77-W77)-AC77)","v":72.775100651369939},{"$f":"IF(C77+D77+E77-W77<0,0,SUM(C77+D77+E77-W77)-AD77-AC77)","v":30},null,{"$f":"SUM(C77/H77)","v":6.3511379850342502},{"$f":"SUM((C77+D77)/H77)","v":9.3552575162842508},{"$f":"SUM(F77/H77)","v":10.105257516284251},null,113.6,-6.56,-36.56]
[null,"Winter Wheat",{"$f":"$E$21","v":182.5896797536152},{"$f":"$E$28","v":124.83367187500001},{"$f":"$E$31","v":30},{"$f":"$E$33","v":337.42335162861519},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,4,FALSE)","v":75},5,375,2,192.4103202463848,67.576648371384806,37.576648371384806,4,3,36.5,61.5,67.5,1.1111111111111112,null,null,245.67840000000001,1.345521829774367,0.72810135639457996,7.16,2.9143791232766086E-2,null,0,61.744951628615183,30,null,2.434529063381536,4.0989780217148697,4.4989780217148692,null,138.04,13.2,-16.8]
[null,"Wheat",{"$f":"$D$21","v":192.29544999150733},{"$f":"$D$28","v":122.165734375},{"$f":"$D$31","v":30},{"$f":"$D$33","v":344.46118436650733},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,3,FALSE)","v":55},6.25,343.75,3,151.45455000849267,29.288815633492675,-0.71118436650732519,11,2,30.8,50.3,55.1,0.99818511796733211,null,null,225.36,1.1719466061727044,0.65423917186621694,5.5,2.4405395811146608E-2,null,0,89.101184366507312,30,null,3.4962809089364968,5.7174760793910426,6.2629306248455876,null,101.61,-20.55,-50.55]
[null,"Flax",{"$f":"$K$21","v":162.19667484030441},{"$f":"$K$28","v":118.16382812500001},{"$f":"$K$31","v":30},{"$f":"$K$33","v":310.36050296530442},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,10,FALSE)","v":25},12.5,312.5,4,150.30332515969559,32.13949703469558,2.1394970346955802,9,9,13,22.4,24.8,1.0080645161290323,null,null,220.11599999999999,1.3570931723274955,0.70922684393447777,8.01,3.6389903505424412E-2,null,0,60.244502965304434,30,null,6.487866993612176,11.214420118612177,12.414420118612178,null,104.99,-13.17,-43.17]
[null,"Oats",{"$f":"$H$21","v":151.46974983116704},{"$f":"$H$28","v":128.16859375000001},{"$f":"$H$31","v":30},{"$f":"$H$33","v":309.63834358116708},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,7,FALSE)","v":100},3.2,320,5,168.53025016883296,40.361656418832922,10.361656418832922,7,6,47.3,87.4,96.8,1.0330578512396695,null,null,213.63600000000002,1.4104202339947445,0.68995330981674285,9.5500000000000007,4.470220374843191E-2,null,0,66.002343581167054,30,null,1.5146974983116703,2.7963834358116708,3.0963834358116706,null,124.33,-6.51,-36.51]
[null,"Soybeans",{"$f":"$F$21","v":198.73259270095727},{"$f":"$F$28","v":119.63119375000001},{"$f":"$F$31","v":30},{"$f":"$F$33","v":348.36378645095726},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,5,FALSE)","v":35},11.5,402.5,6,203.76740729904273,84.136213549042736,54.136213549042736,2,4,17.3,27.7,30.3,1.1551155115511551,null,null,225.79200000000003,1.1361598866662017,0.64815003390654402,13.89,6.1516794217687069E-2,null,0,92.571786450957234,30,null,5.6780740771702076,9.0961081843130653,9.9532510414559212,null,155.24,35.61,5.61]
[null,"Hempseed",{"$f":"$S$21","v":246.04150267150467},{"$f":"$S$28","v":116.57216086647728},{"$f":"$S$31","v":30},{"$f":"$S$33","v":392.61366353798195},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,18,FALSE)","v":575},0.68,391,null,144.95849732849533,28.38633646201805,-1.6136635379819495,12,17,361.8,533.29999999999995,577.4,0.99584343609282999,null,null,295.36,1.2004478788862769,0.75229169901629389,27.29,9.2395720476706383E-2,null,0,67.253663537981936,30,null,0.42789826551566029,0.63063245832692516,0.68280637137040334,null,88.26,-28.31,-58.31]
[null,"Barley",{"$f":"$G$21","v":176.38492106695918},{"$f":"$G$28","v":125.50065625000001},{"$f":"$G$31","v":30},{"$f":"$G$33","v":331.8855773169592},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,6,FALSE)","v":80},3.5,280,null,103.61507893304082,-21.8855773169592,-51.8855773169592,16,5,50.4,86.3,94.8,0.84388185654008441,null,null,222.23519999999999,1.2599444366088139,0.66961391271233128,7.69,3.4602979186015542E-2,null,0,79.650377316959208,30,null,2.2048115133369897,3.7735697164619899,4.1485697164619904,null,122.13,-6.04,-36.04]
[null,"Corn",{"$f":"$I$21","v":311.72137989576646},{"$f":"$I$28","v":130.83653125000001},{"$f":"$I$31","v":30},{"$f":"$I$33","v":472.55791114576647},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,8,FALSE)","v":115},4.25,488.75,null,177.02862010423354,46.192088854233532,16.192088854233532,6,7,73.3,104.1,111.2,1.0341726618705036,null,null,297.52800000000002,0.95446773686003694,0.62961172161653589,26.64,8.9537791401145428E-2,null,14.193379895766441,130.83653125000001,30,null,2.7106206947457951,3.8483296621370999,4.1091992273544911,null,63.02,-62.49,-92.49]
[null,"Navy Beans",{"$f":"$J$21","v":291.23294351361},{"$f":"$J$28","v":118.608484375},{"$f":"$J$31","v":30},{"$f":"$J$33","v":439.84142788860999},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,9,FALSE)","v":1850},0.35,647.5,null,356.26705648639,237.65857211139001,207.65857211139001,1,8,832.1,1171,1256.7,1.4721094931168934,null,null,347.76800000000003,1.1941231503699994,0.79066676749710896,19.23,5.5295484345885756E-2,null,0,62.073427888609956,30,null,0.15742321271005946,0.22153590696681622,0.23775212318303243,null,217.49,98.88,68.88]
[null,"Sunf. Confects",{"$f":"$L$21","v":275.3671564353802},{"$f":"$L$28","v":125.44002130681818},{"$f":"$L$31","v":30},{"$f":"$L$33","v":430.80717774219841},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,11,FALSE)","v":1750},0.27,472.50000000000006,null,197.13284356461986,71.692822257801652,41.692822257801652,3,10,1019.9,1484.5,1595.6,1.0967661067936827,null,null,329.26400000000007,1.1957272038623377,0.76429552944226165,24.06,7.3072063754312633E-2,null,0,71.543177742198338,30,null,0.15735266082021726,0.22903267299554195,0.2461755301383991,null,128.62,3.18,-26.82]
[null,"Sunfl. Oil",{"$f":"$M$21","v":225.21156228801181},{"$f":"$M$28","v":126.04637073863637},{"$f":"$M$31","v":30},{"$f":"$M$33","v":381.25793302664817},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,12,FALSE)","v":1850},0.21,388.5,null,163.28843771198819,37.242066973351825,7.2420669733518253,8,11,1072.4000000000001,1672.7,1815.5,1.019003029468466,null,null,278.608,1.2370945664135227,0.73075987636046535,14.65,5.2582840406592779E-2,null,0,72.649933026648171,30,null,0.12173597961514152,0.18986915298737739,0.2060853692035936,null,106.96,-19.09,-49.09]
[null,"Peas",{"$f":"$N$21","v":148.07825854904334},{"$f":"$N$28","v":120.16478125},{"$f":"$N$31","v":30},{"$f":"$N$33","v":298.24303979904334},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,13,FALSE)","v":40},7,280,null,131.92174145095666,11.756960200956655,-18.243039799043345,14,12,21.2,38.299999999999997,42.6,0.93896713615023475,null,null,237.74400000000003,1.6055294161989317,0.79714852745664189,12.25,5.1526011171680458E-2,null,0,30.499039799043317,30,null,3.7019564637260833,6.706075994976084,7.456075994976084,null,91.32,-28.84,-58.84]
[null,"Fall Rye",{"$f":"$O$21","v":123.59832642379732},{"$f":"$O$28","v":121.49875},{"$f":"$O$31","v":30},{"$f":"$O$33","v":275.09707642379732},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,14,FALSE)","v":50},5.5,275,null,151.40167357620268,29.902923576202681,-9.7076423797318512E-2,10,13,22.5,44.6,50,1,null,null,202.58159999999998,1.6390319016568449,0.73640041047879212,10.96,5.4101655826590378E-2,null,0,42.515476423797338,30,null,2.4719665284759462,4.9019415284759464,5.5019415284759461,null,111.53,-9.9700000000000006,-39.97]
[null,"Canaryseed",{"$f":"$P$21","v":154.4399737469565},{"$f":"$P$28","v":117.68741071428572},{"$f":"$P$31","v":30},{"$f":"$P$33","v":302.12738446124223},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,15,FALSE)","v":1200},0.24,288,null,133.5600262530435,15.872615538757771,-14.127384461242229,13,14,643.5,1133.9000000000001,1258.9000000000001,0.9532131225673206,null,null,264.16000000000003,1.7104380011927174,0.87433319052178549,18.97,7.1812537855844932E-2,null,0,7.9673844612422045,30,null,0.12869997812246375,0.22677282038436852,0.25177282038436855,null,91.8,-25.89,-55.89]
[null,"Lentils",{"$f":"$Q$21","v":162.47966440167494},{"$f":"$Q$28","v":117.27451562500001},{"$f":"$Q$31","v":30},{"$f":"$Q$33","v":309.75418002667493},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,16,FALSE)","v":1100},0.24,264,null,101.52033559832506,-15.754180026674931,-45.754180026674931,15,15,677,1165.5999999999999,1290.5999999999999,0.85231675189834188,null,null,250.11199999999999,1.5393434059642339,0.8074531874871268,26.41,0.10559269447287616,null,0,29.642180026674936,30,null,0.14770878581970448,0.25432198184243177,0.28159470911515905,null,63.24,-54.03,-84.03]
[null,"Buckwheat",{"$f":"$R$21","v":140.40536188766626},{"$f":"$R$28","v":117.096653125},{"$f":"$R$31","v":30},{"$f":"$R$33","v":287.50201501266628},null,{"$f":"HLOOKUP($H$74,$C$245:$S$262,17,FALSE)","v":17},13,221,null,80.59463811233374,-36.502015012666277,-66.502015012666277,17,16,10.8,19.8,22.1,0.76923076923076916,null,null,180.53280000000001,1.2857970491500061,0.62793577287465763,21.07,0.11671009367826787,null,0,76.969215012666268,30,null,8.2591389345686039,15.147177353686251,16.911883236039191,null,48.55,-68.55,-98.55]
[]
["ORGANIC"]
[null,null,"Brown Flax","Green Peas","Wheat","Oats","Hemp","Spelt","Soybeans","Barley","Fall Rye","Win. Wheat","Buckwheat","Sunfl. Oil"]
["A.  Operating Costs",null,{"$f":"C20","v":5.59},{"$f":"D20","v":4.2300000000000004},4.0199999999999996,4.37,3.88,3.33,6.86,6.41,3.57,6.06,4.96,3.26]
["B.   Fixed Costs",null,{"$f":"C27","v":5.3358749999999997},{"$f":"D27","v":7.3368281250000003},10.004765625000001,4.8022875000000003,10.671749999999999,13.3396875,16.007624999999997,3.7795781250000005,3.334921875,10.611115056818182,11.217464488636363,5.3358749999999997]
["C. Labour",null,{"$f":"C30","v":0},{"$f":"D30","v":0},0,0,0,0,0,0,0,0,0,0]
["Total Costs",null,{"$f":"C32","v":0},{"$f":"D32","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"****",null,null,"****"]
[null,"*****Re-sort Yellow rows based on column O ******   *****CHARTS & TABLES will AUTO update!! ******",null,null,null,null,null,null,null,null,null,"****sort on column p to reset to original listing ****",null,null,null,null,null,null,null,null,null,null,"RA #2",null,null,null,null,null,"Costs Not Covered by AI",null,null,null,null,null,null,null,{"$f":"\"Stress Test - Price Change \"&'Risk Analysis'!F43*100&\"% & Yield Change \"&'Risk Analysis'!F44*100&\"%\"","v":"Stress Test - Price Change -5% & Yield Change -10%"}]
[null,null,"A.  Operating Costs","B.   Fixed Costs","C. Owners Labour & Living","Total Costs",null,"Yield","$/unit","Gross",null,"Margin Over Operating","Margin Over Operating & Fixed","Margin Over Total Costs","Rank",null,"B/E Operating Costs","B/E Yield Over Op & Fixed Costs","B/E Yield Over Total Costs","%",null,null,"80% Insured Value","% of Op Cost","% of Total Costs","Premium $/Acre","Premium % of Insured Value",null,"Operating Costs","Operating & Fixed Costs","Total Costs",null,"B/E Operating Costs","B/E Op & Fixed Costs","B/E Over Total Costs",null,"Margin Over Operating","Margin Over Operating & Fixed","Margin Over Total Costs",null,"Machinery cost","storage costs",{"$f":"\"B/E Land PMT\"","v":"B/E Land PMT"},null,null,null,null,"$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward","$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward"]
[null,"Flax",{"$f":"Summary!$C$21","v":481.52152361955814},{"$f":"Summary!$C$26","v":183.53992280805539},{"$f":"Summary!$C$28","v":52},{"$f":"SUM(C105:E105)","v":717.06144642761353},null,{"$f":"Summary!$C$35","v":13},{"$f":"Summary!$C$34","v":53},{"$f":"SUM(H105*I105)","v":689},4,{"$f":"SUM(J105-C105)","v":207.47847638044186},{"$f":"SUM(J105-(C105+D105))","v":23.938553572386468},{"$f":"SUM(J105-F105)","v":-28.061446427613532},{"$f":"RANK(N105,$N$105:$N$113)","v":3},1,{"$f":"ROUND(C105/I105,1)","v":9.1},{"$f":"ROUND((C105+D105)/I105,1)","v":12.5},{"$f":"ROUND(F105/I105,1)","v":13.5},{"$f":"SUM(H105/S105)","v":0.96296296296296291},null,null,521.20799999999997,{"$f":"SUM(W105/C105)","v":1.0824189043142285},{"$f":"SUM(W105/F105)","v":0.72686657830601309},55.755000000000003,{"$f":"SUM(Z105/W105)","v":0.10697264815582264},null,{"$f":"IF(C105-W105<0,0,SUM(C105-W105))","v":0},{"$f":"IF(C105+D105-W105<0,0,SUM(C105+D105-W105)-AC105)","v":143.85344642761356},{"$f":"IF(C105+D105+E105-W105<0,0,SUM(C105+D105+E105-W105)-AD105-AC105)","v":52},null,{"$f":"SUM(C105/H105)","v":37.040117201504472},{"$f":"SUM((C105+D105)/H105)","v":51.15857280212412},{"$f":"SUM(F105/H105)","v":55.15857280212412},null,{"$f":"'Risk Analysis'!C$57","v":122.67847638044179},{"$f":"'Risk Analysis'!C$58","v":-60.8614464276136},{"$f":"'Risk Analysis'!C$59","v":-112.8614464276136},null,{"$f":"43.29+11.91","v":55.2},2.17,{"$f":"SUM(J105-C105-E105-AO105-AP105)","v":98.108476380441857},null,null,null,null,{"$f":"W105/H105","v":40.092923076923071},{"$f":"AI105-AV105","v":15.065649725201048},{"$f":"I105-AI105","v":-2.1585728021241195},{"$f":"AV105","v":40.092923076923071},{"$f":"AW105","v":15.065649725201048},{"$f":"AX105","v":-2.1585728021241195}]
[null,"Peas",{"$f":"Summary!$D$21","v":456.39922588375589},{"$f":"Summary!$D$26","v":183.53992280805539},{"$f":"Summary!$D$28","v":52},691.93914869181128,null,{"$f":"Summary!$D$35","v":19},{"$f":"Summary!$D$34","v":20.5},389.5,6,-66.899225883755889,-250.43914869181128,-302.43914869181128,8,2,22.3,31.2,33.799999999999997,0.56213017751479299,null,null,358.74080000000004,0.78602412023233958,0.51845715143916893,20.585000000000001,5.7381262460249848E-2,null,97.658425883755854,183.53992280805539,52,null,24.02101188861873,33.681007825884805,36.417849931147963,null,{"$f":"'Risk Analysis'!D$57","v":-125.3242258837559},{"$f":"'Risk Analysis'!D$58","v":-308.86414869181129},{"$f":"'Risk Analysis'!D$59","v":-360.86414869181129},null,55.2,2.8,-176.89922588375589,null,null,null,null,{"$f":"W106/H106","v":18.881094736842108},{"$f":"AI106-AV106","v":17.536755194305854},{"$f":"I106-AI106","v":-15.917849931147963},0]
[null,"HRS Wheat",{"$f":"Summary!$E$21","v":473.12591412285104},{"$f":"Summary!$E$26","v":183.53992280805539},{"$f":"Summary!$E$28","v":52},708.66583693090638,null,{"$f":"Summary!$E$35","v":32},{"$f":"Summary!$E$34","v":23},736,2,262.87408587714896,79.33416306909362,27.33416306909362,2,3,20.6,28.6,30.8,1.0389610389610389,null,null,550.88480000000004,1.16435135670239,0.77735481420379282,57.082499999999996,0.10361966785070126,null,0,105.78103693090634,52,null,14.785184816339095,20.520807404090824,22.145807404090824,null,{"$f":"'Risk Analysis'!E$57","v":160.52408587714893},{"$f":"'Risk Analysis'!E$58","v":-23.01583693090646},{"$f":"'Risk Analysis'!E$59","v":-75.015836930906403},null,55.2,4.8899999999999997,150.78408587714898,null,null,null,null,17.215150000000001,4.9306574040908231,0.85419259590917562,0]
[null,"Oats",{"$f":"Summary!$F$21","v":471.19685802244072},{"$f":"Summary!$F$26","v":183.53992280805539},{"$f":"Summary!$F$28","v":52},706.73678083049617,null,{"$f":"Summary!$F$35","v":60},{"$f":"Summary!$F$34","v":10},600,5,128.80314197755928,-54.736780830496173,-106.73678083049617,5,4,47.1,65.5,70.7,0.84865629420084865,null,null,482.66400000000004,1.0243362021251279,0.68294733356429371,48.167500000000004,9.9795095553014107E-2,null,0,172.07278083049613,52,null,7.8532809670406785,10.91227968050827,11.778946347174935,null,{"$f":"'Risk Analysis'!F$57","v":41.803141977559278},{"$f":"'Risk Analysis'!F$58","v":-141.73678083049612},{"$f":"'Risk Analysis'!F$59","v":-193.73678083049617},null,55.2,11.18,10.423141977559276,null,null,null,null,8.0444000000000013,3.7345463471749341,-1.7789463471749354,0]
[null,"Hemp",{"$f":"Summary!$G$21","v":471.75853242170905},{"$f":"Summary!$G$26","v":183.53992280805539},{"$f":"Summary!$G$28","v":52},707.29845522976439,null,{"$f":"Summary!$G$35","v":450},{"$f":"Summary!$G$34","v":1.8},810,1,338.24146757829095,154.70154477023561,102.70154477023561,1,5,262.10000000000002,364.1,392.9,1.1453296004072284,null,null,366.08000000000004,0.77599020439710442,0.51757500287637381,38.980000000000004,0.10647945804195805,null,105.67853242170901,183.53992280805534,52,null,1.0483522942704646,1.4562187893994765,1.5717743449550319,null,{"$f":"'Risk Analysis'!G$57","v":220.79146757829091},{"$f":"'Risk Analysis'!G$58","v":37.251544770235512},{"$f":"'Risk Analysis'!G$59","v":-14.748455229764431},null,55.2,1.65,229.39146757829096,null,null,null,null,0.81351111111111118,0.75826323384392069,0.22822565504496817,0]
[null,"Soybeans",{"$f":"Summary!$H$21","v":456.66044217305625},{"$f":"Summary!$H$26","v":183.53992280805539},{"$f":"Summary!$H$28","v":52},692.20036498111165,null,{"$f":"Summary!$H$35","v":18},{"$f":"Summary!$H$34","v":30},540,null,83.339557826943746,-100.20036498111165,-152.20036498111165,6,7,15.2,21.3,23.1,0.77922077922077915,null,null,386.57600000000002,0.8465283267375785,0.55847413488513353,18.667499999999997,4.8289340259095224E-2,null,70.084442173056232,183.53992280805539,52,null,25.370024565169793,35.566686943395091,38.455575832283984,null,{"$f":"'Risk Analysis'!H$57","v":-0.66044217305625352},{"$f":"'Risk Analysis'!H$58","v":-184.20036498111165},{"$f":"'Risk Analysis'!H$59","v":-236.20036498111165},null,55.2,2.1,-25.960442173056258,null,null,null,null,21.476444444444446,16.979131387839537,-8.4555758322839836,0]
[null,"Barley",{"$f":"Summary!$I$21","v":415.3322652549499},{"$f":"Summary!$I$26","v":183.53992280805539},{"$f":"Summary!$I$28","v":52},650.8721880630053,null,{"$f":"Summary!$I$35","v":35},{"$f":"Summary!$I$34","v":10},350,null,-65.332265254949903,-248.8721880630053,-300.8721880630053,7,8,41.5,59.9,65.099999999999994,0.53763440860215062,null,null,425.3664,1.0241592950619685,0.65353291752393017,23.622499999999999,5.5534475689664249E-2,null,0,173.5057880630053,52,null,11.866636150141426,17.110633944657295,18.596348230371579,null,{"$f":"'Risk Analysis'!I$57","v":-111.3322652549499},{"$f":"'Risk Analysis'!I$58","v":-294.8721880630053},{"$f":"'Risk Analysis'!I$59","v":-346.8721880630053},null,55.2,4.8899999999999997,-177.42226525494988,null,null,null,null,12.153325714285714,6.4430225160858647,-8.5963482303715786,0]
[null,"Fall Rye",{"$f":"Summary!$J$21","v":395.07388742470278},{"$f":"Summary!$J$26","v":183.53992280805539},{"$f":"Summary!$J$28","v":52},630.61381023275817,null,{"$f":"Summary!$J$35","v":27.5},{"$f":"Summary!$J$34","v":10.25},281.875,null,-113.19888742470278,-296.73881023275817,-348.73881023275817,9,9,38.5,56.5,61.5,0.44715447154471544,null,null,553.76640000000009,1.401678059792151,0.87813871344746819,13.635,2.4622295610567918E-2,null,0,24.847410232758079,52,null,14.366323179080101,21.040502190282115,22.931411281191206,null,{"$f":"'Risk Analysis'!J$57","v":-151.6363874247028},{"$f":"'Risk Analysis'!J$58","v":-335.17631023275817},{"$f":"'Risk Analysis'!J$59","v":-387.17631023275817},null,55.2,3.49,-223.88888742470277,null,null,null,null,20.136960000000002,2.7944512811912041,-12.681411281191206,0]
[null,"Winter Wheat",{"$f":"Summary!$K$21","v":463.45719783355071},{"$f":"Summary!$K$26","v":183.53992280805539},{"$f":"Summary!$K$28","v":52},698.9971206416061,null,{"$f":"Summary!$K$35","v":33},{"$f":"Summary!$K$34","v":19},627,3,163.54280216644929,-19.997120641606102,-71.997120641606102,4,10,24.4,34.1,36.799999999999997,0.89673913043478271,null,null,565.09440000000006,1.2193022411596077,0.80843594817858855,59.984999999999999,0.10615040602065777,null,0,81.902720641606038,52,null,14.044157510107597,19.605973352775944,21.181730928533518,null,{"$f":"'Risk Analysis'!K$57","v":78.042802166449292},{"$f":"'Risk Analysis'!K$58","v":-105.4971206416061},{"$f":"'Risk Analysis'!K$59","v":-157.4971206416061},null,55.2,6.29,50.05280216644929,null,null,null,null,17.124072727272729,4.0576582012607894,-2.1817309285335185,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"years",20,null,{"$f":"\"Manitoba \"&Introduction!I11&\" - Organic Land Value ($/acre) - \"&CB114&\"yrs @ \"&#REF!*100&\"%\"","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"equity",0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORGANIC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba Organic Crop Income & Expenses ($/Acre) - \"&Introduction!I11","v":"Manitoba Organic Crop Income & Expenses ($/Acre) - 2023"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba Organic Yield per Acre - \"&Introduction!I11","v":"Manitoba Organic Yield per Acre - 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"land financed",{"$f":"SUM(1-CB115)","v":0.75},null,null,null,null,null,{"$f":"ROUND(CE119,0)","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba Organic Crop Production Costs ($/Acre) - \"&Introduction!I11","v":"Manitoba Organic Crop Production Costs ($/Acre) - 2023"},null,null,null,null,null,{"$f":"\"Manitoba Organic Breakeven Yields (per Acre) - \"&Introduction!I11","v":"Manitoba Organic Breakeven Yields (per Acre) - 2023"},null,null,null,null,{"$f":"\"Manitoba Organic Breakeven Yields (per Acre) - \"&Introduction!I11","v":"Manitoba Organic Breakeven Yields (per Acre) - 2023"},null,null,null,{"$f":"\"Manitoba Organic Crop Gross Revenue ($/Acre) - \"&Introduction!I11","v":"Manitoba Organic Crop Gross Revenue ($/Acre) - 2023"},null,null,null,null,{"$f":"\"Manitoba Organic Crop Profitability ($/Acre) - \"&Introduction!I11","v":"Manitoba Organic Crop Profitability ($/Acre) - 2023"},null,null,null,null,null,null,{"$f":"\"Manitoba Organic - \"&W51&\" AgriInsurance Risk Analysis - \"&Introduction!I11","v":"Manitoba Organic -  AgriInsurance Risk Analysis - 2023"},null,null,null,null,null,{"$f":"\"Manitoba Organic Breakeven Price ($/unit) - \"&Introduction!I11","v":"Manitoba Organic Breakeven Price ($/unit) - 2023"},null,null,null,null,null,{"$f":"\"Manitoba Organic - \"&W51&\" AgriInsurance Risk Analysis - \"&Introduction!I11","v":"Manitoba Organic -  AgriInsurance Risk Analysis - 2023"},null,null,null,{"$f":"\"Manitoba Organic Crop Marginal Returns 'Stress Test' - Price Change \"&'Risk Analysis'!F43*100&\"% & Yield Change \"&'Risk Analysis'!F44*100&\"% ($/Acre) - \"&Introduction!I11","v":"Manitoba Organic Crop Marginal Returns 'Stress Test' - Price Change -5% & Yield Change -10% ($/Acre) - 2023"},null,null,null,null,{"$f":"\"Manitoba Organic Costs Not Covered By \"&W51&\" AgriInsurance - \"&Introduction!I11","v":"Manitoba Organic Costs Not Covered By  AgriInsurance - 2023"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.5,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba Organic - Monetizing Risk & Reward ($/unit) - \"&Introduction!I11","v":"Manitoba Organic - Monetizing Risk & Reward ($/unit) - 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs","Fixed Costs","Labour Costs","Total Costs",null,null,"Operating Costs","Operating & Fixed Costs","Total Costs",null,null,"Total Costs","Target or Average Yield as % of B/E Yield",null,null,"Yield","$/unit","Gross Revenue",null,null,"Gross Revenue","Total Costs","Margin Over Operating Costs","Margin Over Op & Fixed Costs","Margin Over Total Costs",null,null,"Operating Costs",{"$f":"W76","v":"80% Insured Value"},"Coverage of Operating Costs","Coverage of Total Costs",null,null,"Yield","Operating Costs"," Operating & Fixed Costs","Total Costs",null,null,{"$f":"W51&\" Premium $/Acre\"","v":" Premium $/Acre"},"Premium % of Insured Value",null,null,"Margin Over Operating Costs","Margin Over Op & Fixed Costs","Margin Over Total Costs",null,null,"Operating Costs"," Fixed Costs","Labour","Total",null,null,null,null,"Payment",{"$f":"\"Land Value - \"&CB114&\"year term @\"&#REF!*100&\"%\"","v":{"$error":"#REF!"}},"Total Costs","Total Costs - Average",{"$f":"\"Total Costs + $\"&#REF!&\"/ac Profit\"","v":{"$error":"#REF!"}},{"$f":"\"Total Costs + $\"&#REF!&\"/ac Profit - Average\"","v":{"$error":"#REF!"}},{"$f":"CH117&\" add'l. acres req'd for 1 purch. acre @ $\"&TEXT(CH116,\"#.##\")&\" B/E Land PMT (= $\"&ROUND(AVERAGE(J105:J110),0)&\"/ac avg. gross x \"&ROUND(CH119/ROUND(AVERAGE(J105:J110),0),1)&\")\"","v":{"$error":"#REF!"}},{"$f":"CI117&\" add'l. acres req'd for 1 purch. acre @ $\"&TEXT(CH116,\"#.##\")&\" B/E Land PMT (= $\"&ROUND(AVERAGE(J105:J110),0)&\"/ac avg. gross x \"&ROUND(CI119/ROUND(AVERAGE(J105:J110),0),1)&\")\"","v":{"$error":"#REF!"}},null,"B/E Land Value",null,{"$f":"\"B/E Land Value (w/$\"&#REF!&\"/ac profit)\"","v":{"$error":"#REF!"}},null,null,null,null,null,"$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward","$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$B$105","v":"Flax"},{"$f":"$C$105","v":481.52152361955814},{"$f":"$D$105","v":183.53992280805539},{"$f":"$E$105","v":52},{"$f":"$F$105","v":717.06144642761353},null,{"$f":"$B$105","v":"Flax"},{"$f":"$Q$105","v":9.1},{"$f":"$R$105","v":12.5},{"$f":"$S$105","v":13.5},null,{"$f":"$B$105","v":"Flax"},{"$f":"$S$105","v":13.5},{"$f":"$T$105","v":0.96296296296296291},null,{"$f":"$B$105","v":"Flax"},{"$f":"$H$105","v":13},{"$f":"$I$105","v":53},{"$f":"$J$105","v":689},null,{"$f":"$B$105","v":"Flax"},{"$f":"$J$105","v":689},{"$f":"$F$105","v":717.06144642761353},{"$f":"$L$105","v":207.47847638044186},{"$f":"$M$105","v":23.938553572386468},{"$f":"$N$105","v":-28.061446427613532},null,{"$f":"$B$105","v":"Flax"},{"$f":"$C$105","v":481.52152361955814},{"$f":"$W$105","v":521.20799999999997},{"$f":"$X$105","v":1.0824189043142285},{"$f":"$Y$105","v":0.72686657830601309},null,{"$f":"$B$105","v":"Flax"},{"$f":"$H$105","v":13},{"$f":"$AG$105","v":37.040117201504472},{"$f":"$AH$105","v":51.15857280212412},{"$f":"$AI$105","v":55.15857280212412},null,{"$f":"$B$105","v":"Flax"},{"$f":"$Z$105","v":55.755000000000003},{"$f":"$AA$105","v":0.10697264815582264},null,{"$f":"$B$105","v":"Flax"},{"$f":"$AK$105","v":122.67847638044179},{"$f":"$AL$105","v":-60.8614464276136},{"$f":"$AM$105","v":-112.8614464276136},null,{"$f":"$B$105","v":"Flax"},{"$f":"$AC$105","v":0},{"$f":"$AD$105","v":143.85344642761356},{"$f":"$AE$105","v":52},{"$f":"SUM(BT119:BV119)","v":195.85344642761356},null,null,null,null,100,{"$f":"-PV(#REF!,$CB$114,CB119,0)","v":{"$error":"#REF!"}},{"$f":"AQ105","v":98.108476380441857},{"$f":"AVERAGE($CD$119:$CD$124)","v":47.641250626104814},{"$f":"SUM(CD119-#REF!)","v":{"$error":"#REF!"}},{"$f":"AVERAGE($CF$119:$CF$124)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE119)+CE119,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE119)+CE119,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD119,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CE119,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CF119,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CG119,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AV105","v":40.092923076923071},{"$f":"AW105","v":15.065649725201048},{"$f":"AX105","v":-2.1585728021241195},{"$f":"CS119","v":40.092923076923071},{"$f":"CT119","v":15.065649725201048},{"$f":"CU119","v":-2.1585728021241195}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$B$106","v":"Peas"},{"$f":"$C$106","v":456.39922588375589},{"$f":"$D$106","v":183.53992280805539},{"$f":"$E$106","v":52},{"$f":"$F$106","v":691.93914869181128},null,{"$f":"$B$106","v":"Peas"},{"$f":"$Q$106","v":22.3},{"$f":"$R$106","v":31.2},{"$f":"$S$106","v":33.799999999999997},null,{"$f":"$B$106","v":"Peas"},{"$f":"$S$106","v":33.799999999999997},{"$f":"$T$106","v":0.56213017751479299},null,{"$f":"$B$106","v":"Peas"},{"$f":"$H$106","v":19},{"$f":"$I$106","v":20.5},{"$f":"$J$106","v":389.5},null,{"$f":"$B$106","v":"Peas"},{"$f":"$J$106","v":389.5},{"$f":"$F$106","v":691.93914869181128},{"$f":"$L$106","v":-66.899225883755889},{"$f":"$M$106","v":-250.43914869181128},{"$f":"$N$106","v":-302.43914869181128},null,{"$f":"$B$106","v":"Peas"},{"$f":"$C$106","v":456.39922588375589},{"$f":"$W$106","v":358.74080000000004},{"$f":"$X$106","v":0.78602412023233958},{"$f":"$Y$106","v":0.51845715143916893},null,{"$f":"$B$106","v":"Peas"},{"$f":"$H$106","v":19},{"$f":"$AG$106","v":24.02101188861873},{"$f":"$AH$106","v":33.681007825884805},{"$f":"$AI$106","v":36.417849931147963},null,{"$f":"$B$106","v":"Peas"},{"$f":"$Z$106","v":20.585000000000001},{"$f":"$AA$106","v":5.7381262460249848E-2},null,{"$f":"$B$106","v":"Peas"},{"$f":"$AK$106","v":-125.3242258837559},{"$f":"$AL$106","v":-308.86414869181129},{"$f":"$AM$106","v":-360.86414869181129},null,{"$f":"$B$106","v":"Peas"},{"$f":"$AC$106","v":97.658425883755854},{"$f":"$AD$106","v":183.53992280805539},{"$f":"$AE$106","v":52},{"$f":"SUM(BT120:BV120)","v":333.19834869181125},null,null,null,null,{"$f":"SUM(CB119+25)","v":125},{"$f":"-PV(#REF!,$CB$114,CB120,0)","v":{"$error":"#REF!"}},-176.89922588375589,{"$f":"AVERAGE($CD$119:$CD$124)","v":47.641250626104814},{"$f":"SUM(CD120-#REF!)","v":{"$error":"#REF!"}},{"$f":"AVERAGE($CF$119:$CF$124)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE120)+CE120,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE120)+CE120,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD120,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CE120,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CF120,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CG120,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AV106","v":18.881094736842108},17.536755194305854,-15.917849931147963,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$C$107","v":473.12591412285104},{"$f":"$D$107","v":183.53992280805539},{"$f":"$E$107","v":52},{"$f":"$F$107","v":708.66583693090638},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$Q$107","v":20.6},{"$f":"$R$107","v":28.6},{"$f":"$S$107","v":30.8},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$S$107","v":30.8},{"$f":"$T$107","v":1.0389610389610389},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$H$107","v":32},{"$f":"$I$107","v":23},{"$f":"$J$107","v":736},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$J$107","v":736},{"$f":"$F$107","v":708.66583693090638},{"$f":"$L$107","v":262.87408587714896},{"$f":"$M$107","v":79.33416306909362},{"$f":"$N$107","v":27.33416306909362},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$C$107","v":473.12591412285104},{"$f":"$W$107","v":550.88480000000004},{"$f":"$X$107","v":1.16435135670239},{"$f":"$Y$107","v":0.77735481420379282},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$H$107","v":32},{"$f":"$AG$107","v":14.785184816339095},{"$f":"$AH$107","v":20.520807404090824},{"$f":"$AI$107","v":22.145807404090824},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$Z$107","v":57.082499999999996},{"$f":"$AA$107","v":0.10361966785070126},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$AK$107","v":160.52408587714893},{"$f":"$AL$107","v":-23.01583693090646},{"$f":"$AM$107","v":-75.015836930906403},null,{"$f":"$B$107","v":"HRS Wheat"},{"$f":"$AC$107","v":0},{"$f":"$AD$107","v":105.78103693090634},{"$f":"$AE$107","v":52},157.78103693090634,null,null,null,null,{"$f":"SUM(CB120+25)","v":150},{"$f":"-PV(#REF!,$CB$114,CB121,0)","v":{"$error":"#REF!"}},150.78408587714898,47.641250626104814,{"$f":"SUM(CD121-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE121)+CE121,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE121)+CE121,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD121,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CE121,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CF121,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CG121,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AV107","v":17.215150000000001},4.9306574040908231,0.85419259590917562,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"$B$108","v":"Oats"},{"$f":"$C$108","v":471.19685802244072},{"$f":"$D$108","v":183.53992280805539},{"$f":"$E$108","v":52},{"$f":"$F$108","v":706.73678083049617},null,{"$f":"$B$108","v":"Oats"},{"$f":"$Q$108","v":47.1},{"$f":"$R$108","v":65.5},{"$f":"$S$108","v":70.7},null,{"$f":"$B$108","v":"Oats"},{"$f":"$S$108","v":70.7},{"$f":"$T$108","v":0.84865629420084865},null,{"$f":"$B$108","v":"Oats"},{"$f":"$H$108","v":60},{"$f":"$I$108","v":10},{"$f":"$J$108","v":600},null,{"$f":"$B$108","v":"Oats"},{"$f":"$J$108","v":600},{"$f":"$F$108","v":706.73678083049617},{"$f":"$L$108","v":128.80314197755928},{"$f":"$M$108","v":-54.736780830496173},{"$f":"$N$108","v":-106.73678083049617},null,{"$f":"$B$108","v":"Oats"},{"$f":"$C$108","v":471.19685802244072},{"$f":"$W$108","v":482.66400000000004},{"$f":"$X$108","v":1.0243362021251279},{"$f":"$Y$108","v":0.68294733356429371},null,{"$f":"$B$108","v":"Oats"},{"$f":"$H$108","v":60},{"$f":"$AG$108","v":7.8532809670406785},{"$f":"$AH$108","v":10.91227968050827},{"$f":"$AI$108","v":11.778946347174935},null,{"$f":"$B$108","v":"Oats"},{"$f":"$Z$108","v":48.167500000000004},{"$f":"$AA$108","v":9.9795095553014107E-2},null,{"$f":"$B$108","v":"Oats"},{"$f":"$AK$108","v":41.803141977559278},{"$f":"$AL$108","v":-141.73678083049612},{"$f":"$AM$108","v":-193.73678083049617},null,{"$f":"$B$108","v":"Oats"},{"$f":"$AC$108","v":0},{"$f":"$AD$108","v":172.07278083049613},{"$f":"$AE$108","v":52},224.07278083049613,null,null,null,null,175,{"$f":"-PV(#REF!,$CB$114,CB122,0)","v":{"$error":"#REF!"}},10.423141977559276,47.641250626104814,{"$f":"SUM(CD122-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE122)+CE122,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE122)+CE122,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD122,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CE122,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CF122,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CG122,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AV108","v":8.0444000000000013},3.7345463471749341,-1.7789463471749354,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$B$109","v":"Hemp"},{"$f":"$C$109","v":471.75853242170905},{"$f":"$D$109","v":183.53992280805539},{"$f":"$E$109","v":52},{"$f":"$F$109","v":707.29845522976439},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$Q$109","v":262.10000000000002},{"$f":"$R$109","v":364.1},{"$f":"$S$109","v":392.9},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$S$109","v":392.9},{"$f":"$T$109","v":1.1453296004072284},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$H$109","v":450},{"$f":"$I$109","v":1.8},{"$f":"$J$109","v":810},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$J$109","v":810},{"$f":"$F$109","v":707.29845522976439},{"$f":"$L$109","v":338.24146757829095},{"$f":"$M$109","v":154.70154477023561},{"$f":"$N$109","v":102.70154477023561},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$C$109","v":471.75853242170905},{"$f":"$W$109","v":366.08000000000004},{"$f":"$X$109","v":0.77599020439710442},{"$f":"$Y$109","v":0.51757500287637381},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$H$109","v":450},{"$f":"$AG$109","v":1.0483522942704646},{"$f":"$AH$109","v":1.4562187893994765},{"$f":"$AI$109","v":1.5717743449550319},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$Z$109","v":38.980000000000004},{"$f":"$AA$109","v":0.10647945804195805},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$AK$109","v":220.79146757829091},{"$f":"$AL$109","v":37.251544770235512},{"$f":"$AM$109","v":-14.748455229764431},null,{"$f":"$B$109","v":"Hemp"},{"$f":"$AC$109","v":105.67853242170901},{"$f":"$AD$109","v":183.53992280805534},{"$f":"$AE$109","v":52},341.21845522976434,null,null,null,null,200,{"$f":"-PV(#REF!,$CB$114,CB123,0)","v":{"$error":"#REF!"}},229.39146757829096,47.641250626104814,{"$f":"SUM(CD123-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE123)+CE123,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE123)+CE123,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD123,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CE123,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CF123,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CG123,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AV109","v":0.81351111111111118},0.75826323384392069,0.22822565504496817,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"$B$110","v":"Soybeans"},{"$f":"$C$110","v":456.66044217305625},{"$f":"$D$110","v":183.53992280805539},{"$f":"$E$110","v":52},{"$f":"$F$110","v":692.20036498111165},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$Q$110","v":15.2},{"$f":"$R$110","v":21.3},{"$f":"$S$110","v":23.1},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$S$110","v":23.1},{"$f":"$T$110","v":0.77922077922077915},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$H$110","v":18},{"$f":"$I$110","v":30},{"$f":"$J$110","v":540},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$J$110","v":540},{"$f":"$F$110","v":692.20036498111165},{"$f":"$L$110","v":83.339557826943746},{"$f":"$M$110","v":-100.20036498111165},{"$f":"$N$110","v":-152.20036498111165},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$C$110","v":456.66044217305625},{"$f":"$W$110","v":386.57600000000002},{"$f":"$X$110","v":0.8465283267375785},{"$f":"$Y$110","v":0.55847413488513353},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$H$110","v":18},{"$f":"$AG$110","v":25.370024565169793},{"$f":"$AH$110","v":35.566686943395091},{"$f":"$AI$110","v":38.455575832283984},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$Z$110","v":18.667499999999997},{"$f":"$AA$110","v":4.8289340259095224E-2},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$AK$110","v":-0.66044217305625352},{"$f":"$AL$110","v":-184.20036498111165},{"$f":"$AM$110","v":-236.20036498111165},null,{"$f":"$B$110","v":"Soybeans"},{"$f":"$AC$110","v":70.084442173056232},{"$f":"$AD$110","v":183.53992280805539},{"$f":"$AE$110","v":52},305.62436498111163,null,null,null,null,225,{"$f":"-PV(#REF!,$CB$114,CB124,0)","v":{"$error":"#REF!"}},-25.960442173056258,47.641250626104814,{"$f":"SUM(CD124-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE124)+CE124,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE124)+CE124,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD124,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CE124,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CF124,0)/$CB$116","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,CG124,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"AV110","v":21.476444444444446},16.979131387839537,-8.4555758322839836,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"$B$111","v":"Barley"},{"$f":"$C$111","v":415.3322652549499},{"$f":"$D$111","v":183.53992280805539},{"$f":"$E$111","v":52},{"$f":"$F$111","v":650.8721880630053},null,{"$f":"$B$111","v":"Barley"},{"$f":"$Q$111","v":41.5},{"$f":"$R$111","v":59.9},{"$f":"$S$111","v":65.099999999999994},null,{"$f":"$B$111","v":"Barley"},{"$f":"$S$111","v":65.099999999999994},{"$f":"$T$111","v":0.53763440860215062},null,{"$f":"$B$111","v":"Barley"},{"$f":"$H$111","v":35},{"$f":"$I$111","v":10},{"$f":"$J$111","v":350},null,{"$f":"$B$111","v":"Barley"},{"$f":"$J$111","v":350},{"$f":"$F$111","v":650.8721880630053},{"$f":"$L$111","v":-65.332265254949903},{"$f":"$M$111","v":-248.8721880630053},{"$f":"$N$111","v":-300.8721880630053},null,{"$f":"$B$111","v":"Barley"},{"$f":"$C$111","v":415.3322652549499},{"$f":"$W$111","v":425.3664},{"$f":"$X$111","v":1.0241592950619685},{"$f":"$Y$111","v":0.65353291752393017},null,{"$f":"$B$111","v":"Barley"},{"$f":"$H$111","v":35},{"$f":"$AG$111","v":11.866636150141426},{"$f":"$AH$111","v":17.110633944657295},{"$f":"$AI$111","v":18.596348230371579},null,{"$f":"$B$111","v":"Barley"},{"$f":"$Z$111","v":23.622499999999999},{"$f":"$AA$111","v":5.5534475689664249E-2},null,{"$f":"$B$111","v":"Barley"},{"$f":"$AK$111","v":-111.3322652549499},{"$f":"$AL$111","v":-294.8721880630053},{"$f":"$AM$111","v":-346.8721880630053},null,{"$f":"$B$111","v":"Barley"},{"$f":"$AC$111","v":0},{"$f":"$AD$111","v":173.5057880630053},{"$f":"$AE$111","v":52},225.5057880630053,null,null,null,null,250,{"$f":"-PV(#REF!,$CB$114,CB125,0)","v":{"$error":"#REF!"}},-177.42226525494988,47.641250626104814,{"$f":"SUM(CD125-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE125)+CE125,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE125)+CE125,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD125,0)/$CB$116","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CF125,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"AV111","v":12.153325714285714},6.4430225160858647,-8.5963482303715786,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$C$112","v":395.07388742470278},{"$f":"$D$112","v":183.53992280805539},{"$f":"$E$112","v":52},{"$f":"$F$112","v":630.61381023275817},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$Q$112","v":38.5},{"$f":"$R$112","v":56.5},{"$f":"$S$112","v":61.5},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$S$112","v":61.5},{"$f":"$T$112","v":0.44715447154471544},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$H$112","v":27.5},{"$f":"$I$112","v":10.25},{"$f":"$J$112","v":281.875},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$J$112","v":281.875},{"$f":"$F$112","v":630.61381023275817},{"$f":"$L$112","v":-113.19888742470278},{"$f":"$M$112","v":-296.73881023275817},{"$f":"$N$112","v":-348.73881023275817},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$C$112","v":395.07388742470278},{"$f":"$W$112","v":553.76640000000009},{"$f":"$X$112","v":1.401678059792151},{"$f":"$Y$112","v":0.87813871344746819},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$H$112","v":27.5},{"$f":"$AG$112","v":14.366323179080101},{"$f":"$AH$112","v":21.040502190282115},{"$f":"$AI$112","v":22.931411281191206},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$Z$112","v":13.635},{"$f":"$AA$112","v":2.4622295610567918E-2},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$AK$112","v":-151.6363874247028},{"$f":"$AL$112","v":-335.17631023275817},{"$f":"$AM$112","v":-387.17631023275817},null,{"$f":"$B$112","v":"Fall Rye"},{"$f":"$AC$112","v":0},{"$f":"$AD$112","v":24.847410232758079},{"$f":"$AE$112","v":52},76.847410232758079,null,null,null,null,275,{"$f":"-PV(#REF!,$CB$114,CB126,0)","v":{"$error":"#REF!"}},-223.88888742470277,47.641250626104814,{"$f":"SUM(CD126-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE126)+CE126,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE126)+CE126,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD126,0)/$CB$116","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CF126,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"AV112","v":20.136960000000002},2.7944512811912041,-12.681411281191206,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$C$113","v":463.45719783355071},{"$f":"$D$113","v":183.53992280805539},{"$f":"$E$113","v":52},{"$f":"$F$113","v":698.9971206416061},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$Q$113","v":24.4},{"$f":"$R$113","v":34.1},{"$f":"$S$113","v":36.799999999999997},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$S$113","v":36.799999999999997},{"$f":"$T$113","v":0.89673913043478271},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$H$113","v":33},{"$f":"$I$113","v":19},{"$f":"$J$113","v":627},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$J$113","v":627},{"$f":"$F$113","v":698.9971206416061},{"$f":"$L$113","v":163.54280216644929},{"$f":"$M$113","v":-19.997120641606102},{"$f":"$N$113","v":-71.997120641606102},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$C$113","v":463.45719783355071},{"$f":"$W$113","v":565.09440000000006},{"$f":"$X$113","v":1.2193022411596077},{"$f":"$Y$113","v":0.80843594817858855},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$H$113","v":33},{"$f":"$AG$113","v":14.044157510107597},{"$f":"$AH$113","v":19.605973352775944},{"$f":"$AI$113","v":21.181730928533518},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$Z$113","v":59.984999999999999},{"$f":"$AA$113","v":0.10615040602065777},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$AK$113","v":78.042802166449292},{"$f":"$AL$113","v":-105.4971206416061},{"$f":"$AM$113","v":-157.4971206416061},null,{"$f":"$B$113","v":"Winter Wheat"},{"$f":"$AC$113","v":0},{"$f":"$AD$113","v":81.902720641606038},{"$f":"$AE$113","v":52},133.90272064160604,null,null,null,null,300,{"$f":"-PV(#REF!,$CB$114,CB127,0)","v":{"$error":"#REF!"}},50.05280216644929,47.641250626104814,{"$f":"SUM(CD127-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE127)+CE127,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE127)+CE127,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD127,0)/$CB$116","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CF127,0)/$CB$116","v":{"$error":"#REF!"}},null,null,null,null,null,{"$f":"AV113","v":17.124072727272729},4.0576582012607894,-2.1817309285335185,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,325,{"$f":"-PV(#REF!,$CB$114,CB128,0)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},47.641250626104814,{"$f":"SUM(CD128-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE128)+CE128,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE128)+CE128,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD128,0)/$CB$116","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CF128,0)/$CB$116","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},null,null,null,null,350,{"$f":"-PV(#REF!,$CB$114,CB129,0)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},47.641250626104814,{"$f":"SUM(CD129-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE129)+CE129,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE129)+CE129,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD129,0)/$CB$116","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CF129,0)/$CB$116","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,{"$f":"-PV(#REF!,$CB$114,CB130,0)","v":{"$error":"#REF!"}},{"$f":"AQ114","v":0},47.641250626104814,{"$f":"SUM(CD130-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE130)+CE130,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE130)+CE130,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD130,0)/$CB$116","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CF130,0)/$CB$116","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,{"$f":"-PV(#REF!,$CB$114,CB131,0)","v":{"$error":"#REF!"}},0,47.641250626104814,{"$f":"SUM(CD131-#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"-PV(#REF!,$CB$114,($CH$117*CE131)+CE131,0)","v":{"$error":"#REF!"}},{"$f":"-PV(#REF!,$CB$114,($CI$117*CE131)+CE131,0)","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CD131,0)/$CB$116","v":{"$error":"#REF!"}},null,{"$f":"-PV(#REF!,$CB$114,CF131,0)/$CB$116","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVENTIONAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75&\" Crop Income & Expenses ($/Acre) - \"&Introduction!I11","v":"Manitoba Crop Income & Expenses ($/Acre) - 2023"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75&\" Yield per Acre - \"&Introduction!I11","v":"Manitoba Yield per Acre - 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W75&\" Crop Production Costs ($/Acre) - \"&Introduction!I11","v":"Manitoba Crop Production Costs ($/Acre) - 2023"},null,null,null,null,null,{"$f":"W75&\" Breakeven Yields (per Acre) - \"&Introduction!I11","v":"Manitoba Breakeven Yields (per Acre) - 2023"},null,null,null,null,{"$f":"W75&\" Breakeven Yields (per Acre) - \"&Introduction!I11","v":"Manitoba Breakeven Yields (per Acre) - 2023"},null,null,null,{"$f":"W75&\" Crop Gross Revenue ($/Acre) - \"&Introduction!I11","v":"Manitoba Crop Gross Revenue ($/Acre) - 2023"},null,null,null,null,{"$f":"W75&\" Crop Marginal Returns ($/Acre) - \"&Introduction!I11","v":"Manitoba Crop Marginal Returns ($/Acre) - 2023"},null,null,null,null,null,null,{"$f":"F185&\" - \"&W76&\" AgriInsurance Risk Analysis - \"&Introduction!I11","v":"RA#2 - 80% Insured Value AgriInsurance Risk Analysis - 2023"},null,null,null,null,null,{"$f":"W75&\" Breakeven Price ($/unit) - \"&Introduction!I11","v":"Manitoba Breakeven Price ($/unit) - 2023"},null,null,null,null,null,{"$f":"F185&\" - \"&W76&\" AgriInsurance Risk Analysis - \"&Introduction!I11","v":"RA#2 - 80% Insured Value AgriInsurance Risk Analysis - 2023"},null,null,null,{"$f":"W75&\" Crop Marginal Returns 'Stress Test' - Price Down \"&'Risk Analysis'!#REF!*100&\"% & Yield Down \"&'Risk Analysis'!#REF!*100&\"% ($/Acre) - \"&Introduction!I11","v":{"$error":"#REF!"}},null,null,null,null,{"$f":"W75&\" Costs Not Covered By \"&W76&\" AgriInsurance - \"&Introduction!I11","v":"Manitoba Costs Not Covered By 80% Insured Value AgriInsurance - 2023"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs","Fixed Costs","Labour Costs","Total Costs",null,null,"Operating Costs","Operating & Fixed Costs","Total Costs",null,null,"Total Costs","Target or Average Yield as % of B/E Yield",null,null,"Yield","$/unit","Gross Revenue",null,null,"Gross Revenue","Total Costs","Margin Over Operating Costs","Margin Over Op & Fixed Costs","Margin Over Total Costs",null,null,"Operating Costs",{"$f":"W76","v":"80% Insured Value"},"Coverage of Operating Costs","Coverage of Total Costs",null,null,"Yield","Operating Costs"," Operating & Fixed Costs","Total Costs",null,null,{"$f":"W76&\" Premium $/Acre\"","v":"80% Insured Value Premium $/Acre"},"Premium % of Insured Value",null,null,"Margin Over Operating Costs","Margin Over Op & Fixed Costs","Margin Over Total Costs (Net Profit)",null,null,"Operating Costs"," Fixed Costs","Labour","Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$B$77","v":"Canola"},{"$f":"$C$77","v":254.04551940137},{"$f":"$D$77","v":120.16478125},{"$f":"$E$77","v":30},{"$f":"$F$77","v":404.21030065137001},null,{"$f":"$B$77","v":"Canola"},{"$f":"$Q$77","v":23.6},{"$f":"$R$77","v":34.799999999999997},{"$f":"$S$77","v":37.6},null,{"$f":"$B$77","v":"Canola"},{"$f":"$S$77","v":37.6},{"$f":"$T$77","v":1.0638297872340425},null,{"$f":"$B$77","v":"Canola"},{"$f":"$H$77","v":40},{"$f":"$I$77","v":10.75},{"$f":"$J$77","v":430},null,{"$f":"$B$77","v":"Canola"},{"$f":"$J$77","v":430},{"$f":"$F$77","v":404.21030065137001},{"$f":"$L$77","v":175.95448059863},{"$f":"$M$77","v":55.789699348629995},{"$f":"$N$77","v":25.789699348629995},null,{"$f":"$B$77","v":"Canola"},{"$f":"$C$77","v":254.04551940137},{"$f":"$W$77","v":301.43520000000007},{"$f":"$X$77","v":1.1865401157646809},{"$f":"$Y$77","v":0.74573854133417272},null,{"$f":"$B$77","v":"Canola"},{"$f":"$H$77","v":40},{"$f":"$AG$77","v":6.3511379850342502},{"$f":"$AH$77","v":9.3552575162842508},{"$f":"$AI$77","v":10.105257516284251},null,{"$f":"$B$77","v":"Canola"},{"$f":"$Z$77","v":5.78},{"$f":"$AA$77","v":1.9174933783446653E-2},null,{"$f":"$B$77","v":"Canola"},{"$f":"$AK$77","v":113.6},{"$f":"$AL$77","v":-6.56},{"$f":"$AM$77","v":-36.56},null,{"$f":"$B$77","v":"Canola"},{"$f":"$AC$77","v":0},{"$f":"$AD$77","v":72.775100651369939},{"$f":"$AE$77","v":30},{"$f":"SUM(BT135:BV135)","v":102.77510065136994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$C$78","v":182.5896797536152},{"$f":"$D$78","v":124.83367187500001},{"$f":"$E$78","v":30},{"$f":"$F$78","v":337.42335162861519},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$Q$78","v":36.5},{"$f":"$R$78","v":61.5},{"$f":"$S$78","v":67.5},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$S$78","v":67.5},{"$f":"$T$78","v":1.1111111111111112},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$H$78","v":75},{"$f":"$I$78","v":5},{"$f":"$J$78","v":375},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$J$78","v":375},{"$f":"$F$78","v":337.42335162861519},{"$f":"$L$78","v":192.4103202463848},{"$f":"$M$78","v":67.576648371384806},{"$f":"$N$78","v":37.576648371384806},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$C$78","v":182.5896797536152},{"$f":"$W$78","v":245.67840000000001},{"$f":"$X$78","v":1.345521829774367},{"$f":"$Y$78","v":0.72810135639457996},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$H$78","v":75},{"$f":"$AG$78","v":2.434529063381536},{"$f":"$AH$78","v":4.0989780217148697},{"$f":"$AI$78","v":4.4989780217148692},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$Z$78","v":7.16},{"$f":"$AA$78","v":2.9143791232766086E-2},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$AK$78","v":138.04},{"$f":"$AL$78","v":13.2},{"$f":"$AM$78","v":-16.8},null,{"$f":"$B$78","v":"Winter Wheat"},{"$f":"$AC$78","v":0},{"$f":"$AD$78","v":61.744951628615183},{"$f":"$AE$78","v":30},{"$f":"SUM(BT136:BV136)","v":91.744951628615183}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"$B$79","v":"Wheat"},{"$f":"$C$79","v":192.29544999150733},{"$f":"$D$79","v":122.165734375},{"$f":"$E$79","v":30},{"$f":"$F$79","v":344.46118436650733},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$Q$79","v":30.8},{"$f":"$R$79","v":50.3},{"$f":"$S$79","v":55.1},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$S$79","v":55.1},{"$f":"$T$79","v":0.99818511796733211},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$H$79","v":55},{"$f":"$I$79","v":6.25},{"$f":"$J$79","v":343.75},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$J$79","v":343.75},{"$f":"$F$79","v":344.46118436650733},{"$f":"$L$79","v":151.45455000849267},{"$f":"$M$79","v":29.288815633492675},{"$f":"$N$79","v":-0.71118436650732519},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$C$79","v":192.29544999150733},{"$f":"$W$79","v":225.36},{"$f":"$X$79","v":1.1719466061727044},{"$f":"$Y$79","v":0.65423917186621694},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$H$79","v":55},{"$f":"$AG$79","v":3.4962809089364968},{"$f":"$AH$79","v":5.7174760793910426},{"$f":"$AI$79","v":6.2629306248455876},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$Z$79","v":5.5},{"$f":"$AA$79","v":2.4405395811146608E-2},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$AK$79","v":101.61},{"$f":"$AL$79","v":-20.55},{"$f":"$AM$79","v":-50.55},null,{"$f":"$B$79","v":"Wheat"},{"$f":"$AC$79","v":0},{"$f":"$AD$79","v":89.101184366507312},{"$f":"$AE$79","v":30},119.10118436650731]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"$B$80","v":"Flax"},{"$f":"$C$80","v":162.19667484030441},{"$f":"$D$80","v":118.16382812500001},{"$f":"$E$80","v":30},{"$f":"$F$80","v":310.36050296530442},null,{"$f":"$B$80","v":"Flax"},{"$f":"$Q$80","v":13},{"$f":"$R$80","v":22.4},{"$f":"$S$80","v":24.8},null,{"$f":"$B$80","v":"Flax"},{"$f":"$S$80","v":24.8},{"$f":"$T$80","v":1.0080645161290323},null,{"$f":"$B$80","v":"Flax"},{"$f":"$H$80","v":25},{"$f":"$I$80","v":12.5},{"$f":"$J$80","v":312.5},null,{"$f":"$B$80","v":"Flax"},{"$f":"$J$80","v":312.5},{"$f":"$F$80","v":310.36050296530442},{"$f":"$L$80","v":150.30332515969559},{"$f":"$M$80","v":32.13949703469558},{"$f":"$N$80","v":2.1394970346955802},null,{"$f":"$B$80","v":"Flax"},{"$f":"$C$80","v":162.19667484030441},{"$f":"$W$80","v":220.11599999999999},{"$f":"$X$80","v":1.3570931723274955},{"$f":"$Y$80","v":0.70922684393447777},null,{"$f":"$B$80","v":"Flax"},{"$f":"$H$80","v":25},{"$f":"$AG$80","v":6.487866993612176},{"$f":"$AH$80","v":11.214420118612177},{"$f":"$AI$80","v":12.414420118612178},null,{"$f":"$B$80","v":"Flax"},{"$f":"$Z$80","v":8.01},{"$f":"$AA$80","v":3.6389903505424412E-2},null,{"$f":"$B$80","v":"Flax"},{"$f":"$AK$80","v":104.99},{"$f":"$AL$80","v":-13.17},{"$f":"$AM$80","v":-43.17},null,{"$f":"$B$80","v":"Flax"},{"$f":"$AC$80","v":0},{"$f":"$AD$80","v":60.244502965304434},{"$f":"$AE$80","v":30},90.244502965304434]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"$B$81","v":"Oats"},{"$f":"$C$81","v":151.46974983116704},{"$f":"$D$81","v":128.16859375000001},{"$f":"$E$81","v":30},{"$f":"$F$81","v":309.63834358116708},null,{"$f":"$B$81","v":"Oats"},{"$f":"$Q$81","v":47.3},{"$f":"$R$81","v":87.4},{"$f":"$S$81","v":96.8},null,{"$f":"$B$81","v":"Oats"},{"$f":"$S$81","v":96.8},{"$f":"$T$81","v":1.0330578512396695},null,{"$f":"$B$81","v":"Oats"},{"$f":"$H$81","v":100},{"$f":"$I$81","v":3.2},{"$f":"$J$81","v":320},null,{"$f":"$B$81","v":"Oats"},{"$f":"$J$81","v":320},{"$f":"$F$81","v":309.63834358116708},{"$f":"$L$81","v":168.53025016883296},{"$f":"$M$81","v":40.361656418832922},{"$f":"$N$81","v":10.361656418832922},null,{"$f":"$B$81","v":"Oats"},{"$f":"$C$81","v":151.46974983116704},{"$f":"$W$81","v":213.63600000000002},{"$f":"$X$81","v":1.4104202339947445},{"$f":"$Y$81","v":0.68995330981674285},null,{"$f":"$B$81","v":"Oats"},{"$f":"$H$81","v":100},{"$f":"$AG$81","v":1.5146974983116703},{"$f":"$AH$81","v":2.7963834358116708},{"$f":"$AI$81","v":3.0963834358116706},null,{"$f":"$B$81","v":"Oats"},{"$f":"$Z$81","v":9.5500000000000007},{"$f":"$AA$81","v":4.470220374843191E-2},null,{"$f":"$B$81","v":"Oats"},{"$f":"$AK$81","v":124.33},{"$f":"$AL$81","v":-6.51},{"$f":"$AM$81","v":-36.51},null,{"$f":"$B$81","v":"Oats"},{"$f":"$AC$81","v":0},{"$f":"$AD$81","v":66.002343581167054},{"$f":"$AE$81","v":30},96.002343581167054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"$B$82","v":"Soybeans"},{"$f":"$C$82","v":198.73259270095727},{"$f":"$D$82","v":119.63119375000001},{"$f":"$E$82","v":30},{"$f":"$F$82","v":348.36378645095726},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$Q$82","v":17.3},{"$f":"$R$82","v":27.7},{"$f":"$S$82","v":30.3},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$S$82","v":30.3},{"$f":"$T$82","v":1.1551155115511551},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$H$82","v":35},{"$f":"$I$82","v":11.5},{"$f":"$J$82","v":402.5},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$J$82","v":402.5},{"$f":"$F$82","v":348.36378645095726},{"$f":"$L$82","v":203.76740729904273},{"$f":"$M$82","v":84.136213549042736},{"$f":"$N$82","v":54.136213549042736},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$C$82","v":198.73259270095727},{"$f":"$W$82","v":225.79200000000003},{"$f":"$X$82","v":1.1361598866662017},{"$f":"$Y$82","v":0.64815003390654402},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$H$82","v":35},{"$f":"$AG$82","v":5.6780740771702076},{"$f":"$AH$82","v":9.0961081843130653},{"$f":"$AI$82","v":9.9532510414559212},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$Z$82","v":13.89},{"$f":"$AA$82","v":6.1516794217687069E-2},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$AK$82","v":155.24},{"$f":"$AL$82","v":35.61},{"$f":"$AM$82","v":5.61},null,{"$f":"$B$82","v":"Soybeans"},{"$f":"$AC$82","v":0},{"$f":"$AD$82","v":92.571786450957234},{"$f":"$AE$82","v":30},122.57178645095723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"$B$83","v":"Hempseed"},{"$f":"$C$83","v":246.04150267150467},{"$f":"$D$83","v":116.57216086647728},{"$f":"$E$83","v":30},{"$f":"$F$83","v":392.61366353798195},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$Q$83","v":361.8},{"$f":"$R$83","v":533.29999999999995},{"$f":"$S$83","v":577.4},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$S$83","v":577.4},{"$f":"$T$83","v":0.99584343609282999},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$H$83","v":575},{"$f":"$I$83","v":0.68},{"$f":"$J$83","v":391},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$J$83","v":391},{"$f":"$F$83","v":392.61366353798195},{"$f":"$L$83","v":144.95849732849533},{"$f":"$M$83","v":28.38633646201805},{"$f":"$N$83","v":-1.6136635379819495},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$C$83","v":246.04150267150467},{"$f":"$W$83","v":295.36},{"$f":"$X$83","v":1.2004478788862769},{"$f":"$Y$83","v":0.75229169901629389},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$H$83","v":575},{"$f":"$AG$83","v":0.42789826551566029},{"$f":"$AH$83","v":0.63063245832692516},{"$f":"$AI$83","v":0.68280637137040334},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$Z$83","v":27.29},{"$f":"$AA$83","v":9.2395720476706383E-2},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$AK$83","v":88.26},{"$f":"$AL$83","v":-28.31},{"$f":"$AM$83","v":-58.31},null,{"$f":"$B$83","v":"Hempseed"},{"$f":"$AC$83","v":0},{"$f":"$AD$83","v":67.253663537981936},{"$f":"$AE$83","v":30},97.253663537981936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"$B$84","v":"Barley"},{"$f":"$C$84","v":176.38492106695918},{"$f":"$D$84","v":125.50065625000001},{"$f":"$E$84","v":30},{"$f":"$F$84","v":331.8855773169592},null,{"$f":"$B$84","v":"Barley"},{"$f":"$Q$84","v":50.4},{"$f":"$R$84","v":86.3},{"$f":"$S$84","v":94.8},null,{"$f":"$B$84","v":"Barley"},{"$f":"$S$84","v":94.8},{"$f":"$T$84","v":0.84388185654008441},null,{"$f":"$B$84","v":"Barley"},{"$f":"$H$84","v":80},{"$f":"$I$84","v":3.5},{"$f":"$J$84","v":280},null,{"$f":"$B$84","v":"Barley"},{"$f":"$J$84","v":280},{"$f":"$F$84","v":331.8855773169592},{"$f":"$L$84","v":103.61507893304082},{"$f":"$M$84","v":-21.8855773169592},{"$f":"$N$84","v":-51.8855773169592},null,{"$f":"$B$84","v":"Barley"},{"$f":"$C$84","v":176.38492106695918},{"$f":"$W$84","v":222.23519999999999},{"$f":"$X$84","v":1.2599444366088139},{"$f":"$Y$84","v":0.66961391271233128},null,{"$f":"$B$84","v":"Barley"},{"$f":"$H$84","v":80},{"$f":"$AG$84","v":2.2048115133369897},{"$f":"$AH$84","v":3.7735697164619899},{"$f":"$AI$84","v":4.1485697164619904},null,{"$f":"$B$84","v":"Barley"},{"$f":"$Z$84","v":7.69},{"$f":"$AA$84","v":3.4602979186015542E-2},null,{"$f":"$B$84","v":"Barley"},{"$f":"$AK$84","v":122.13},{"$f":"$AL$84","v":-6.04},{"$f":"$AM$84","v":-36.04},null,{"$f":"$B$84","v":"Barley"},{"$f":"$AC$84","v":0},{"$f":"$AD$84","v":79.650377316959208},{"$f":"$AE$84","v":30},109.65037731695921]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"$B$85","v":"Corn"},{"$f":"$C$85","v":311.72137989576646},{"$f":"$D$85","v":130.83653125000001},{"$f":"$E$85","v":30},{"$f":"$F$85","v":472.55791114576647},null,{"$f":"$B$85","v":"Corn"},{"$f":"$Q$85","v":73.3},{"$f":"$R$85","v":104.1},{"$f":"$S$85","v":111.2},null,{"$f":"$B$85","v":"Corn"},{"$f":"$S$85","v":111.2},{"$f":"$T$85","v":1.0341726618705036},null,{"$f":"$B$85","v":"Corn"},{"$f":"$H$85","v":115},{"$f":"$I$85","v":4.25},{"$f":"$J$85","v":488.75},null,{"$f":"$B$85","v":"Corn"},{"$f":"$J$85","v":488.75},{"$f":"$F$85","v":472.55791114576647},{"$f":"$L$85","v":177.02862010423354},{"$f":"$M$85","v":46.192088854233532},{"$f":"$N$85","v":16.192088854233532},null,{"$f":"$B$85","v":"Corn"},{"$f":"$C$85","v":311.72137989576646},{"$f":"$W$85","v":297.52800000000002},{"$f":"$X$85","v":0.95446773686003694},{"$f":"$Y$85","v":0.62961172161653589},null,{"$f":"$B$85","v":"Corn"},{"$f":"$H$85","v":115},{"$f":"$AG$85","v":2.7106206947457951},{"$f":"$AH$85","v":3.8483296621370999},{"$f":"$AI$85","v":4.1091992273544911},null,{"$f":"$B$85","v":"Corn"},{"$f":"$Z$85","v":26.64},{"$f":"$AA$85","v":8.9537791401145428E-2},null,{"$f":"$B$85","v":"Corn"},{"$f":"$AK$85","v":63.02},{"$f":"$AL$85","v":-62.49},{"$f":"$AM$85","v":-92.49},null,{"$f":"$B$85","v":"Corn"},{"$f":"$AC$85","v":14.193379895766441},{"$f":"$AD$85","v":130.83653125000001},{"$f":"$AE$85","v":30},175.02991114576645]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$C$86","v":291.23294351361},{"$f":"$D$86","v":118.608484375},{"$f":"$E$86","v":30},{"$f":"$F$86","v":439.84142788860999},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$Q$86","v":832.1},{"$f":"$R$86","v":1171},{"$f":"$S$86","v":1256.7},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$S$86","v":1256.7},{"$f":"$T$86","v":1.4721094931168934},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$H$86","v":1850},{"$f":"$I$86","v":0.35},{"$f":"$J$86","v":647.5},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$J$86","v":647.5},{"$f":"$F$86","v":439.84142788860999},{"$f":"$L$86","v":356.26705648639},{"$f":"$M$86","v":237.65857211139001},{"$f":"$N$86","v":207.65857211139001},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$C$86","v":291.23294351361},{"$f":"$W$86","v":347.76800000000003},{"$f":"$X$86","v":1.1941231503699994},{"$f":"$Y$86","v":0.79066676749710896},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$H$86","v":1850},{"$f":"$AG$86","v":0.15742321271005946},{"$f":"$AH$86","v":0.22153590696681622},{"$f":"$AI$86","v":0.23775212318303243},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$Z$86","v":19.23},{"$f":"$AA$86","v":5.5295484345885756E-2},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$AK$86","v":217.49},{"$f":"$AL$86","v":98.88},{"$f":"$AM$86","v":68.88},null,{"$f":"$B$86","v":"Navy Beans"},{"$f":"$AC$86","v":0},{"$f":"$AD$86","v":62.073427888609956},{"$f":"$AE$86","v":30},92.073427888609956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$C$87","v":275.3671564353802},{"$f":"$D$87","v":125.44002130681818},{"$f":"$E$87","v":30},{"$f":"$F$87","v":430.80717774219841},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$Q$87","v":1019.9},{"$f":"$R$87","v":1484.5},{"$f":"$S$87","v":1595.6},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$S$87","v":1595.6},{"$f":"$T$87","v":1.0967661067936827},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$H$87","v":1750},{"$f":"$I$87","v":0.27},{"$f":"$J$87","v":472.50000000000006},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$J$87","v":472.50000000000006},{"$f":"$F$87","v":430.80717774219841},{"$f":"$L$87","v":197.13284356461986},{"$f":"$M$87","v":71.692822257801652},{"$f":"$N$87","v":41.692822257801652},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$C$87","v":275.3671564353802},{"$f":"$W$87","v":329.26400000000007},{"$f":"$X$87","v":1.1957272038623377},{"$f":"$Y$87","v":0.76429552944226165},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$H$87","v":1750},{"$f":"$AG$87","v":0.15735266082021726},{"$f":"$AH$87","v":0.22903267299554195},{"$f":"$AI$87","v":0.2461755301383991},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$Z$87","v":24.06},{"$f":"$AA$87","v":7.3072063754312633E-2},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$AK$87","v":128.62},{"$f":"$AL$87","v":3.18},{"$f":"$AM$87","v":-26.82},null,{"$f":"$B$87","v":"Sunf. Confects"},{"$f":"$AC$87","v":0},{"$f":"$AD$87","v":71.543177742198338},{"$f":"$AE$87","v":30},101.54317774219834]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$C$88","v":225.21156228801181},{"$f":"$D$88","v":126.04637073863637},{"$f":"$E$88","v":30},{"$f":"$F$88","v":381.25793302664817},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$Q$88","v":1072.4000000000001},{"$f":"$R$88","v":1672.7},{"$f":"$S$88","v":1815.5},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$S$88","v":1815.5},{"$f":"$T$88","v":1.019003029468466},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$H$88","v":1850},{"$f":"$I$88","v":0.21},{"$f":"$J$88","v":388.5},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$J$88","v":388.5},{"$f":"$F$88","v":381.25793302664817},{"$f":"$L$88","v":163.28843771198819},{"$f":"$M$88","v":37.242066973351825},{"$f":"$N$88","v":7.2420669733518253},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$C$88","v":225.21156228801181},{"$f":"$W$88","v":278.608},{"$f":"$X$88","v":1.2370945664135227},{"$f":"$Y$88","v":0.73075987636046535},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$H$88","v":1850},{"$f":"$AG$88","v":0.12173597961514152},{"$f":"$AH$88","v":0.18986915298737739},{"$f":"$AI$88","v":0.2060853692035936},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$Z$88","v":14.65},{"$f":"$AA$88","v":5.2582840406592779E-2},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$AK$88","v":106.96},{"$f":"$AL$88","v":-19.09},{"$f":"$AM$88","v":-49.09},null,{"$f":"$B$88","v":"Sunfl. Oil"},{"$f":"$AC$88","v":0},{"$f":"$AD$88","v":72.649933026648171},{"$f":"$AE$88","v":30},102.64993302664817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"$B$89","v":"Peas"},{"$f":"$C$89","v":148.07825854904334},{"$f":"$D$89","v":120.16478125},{"$f":"$E$89","v":30},{"$f":"$F$89","v":298.24303979904334},null,{"$f":"$B$89","v":"Peas"},{"$f":"$Q$89","v":21.2},{"$f":"$R$89","v":38.299999999999997},{"$f":"$S$89","v":42.6},null,{"$f":"$B$89","v":"Peas"},{"$f":"$S$89","v":42.6},{"$f":"$T$89","v":0.93896713615023475},null,{"$f":"$B$89","v":"Peas"},{"$f":"$H$89","v":40},{"$f":"$I$89","v":7},{"$f":"$J$89","v":280},null,{"$f":"$B$89","v":"Peas"},{"$f":"$J$89","v":280},{"$f":"$F$89","v":298.24303979904334},{"$f":"$L$89","v":131.92174145095666},{"$f":"$M$89","v":11.756960200956655},{"$f":"$N$89","v":-18.243039799043345},null,{"$f":"$B$89","v":"Peas"},{"$f":"$C$89","v":148.07825854904334},{"$f":"$W$89","v":237.74400000000003},{"$f":"$X$89","v":1.6055294161989317},{"$f":"$Y$89","v":0.79714852745664189},null,{"$f":"$B$89","v":"Peas"},{"$f":"$H$89","v":40},{"$f":"$AG$89","v":3.7019564637260833},{"$f":"$AH$89","v":6.706075994976084},{"$f":"$AI$89","v":7.456075994976084},null,{"$f":"$B$89","v":"Peas"},{"$f":"$Z$89","v":12.25},{"$f":"$AA$89","v":5.1526011171680458E-2},null,{"$f":"$B$89","v":"Peas"},{"$f":"$AK$89","v":91.32},{"$f":"$AL$89","v":-28.84},{"$f":"$AM$89","v":-58.84},null,{"$f":"$B$89","v":"Peas"},{"$f":"$AC$89","v":0},{"$f":"$AD$89","v":30.499039799043317},{"$f":"$AE$89","v":30},60.499039799043317]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$C$90","v":123.59832642379732},{"$f":"$D$90","v":121.49875},{"$f":"$E$90","v":30},{"$f":"$F$90","v":275.09707642379732},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$Q$90","v":22.5},{"$f":"$R$90","v":44.6},{"$f":"$S$90","v":50},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$S$90","v":50},{"$f":"$T$90","v":1},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$H$90","v":50},{"$f":"$I$90","v":5.5},{"$f":"$J$90","v":275},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$J$90","v":275},{"$f":"$F$90","v":275.09707642379732},{"$f":"$L$90","v":151.40167357620268},{"$f":"$M$90","v":29.902923576202681},{"$f":"$N$90","v":-9.7076423797318512E-2},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$C$90","v":123.59832642379732},{"$f":"$W$90","v":202.58159999999998},{"$f":"$X$90","v":1.6390319016568449},{"$f":"$Y$90","v":0.73640041047879212},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$H$90","v":50},{"$f":"$AG$90","v":2.4719665284759462},{"$f":"$AH$90","v":4.9019415284759464},{"$f":"$AI$90","v":5.5019415284759461},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$Z$90","v":10.96},{"$f":"$AA$90","v":5.4101655826590378E-2},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$AK$90","v":111.53},{"$f":"$AL$90","v":-9.9700000000000006},{"$f":"$AM$90","v":-39.97},null,{"$f":"$B$90","v":"Fall Rye"},{"$f":"$AC$90","v":0},{"$f":"$AD$90","v":42.515476423797338},{"$f":"$AE$90","v":30},72.515476423797338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$C$91","v":154.4399737469565},{"$f":"$D$91","v":117.68741071428572},{"$f":"$E$91","v":30},{"$f":"$F$91","v":302.12738446124223},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$Q$91","v":643.5},{"$f":"$R$91","v":1133.9000000000001},{"$f":"$S$91","v":1258.9000000000001},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$S$91","v":1258.9000000000001},{"$f":"$T$91","v":0.9532131225673206},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$H$91","v":1200},{"$f":"$I$91","v":0.24},{"$f":"$J$91","v":288},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$J$91","v":288},{"$f":"$F$91","v":302.12738446124223},{"$f":"$L$91","v":133.5600262530435},{"$f":"$M$91","v":15.872615538757771},{"$f":"$N$91","v":-14.127384461242229},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$C$91","v":154.4399737469565},{"$f":"$W$91","v":264.16000000000003},{"$f":"$X$91","v":1.7104380011927174},{"$f":"$Y$91","v":0.87433319052178549},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$H$91","v":1200},{"$f":"$AG$91","v":0.12869997812246375},{"$f":"$AH$91","v":0.22677282038436852},{"$f":"$AI$91","v":0.25177282038436855},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$Z$91","v":18.97},{"$f":"$AA$91","v":7.1812537855844932E-2},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$AK$91","v":91.8},{"$f":"$AL$91","v":-25.89},{"$f":"$AM$91","v":-55.89},null,{"$f":"$B$91","v":"Canaryseed"},{"$f":"$AC$91","v":0},{"$f":"$AD$91","v":7.9673844612422045},{"$f":"$AE$91","v":30},37.967384461242204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"$B$92","v":"Lentils"},{"$f":"$C$92","v":162.47966440167494},{"$f":"$D$92","v":117.27451562500001},{"$f":"$E$92","v":30},{"$f":"$F$92","v":309.75418002667493},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$Q$92","v":677},{"$f":"$R$92","v":1165.5999999999999},{"$f":"$S$92","v":1290.5999999999999},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$S$92","v":1290.5999999999999},{"$f":"$T$92","v":0.85231675189834188},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$H$92","v":1100},{"$f":"$I$92","v":0.24},{"$f":"$J$92","v":264},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$J$92","v":264},{"$f":"$F$92","v":309.75418002667493},{"$f":"$L$92","v":101.52033559832506},{"$f":"$M$92","v":-15.754180026674931},{"$f":"$N$92","v":-45.754180026674931},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$C$92","v":162.47966440167494},{"$f":"$W$92","v":250.11199999999999},{"$f":"$X$92","v":1.5393434059642339},{"$f":"$Y$92","v":0.8074531874871268},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$H$92","v":1100},{"$f":"$AG$92","v":0.14770878581970448},{"$f":"$AH$92","v":0.25432198184243177},{"$f":"$AI$92","v":0.28159470911515905},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$Z$92","v":26.41},{"$f":"$AA$92","v":0.10559269447287616},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$AK$92","v":63.24},{"$f":"$AL$92","v":-54.03},{"$f":"$AM$92","v":-84.03},null,{"$f":"$B$92","v":"Lentils"},{"$f":"$AC$92","v":0},{"$f":"$AD$92","v":29.642180026674936},{"$f":"$AE$92","v":30},59.642180026674936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$C$93","v":140.40536188766626},{"$f":"$D$93","v":117.096653125},{"$f":"$E$93","v":30},{"$f":"$F$93","v":287.50201501266628},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$Q$93","v":10.8},{"$f":"$R$93","v":19.8},{"$f":"$S$93","v":22.1},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$S$93","v":22.1},{"$f":"$T$93","v":0.76923076923076916},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$H$93","v":17},{"$f":"$I$93","v":13},{"$f":"$J$93","v":221},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$J$93","v":221},{"$f":"$F$93","v":287.50201501266628},{"$f":"$L$93","v":80.59463811233374},{"$f":"$M$93","v":-36.502015012666277},{"$f":"$N$93","v":-66.502015012666277},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$C$93","v":140.40536188766626},{"$f":"$W$93","v":180.53280000000001},{"$f":"$X$93","v":1.2857970491500061},{"$f":"$Y$93","v":0.62793577287465763},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$H$93","v":17},{"$f":"$AG$93","v":8.2591389345686039},{"$f":"$AH$93","v":15.147177353686251},{"$f":"$AI$93","v":16.911883236039191},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$Z$93","v":21.07},{"$f":"$AA$93","v":0.11671009367826787},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$AK$93","v":48.55},{"$f":"$AL$93","v":-68.55},{"$f":"$AM$93","v":-98.55},null,{"$f":"$B$93","v":"Buckwheat"},{"$f":"$AC$93","v":0},{"$f":"$AD$93","v":76.969215012666268},{"$f":"$AE$93","v":30},106.96921501266627]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"80% Insured Value"]
[null,"70% Insured Value"]
[null,"50% Insured Value"]
[]
[]
[null,"80% Insured Value",2016,"Avg 2,5,6,12"]
[null,null,"ins.$/bu","Manitoba","RA #1","RA#2","RA#3","RA#4","RA#5","RA#6","RA#7","RA#8","RA#9","RA#10","RA#11","RA#12","RA#32","RA#14","RA#15","RA#16"]
[null,"Canola",10.89,319.73040000000003,242.19360000000003,301.43520000000007,271.81440000000003,310.14720000000005,342.38159999999999,297.07920000000007,285.75360000000001,321.47280000000001,304.92,329.31360000000001,285.75360000000001,338.0256,270.07200000000006,228.2544,248.29200000000003,244.80720000000002]
[null,"Wheat",6.26,244.01479999999998,192.30719999999999,225.36,209.33439999999996,230.36799999999999,250.4,222.85599999999999,217.84800000000001,253.90560000000002,229.86720000000003,264.42239999999998,230.86880000000002,277.44319999999999,234.87520000000001,193.80960000000002,196.31360000000001,194.31039999999999]
[null,"Winter wheat",5.17,266.15160000000003,209.69520000000003,245.67840000000001,228.30720000000002,251.05520000000001,272.976,243.1968,237.40639999999999,276.69840000000005,250.64160000000004,290.76079999999996,251.88240000000002,302.7552,256.01839999999999,211.34960000000001,213.8312,216.72640000000001]
[null,"Soybeans",9.8000000000000007,229.71200000000002,225.79200000000003,225.79200000000003,225.79200000000003,238.33600000000001,238.33600000000001,188.16000000000003,188.16000000000003,188.16000000000003,225.79200000000003,238.33600000000001,238.33600000000001,266.56000000000006,238.33600000000001,238.33600000000001,238.33600000000001,188.16000000000003]
[null,"Barley",4.1399999999999997,222.98039999999997,150.696,222.23519999999999,173.5488,202.36320000000001,230.51519999999996,196.07040000000001,188.4528,172.55520000000001,196.4016,178.18559999999999,220.57919999999996,243.10079999999999,214.28640000000001,171.89279999999999,164.60640000000001,168.24959999999999]
[null,"Oats",2.85,218.42400000000004,176.01600000000002,213.63600000000002,164.38800000000001,191.74800000000002,221.61600000000004,191.29200000000003,191.52,194.02800000000002,191.74800000000002,198.36,211.58400000000003,247.15200000000002,222.07200000000003,162.33600000000001,186.27600000000004,153.67200000000003]
[null,"Corn",4.83,335.202,297.52800000000002,297.52800000000002,297.52800000000002,380.99040000000002,380.99040000000002,210.20160000000001,210.20160000000001,210.20160000000001,297.52800000000002,380.99040000000002,380.99040000000002,452.08800000000002,380.99040000000002,380.99040000000002,380.99040000000002,210.20160000000001]
[null,"Navy Beans",0.28999999999999998,330.89,347.76800000000003,347.76800000000003,347.76800000000003,347.76800000000003,347.76800000000003,278.16800000000001,278.16800000000001,278.16800000000001,347.76800000000003,349.85599999999999,349.85599999999999,349.85599999999999,270.512,347.76800000000003,347.76800000000003,278.16800000000001]
[null,"Flaxseed",12.45,228.83099999999999,177.28800000000001,220.11599999999999,207.16800000000001,234.06,248.00399999999996,228.08399999999997,223.10399999999996,239.03999999999996,187.24800000000002,208.16399999999999,198.20399999999998,219.12,190.23600000000002,150.39599999999999,148.404,216.13199999999998]
[null,"Sunflowers Confection",0.26,329.26400000000007,329.26400000000007,329.26400000000007,329.26400000000007,329.26400000000007,329.26400000000007,329.26400000000007,263.12000000000006,263.12000000000006,329.26400000000007,329.26400000000007,329.26400000000007,329.26400000000007,276.01600000000002,329.26400000000007,329.26400000000007,263.12000000000006]
[null,"Sunflowers Oil",0.22,278.608,278.608,278.608,278.608,278.608,278.608,278.608,222.64000000000001,222.64000000000001,278.608,278.608,278.608,278.608,233.55200000000002,278.608,278.608,222.64000000000001]
[null,"Peas",7.62,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,237.74400000000003,147.5232,237.74400000000003,237.74400000000003,237.74400000000003]
[null,"Fall Rye",5.59,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,202.58159999999998,227.17759999999998,202.58159999999998,202.58159999999998,202.58159999999998]
[null,"Canary Seed",0.26,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,264.16000000000003,256.88000000000005,264.16000000000003,264.16000000000003,264.16000000000003]
[null,"Lentils",0.32,250.11199999999999,250.11199999999999,250.11199999999999,250.11199999999999,250.11199999999999,250.11199999999999,250.11199999999999,250.11199999999999,199.68,250.11199999999999,250.11199999999999,250.11199999999999,250.11199999999999,190.208,199.68,199.68,199.68]
[null,"Buckwheat",13.93,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,180.53280000000001,105.86800000000001,180.53280000000001,180.53280000000001,180.53280000000001]
[null,"Hempseed",0.71,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36,295.36]
[]
[null,"70% Insured Value",{"$f":"C184","v":2016},"Avg 2,5,6,12"]
[null,null,"ins.$/bu","Manitoba","RA #1","RA#2","RA#3","RA#4","RA#5","RA#6","RA#7","RA#8","RA#9","RA#10","RA#11","RA#12","RA#32","RA#14","RA#15","RA#16"]
[null,"Canola",{"$f":"C186","v":10.89},279.76409999999998,211.9194,263.75580000000002,237.83760000000001,271.37880000000001,299.58389999999997,259.9443,250.03439999999998,281.28870000000001,266.80500000000001,288.14939999999996,250.03439999999998,295.77239999999995,236.31300000000002,199.72259999999997,217.25549999999998,214.2063]
[null,"Wheat",{"$f":"C187","v":6.26},213.51294999999999,168.26879999999997,197.18999999999997,183.16759999999996,201.57199999999997,219.1,194.999,190.61699999999999,222.16739999999999,201.13379999999998,231.36959999999996,202.0102,242.76279999999997,205.51579999999998,169.58339999999998,171.77439999999999,170.02159999999998]
[null,"Winter wheat",5.17,232.88264999999998,183.48330000000001,214.96860000000001,199.7688,219.67330000000001,238.85399999999996,212.79719999999998,207.73059999999998,242.11110000000002,219.31139999999999,254.41569999999996,220.39709999999999,264.91079999999999,224.01609999999997,184.93090000000001,187.10229999999999,189.63560000000001]
[null,"Soybeans",9.8000000000000007,200.99799999999999,197.56799999999998,197.56799999999998,197.56799999999998,208.54400000000001,208.54400000000001,164.64000000000001,164.64000000000001,164.64000000000001,197.56799999999998,208.54400000000001,208.54400000000001,233.24,208.54400000000001,208.54400000000001,208.54400000000001,164.64000000000001]
[null,"Barley",4.1399999999999997,195.10784999999998,131.85899999999998,194.45579999999998,151.85519999999997,177.06779999999998,201.70079999999996,171.5616,164.89619999999996,150.98579999999998,171.85139999999998,155.91239999999996,193.00679999999994,212.71319999999997,187.50059999999999,150.40619999999998,144.03059999999999,147.21839999999997]
[null,"Oats",2.85,191.12099999999998,154.01400000000001,186.9315,143.83949999999999,167.77949999999998,193.91400000000002,167.38050000000001,167.57999999999998,169.77449999999999,167.77949999999998,173.565,185.136,216.25799999999998,194.31300000000002,142.04400000000001,162.9915,134.46300000000002]
[null,"Corn",4.83,293.30174999999997,260.33699999999999,260.33699999999999,260.33699999999999,333.36660000000001,333.36660000000001,183.9264,183.9264,183.9264,260.33699999999999,333.36660000000001,333.36660000000001,395.577,333.36660000000001,333.36660000000001,333.36660000000001,183.9264]
[null,"Navy Beans",0.28999999999999998,289.52875,304.29699999999997,304.29699999999997,304.29699999999997,304.29699999999997,304.29699999999997,243.39699999999996,243.39699999999996,243.39699999999996,304.29699999999997,306.12399999999997,306.12399999999997,306.12399999999997,236.69799999999998,304.29699999999997,304.29699999999997,243.39699999999996]
[null,"Flaxseed",12.45,200.22712499999994,155.12699999999998,192.60149999999999,181.27199999999996,204.80249999999998,217.00349999999995,199.57349999999997,195.21599999999995,209.15999999999997,163.84199999999998,182.14349999999999,173.42849999999996,191.72999999999996,166.45650000000001,131.59649999999996,129.8535,189.11549999999997]
[null,"Sunflowers Confection",0.26,288.10599999999999,288.10599999999999,288.10599999999999,288.10599999999999,288.10599999999999,288.10599999999999,288.10599999999999,230.23000000000002,230.23000000000002,288.10599999999999,288.10599999999999,288.10599999999999,288.10599999999999,241.51400000000001,288.10599999999999,288.10599999999999,230.23000000000002]
[null,"Sunflowers Oil",0.22,243.78199999999998,243.78199999999998,243.78199999999998,243.78199999999998,243.78199999999998,243.78199999999998,243.78199999999998,194.81,194.81,243.78199999999998,243.78199999999998,243.78199999999998,243.78199999999998,204.35799999999998,243.78199999999998,243.78199999999998,194.81]
[null,"Peas",7.62,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,208.02599999999998,129.08279999999999,208.02599999999998,208.02599999999998,208.02599999999998]
[null,"Fall Rye",5.59,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,177.25889999999998,198.78039999999999,177.25889999999998,177.25889999999998,177.25889999999998]
[null,"Canary Seed",0.26,231.14,231.14,231.14,231.14,231.14,231.14,231.14,231.14,231.14,231.14,231.14,231.14,231.14,224.77,231.14,231.14,231.14]
[null,"Lentils",0.32,218.84799999999998,218.84799999999998,218.84799999999998,218.84799999999998,218.84799999999998,218.84799999999998,218.84799999999998,218.84799999999998,174.72,218.84799999999998,218.84799999999998,218.84799999999998,218.84799999999998,166.43199999999999,174.72,174.72,174.72]
[null,"Buckwheat",13.93,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,157.96619999999999,92.634500000000003,157.96619999999999,157.96619999999999,157.96619999999999]
[null,"Hempseed",0.71,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44,258.44]
[]
[null,"50% Insured Value",{"$f":"C184","v":2016},"Avg 2,5,6,12"]
[null,null,"ins.$/bu","Manitoba","RA #1","RA#2","RA#3","RA#4","RA#5","RA#6","RA#7","RA#8","RA#9","RA#10","RA#11","RA#12","RA#32","RA#14","RA#15","RA#16"]
[null,"Canola",{"$f":"C186","v":10.89},199.83150000000001,151.37100000000001,188.39700000000002,169.88400000000001,193.84200000000001,213.98849999999999,185.67450000000002,178.596,200.9205,190.57500000000002,205.821,178.596,211.26599999999999,168.79500000000002,142.65899999999999,155.1825,153.00450000000001]
[null,"Wheat",{"$f":"C187","v":6.26},152.50925000000001,120.19199999999999,140.85,130.83399999999997,143.97999999999999,156.5,139.285,136.155,158.691,143.667,165.26399999999998,144.29300000000001,173.40199999999999,146.797,121.131,122.696,121.44399999999999]
[null,"Winter wheat",5.17,166.34474999999998,131.05950000000001,153.54900000000001,142.69200000000001,156.90950000000001,170.60999999999999,151.99799999999999,148.37899999999999,172.93650000000002,156.65100000000001,181.72549999999998,157.4265,189.22200000000001,160.01149999999998,132.09350000000001,133.64449999999999,135.45400000000001]
[null,"Soybeans",9.8000000000000007,143.57,141.12,141.12,141.12,148.96,148.96,117.60000000000001,117.60000000000001,117.60000000000001,141.12,148.96,148.96,166.60000000000002,148.96,148.96,148.96,117.60000000000001]
[null,"Barley",4.1399999999999997,139.36275000000001,94.184999999999988,138.89699999999999,108.46799999999999,126.47699999999999,144.07199999999997,122.544,117.78299999999999,107.84699999999999,122.75099999999999,111.36599999999999,137.86199999999997,151.93799999999999,133.929,107.43299999999999,102.879,105.15599999999999]
[null,"Oats",2.85,136.51500000000001,110.01,133.52250000000001,102.74249999999999,119.8425,138.51000000000002,119.55750000000002,119.7,121.2675,119.8425,123.97500000000001,132.24,154.47,138.79500000000002,101.46000000000001,116.42250000000001,96.045000000000016]
[null,"Corn",4.83,209.50125000000003,185.95500000000001,185.95500000000001,185.95500000000001,238.119,238.119,131.376,131.376,131.376,185.95500000000001,238.119,238.119,282.55500000000001,238.119,238.119,238.119,131.376]
[null,"Navy Beans",0.28999999999999998,206.80624999999998,217.35499999999999,217.35499999999999,217.35499999999999,217.35499999999999,217.35499999999999,173.85499999999999,173.85499999999999,173.85499999999999,217.35499999999999,218.66,218.66,218.66,169.07,217.35499999999999,217.35499999999999,173.85499999999999]
[null,"Flaxseed",12.45,143.01937499999997,110.80499999999999,137.57249999999999,129.47999999999999,146.28749999999999,155.00249999999997,142.55249999999998,139.43999999999997,149.39999999999998,117.03,130.10249999999999,123.87749999999998,136.94999999999999,118.89750000000001,93.997499999999988,92.752499999999998,135.08249999999998]
[null,"Sunflowers Confection",0.26,205.79000000000002,205.79000000000002,205.79000000000002,205.79000000000002,205.79000000000002,205.79000000000002,205.79000000000002,164.45000000000002,164.45000000000002,205.79000000000002,205.79000000000002,205.79000000000002,205.79000000000002,172.51000000000002,205.79000000000002,205.79000000000002,164.45000000000002]
[null,"Sunflowers Oil",0.22,174.13,174.13,174.13,174.13,174.13,174.13,174.13,139.15,139.15,174.13,174.13,174.13,174.13,145.97,174.13,174.13,139.15]
[null,"Peas",7.62,148.59,148.59,148.59,148.59,148.59,148.59,148.59,148.59,148.59,148.59,148.59,148.59,148.59,92.201999999999998,148.59,148.59,148.59]
[null,"Fall Rye",5.59,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,126.61349999999999,141.98599999999999,126.61349999999999,126.61349999999999,126.61349999999999]
[null,"Canary Seed",0.26,165.1,165.1,165.1,165.1,165.1,165.1,165.1,165.1,165.1,165.1,165.1,165.1,165.1,160.55000000000001,165.1,165.1,165.1]
[null,"Lentils",0.32,156.32,156.32,156.32,156.32,156.32,156.32,156.32,156.32,124.8,156.32,156.32,156.32,156.32,118.88,124.8,124.8,124.8]
[null,"Buckwheat",13.93,112.833,112.833,112.833,112.833,112.833,112.833,112.833,112.833,112.833,112.833,112.833,112.833,112.833,66.167500000000004,112.833,112.833,112.833]
[null,"Hempseed",0.71,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6,184.6]
[]
[null,null,"COP"]
[null,"Expected Yield 'D'","Manitoba","RA #1","RA#2","RA#3","RA#4","RA#5","RA#6","RA#7","RA#8","RA#9","RA#10","RA#11","RA#12","RA#32","RA#14","RA#15","RA#16","Avg."]
[null,"Canola",40,27.8,34.6,31.2,35.6,39.299999999999997,34.1,32.799999999999997,36.9,35,37.799999999999997,32.799999999999997,38.799999999999997,31,26.2,28.5,28.1,33.15625]
[null,"Wheat",55,38.4,45,41.8,46,50,44.5,43.5,50.7,45.9,52.8,46.1,55.4,46.9,38.700000000000003,39.200000000000003,38.799999999999997,45.231250000000003]
[null,"Winter wheat",75,50.7,59.4,55.2,60.7,66,58.8,57.4,66.900000000000006,60.6,70.3,60.9,73.2,61.9,51.1,51.7,52.4,59.825000000000003]
[null,"Soybeans",35,28.8,28.8,28.8,30.4,30.4,24,24,24,28.8,30.4,30.4,34,30.4,30.4,30.4,24,28.624999999999996]
[null,"Barley",80,45.5,67.099999999999994,52.4,61.1,69.599999999999994,59.2,56.9,52.1,59.3,53.8,66.599999999999994,73.400000000000006,64.7,51.9,49.7,50.8,58.381249999999994]
[null,"Oats",100,77.2,93.7,72.099999999999994,84.1,97.2,83.9,84,85.1,84.1,87,92.8,108.4,97.4,71.2,81.7,67.400000000000006,85.456250000000026]
[null,"Corn",115,77,77,77,98.6,98.6,54.4,54.4,54.4,77,98.6,98.6,117,98.6,98.6,98.6,54.4,83.3]
[null,"Navy Beans",1850,1499,1499,1499,1499,1499,1199,1199,1199,1499,1508,1508,1508,1166,1499,1499,1199,1404.875]
[null,"Flaxseed",25,17.8,22.1,20.8,23.5,24.9,22.9,22.4,24,18.8,20.9,19.899999999999999,22,19.100000000000001,15.1,14.9,21.7,20.675000000000001]
[null,"Sunflowers Confection",1750,1583,1583,1583,1583,1583,1583,1265,1265,1583,1583,1583,1583,1327,1583,1583,1265,1507.375]
[null,"Sunflowers Oil",1850,1583,1583,1583,1583,1583,1583,1265,1265,1583,1583,1583,1583,1327,1583,1583,1265,1507.375]
[null,"Peas",40,39,39,39,39,39,39,39,39,39,39,39,39,24.2,39,39,39,38.075000000000003]
[null,"Fall Rye",50,45.3,45.3,45.3,45.3,45.3,45.3,45.3,45.3,45.3,45.3,45.3,45.3,50.8,45.3,45.3,45.3,45.64374999999999]
[null,"Canary Seed",1200,1270,1270,1270,1270,1270,1270,1270,1270,1270,1270,1270,1270,1235,1270,1270,1270,1267.8125]
[null,"Lentils",1100,977,977,977,977,977,977,977,780,977,977,977,977,743,780,780,780,913.125]
[null,"Buckwheat",17,16.2,16.2,16.2,16.2,16.2,16.2,16.2,16.2,16.2,16.2,16.2,16.2,9.5,16.2,16.2,16.2,15.781249999999995]
[null,"Hempseed",575,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520,520]
[]
[]
[null,null,"Avg 2,5,6,12"]
[null,"50% Crop","Manitoba","RA #1","RA#2","RA#3","RA#4","RA#5","RA#6","RA#7","RA#8","RA#9","RA#10","RA#11","RA#12","RA#32","RA#14","RA#15","RA#16","Avg."]
[null,"Canola",1.9550000000000001,2.2599999999999998,1.1299999999999999,1.82,0.92,1.02,1.71,2.11,2.98,2.23,2.2599999999999998,2.21,3.96,3.96,5.3,3.24,2.73,2.4899999999999998]
[null,"Wheat",1.4125000000000001,1.44,0.96,0.94,0.56000000000000005,1.07,1.26,1.51,1.26,1.3,1.44,1.48,2.36,2.36,3.44,2.74,1.1399999999999999,1.5787500000000003]
[null,"Winter wheat",1.375,1.66,1.23,1.24,0.8,1.31,1.31,1.2,0.96,1.48,1.34,1.1599999999999999,1.65,1.65,2.11,1.66,0.9,1.35375]
[null,"Soybeans",5.4950000000000001,5.59,5.8,5.69,5.0599999999999996,4.87,6.1,6.1,5.78,5.53,4.7,4.6399999999999997,5.21,5.21,4.58,4.34,5.36,5.2850000000000001]
[null,"Barley",2.5,2.96,1.98,2.08,1.59,1.75,1.66,2.0099999999999998,3.88,3.44,3.44,3.85,4.6100000000000003,4.6100000000000003,6.28,4.1500000000000004,6.57,3.4287500000000004]
[null,"Oats",2.2149999999999999,2.72,2.65,2.77,1.91,1.72,1.89,2.5299999999999998,2.84,3.24,2.23,2.34,2.6,2.6,4.3,3.17,1.84,2.5843750000000005]
[null,"Corn",12.692500000000001,12.41,12.78,12.78,12.84,12.46,11.64,11.53,11,12.27,11.99,11.8,13.89,13.89,11.7,11.17,10.17,12.144999999999996]
[null,"Navy Beans",7.9350000000000005,7.71,7.98,7.99,8.34,8.06,8.14,8.06,7.71,7.64,7.74,7.66,7.56,7.56,7.54,7.18,7.23,7.7562500000000005]
[null,"Flaxseed",2.6174999999999997,2.66,1.86,2.5099999999999998,1.92,1.88,2.5099999999999998,3.61,3.66,3.84,4.25,3.39,4.22,4.22,4.9800000000000004,4.25,5.64,3.4624999999999995]
[null,"Sunflowers Confection",9.8249999999999993,9.5399999999999991,9.84,9.84,10.24,10,10.08,10.029999999999999,9.59,9.3800000000000008,9.6199999999999992,9.3800000000000008,9.3800000000000008,9.3800000000000008,9.3800000000000008,8.92,8.86,9.5912499999999987]
[null,"Sunflowers Oil",5.7725000000000009,5.59,5.78,5.78,6.03,5.9,5.9,5.92,5.66,5.51,5.64,5.51,5.51,5.51,5.51,5.2,5.2,5.6343750000000012]
[null,"Peas",4.16,4.03,4.1399999999999997,4.1399999999999997,4.3099999999999996,4.26,4.26,4.26,4.03,3.98,4.03,3.98,3.98,3.98,4.93,3.74,3.74,4.1118749999999986]
[null,"Fall Rye",2.5449999999999999,2.86,3,2.21,2.2999999999999998,2.25,2.25,2.2999999999999998,3.8,2.72,2.16,2.68,2.68,2.68,2.68,2.54,2.54,2.6031249999999999]
[null,"Canary Seed",6.9749999999999996,6.74,6.97,6.97,7.29,7.11,7.15,7.11,6.86,6.67,6.86,6.67,6.67,6.67,6.6,6.3,6.3,6.8087499999999999]
[null,"Lentils",11.040000000000001,10.67,11.03,10.98,11.54,11.23,11.34,11.28,10.72,10.56,10.72,10.56,10.56,10.56,10.5,10,9.94,10.761875]
[null,"Buckwheat",9.0449999999999999,8.73,9.0399999999999991,9.01,9.4499999999999993,9.2200000000000006,9.2899999999999991,9.2200000000000006,8.86,8.65,8.81,8.65,8.6300000000000008,8.6300000000000008,8.58,8.14,8.14,8.8156250000000007]
[null,"Hempseed",10.785,10.39,10.77,10.77,11.2,11.02,11.08,11.02,10.58,10.33,10.52,10.33,10.27,10.27,10.199999999999999,9.76,9.6999999999999993,10.513124999999997]
[]
[]
[null,null,"Avg 2,5,6,12"]
[null,"70% Crop","Manitoba","RA #1","RA#2","RA#3","RA#4","RA#5","RA#6","RA#7","RA#8","RA#9","RA#10","RA#11","RA#12","RA#32","RA#14","RA#15","RA#16","Avg."]
[null,"Canola",4.9700000000000006,5.37,3.59,4.7,2.92,3.23,4.57,5.37,7.78,6.55,5.62,5.69,8.49,8.49,11.23,7.98,6.8,6.1487499999999997]
[null,"Wheat",4.3224999999999998,4.08,3.32,3.25,2.04,3.7,4.08,4.88,4.76,4.46,4.4800000000000004,4.6500000000000004,6.19,6.19,8.7200000000000006,7.32,5.72,4.8650000000000002]
[null,"Winter wheat",4.34,4.6399999999999997,4.29,4.22,3,4.5199999999999996,4.2,3.82,3.55,5.15,4.26,3.61,4.3499999999999996,4.3499999999999996,5.33,4.4400000000000004,4.45,4.2612499999999995]
[null,"Soybeans",10.16,10.27,10.65,10.57,9.32,9.06,11.3,11.3,10.78,10.18,8.73,8.57,9.6300000000000008,9.6300000000000008,8.48,8.07,10,9.7837499999999995]
[null,"Barley",6.2025000000000006,6.47,5.23,5.47,4.25,5.13,4.95,5.2,8.42,7.48,7.56,8.7899999999999991,9.5,9.5,12.26,8.67,12.21,7.5681250000000002]
[null,"Oats",5.3450000000000006,6.07,6.5,6.44,4.75,4.2300000000000004,4.6900000000000004,5.82,6.86,7.27,5.09,5.39,5.96,5.96,8.61,6.79,4.47,5.9312499999999995]
[null,"Corn",20.225000000000001,19.670000000000002,20.399999999999999,20.399999999999999,20.38,19.850000000000001,18.5,18.420000000000002,17.53,19.57,19.05,18.78,22.15,22.15,18.649999999999999,17.72,16.149999999999999,19.335625]
[null,"Navy Beans",14.717499999999999,14.24,14.75,14.75,15.35,14.96,15.12,20.6,14.34,14.12,14.42,14.16,14.04,14.04,13.99,13.25,13.25,14.71125]
[null,"Flaxseed",6.3774999999999995,5.98,5.27,5.79,4.88,5.0999999999999996,5.79,7.69,7.38,8.31,8.6999999999999993,7.82,9.35,9.35,10.47,8.49,10.19,7.5349999999999993]
[null,"Sunflowers Confection",19.035,18.420000000000002,19.059999999999999,18.95,19.829999999999998,19.38,19.510000000000002,19.39,18.61,18.190000000000001,18.52,18.190000000000001,18.190000000000001,18.190000000000001,18.100000000000001,17.22,17.14,18.555624999999999]
[null,"Sunflowers Oil",11.2325,10.81,11.18,11.18,11.18,11.62,11.35,11.45,11.33,10.9,10.73,10.9,10.78,10.78,10.63,10.09,10.029999999999999,10.93375]
[null,"Peas",8.8925000000000001,8.58,8.89,8.81,9.2100000000000009,9.0500000000000007,9.1300000000000008,9.0500000000000007,8.65,8.5,8.65,8.5,8.5,8.5,8.43,8.02,7.94,8.6506250000000016]
[null,"Fall Rye",6.39,7.22,7.49,5.52,5.78,5.65,5.65,5.72,9.52,6.83,5.39,6.77,6.77,6.77,6.7,6.38,6.38,6.5337499999999986]
[null,"Canary Seed",14.327500000000001,13.82,14.35,14.26,14.95,14.61,14.69,14.61,14.01,13.75,14.01,13.75,13.66,13.66,13.57,12.97,12.88,13.971874999999999]
[null,"Lentils",20.162499999999998,19.489999999999998,20.190000000000001,20.079999999999998,21.03,20.53,20.69,20.6,19.62,19.32,19.649999999999999,19.32,19.239999999999998,19.239999999999998,19.149999999999999,18.260000000000002,18.12,19.658124999999998]
[null,"Buckwheat",16.0975,15.57,16.13,16.07,16.77,16.39,16.510000000000002,16.39,15.75,15.41,15.69,15.41,15.36,15.36,15.31,14.54,14.46,15.695]
[null,"Hempseed",20.847499999999997,20.149999999999999,20.91,20.79,21.72,21.22,21.41,21.22,20.34,19.97,20.29,19.97,19.850000000000001,19.850000000000001,19.78,18.84,18.71,20.313749999999999]
[]
[]
[null,null,"Avg 2,5,6,12"]
[null,"80% Crop","Manitoba","RA #1","RA#2","RA#3","RA#4","RA#5","RA#6","RA#7","RA#8","RA#9","RA#10","RA#11","RA#12","RA#32","RA#14","RA#15","RA#16","Avg."]
[null,"Canola",7.5875000000000004,7.85,5.78,7.31,5.05,5.61,7.11,8.27,11.39,10.18,8.52,8.57,11.85,11.85,15.32,15.32,9.6199999999999992,9.35]
[null,"Wheat",6.7874999999999996,6.35,5.5,5.37,3.59,6.04,6.5,7.63,8.06,7.34,7.39,7.31,9.11,9.11,12.46,12.46,9.44,7.7287499999999998]
[null,"Winter wheat",6.915,7.22,7.16,6.98,5.28,7.36,6.69,5.98,5.93,8.4499999999999993,8.5299999999999994,5.68,6.45,6.45,7.58,7.58,7.37,6.9181249999999999]
[null,"Soybeans",13.295,13.44,13.89,13.8,12.17,11.88,14.8,14.8,14.14,13.35,11.41,11.22,12.61,12.61,11.12,11.12,13,12.835000000000001]
[null,"Barley",8.9375,8.99,7.69,8.08,6.45,7.82,7.52,7.71,11.41,10.38,10.27,12.24,12.72,12.72,16.010000000000002,16.010000000000002,15.98,10.749999999999998]
[null,"Oats",7.7799999999999994,8.33,9.5500000000000007,9.0299999999999994,6.99,6.13,7.04,8.26,9.7200000000000006,9.99,7.13,7.65,8.4,8.4,11.41,11.41,6.34,8.4862500000000018]
[null,"Corn",26.419999999999998,25.69,26.64,26.64,26.64,25.88,24.24,23.98,22.81,25.57,24.81,24.51,28.92,28.92,24.36,24.36,21.13,25.318750000000005]
[null,"Navy Beans",19.197500000000002,18.670000000000002,19.23,19.23,20.059999999999999,19.5,19.760000000000002,26.87,18.88,18.38,18.850000000000001,18.440000000000001,18.3,18.3,18.25,18.25,17.28,19.265625]
[null,"Flaxseed",9.3050000000000015,8.27,8.01,8.2799999999999994,7.45,7.86,8.4700000000000006,10.39,9.9499999999999993,11.5,11.86,11,12.88,12.88,13.96,13.96,13.27,10.624375000000002]
[null,"Sunflowers Confection",24.6675,24.01,24.06,24.75,25.85,25.36,25.49,25.39,24.41,23.76,24.25,23.76,23.76,23.76,23.64,23.64,22.45,24.271249999999995]
[null,"Sunflowers Oil",14.59,14.13,14.65,14.65,15.15,14.84,14.96,14.86,14.2,14.03,14.22,14.03,13.91,13.91,13.91,13.91,13.12,14.28]
[null,"Peas",12.27,11.8,12.25,12.16,12.71,12.52,12.61,12.52,11.98,11.7,11.98,11.7,11.7,11.7,11.62,11.62,10.99,11.9725]
[null,"Fall Rye",9.3475000000000001,10.57,10.96,8.0299999999999994,8.48,8.26,8.26,8.34,13.96,9.98,7.88,9.91,9.91,9.91,9.83,9.83,9.31,9.588750000000001]
[null,"Canary Seed",18.967500000000001,18.28,18.97,18.88,19.75,19.37,19.45,19.37,18.59,18.170000000000002,18.59,18.170000000000002,18.079999999999998,18.079999999999998,17.989999999999998,17.989999999999998,17.09,18.551249999999996]
[null,"Lentils",26.330000000000002,25.43,26.41,26.21,27.47,26.8,26.99,26.87,25.7,25.23,25.7,25.23,25.12,25.12,25,25,23.61,25.743125000000003]
[null,"Buckwheat",21.022500000000001,20.38,21.07,20.99,21.94,21.43,21.55,21.43,20.56,20.12,20.48,20.12,20.04,20.04,19.989999999999998,19.989999999999998,18.920000000000002,20.565625000000001]
[null,"Hempseed",27.202499999999997,26.35,27.29,27.17,28.35,27.67,27.99,27.67,26.6,26.11,26.49,26.11,25.86,25.86,25.79,25.79,24.47,26.598125000000003]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Operating Costs",0.65]
[null,"Margin Over Operating",0.35]
[]
[]
[null,"Operating Costs",0.65]
[null,"Land Cost",0.18]
[null,"Equipment Cost",0.12]
[null,"Owner Withdrawl",0.05]
[]
[]
[]
[null,"(Organic)",2018,0.8,null,"Crop Ins","Hail Ins","RA #2","Rate",null,"HAIL"]
[null,"80% Insured Value","ins.$/bu","RA#2",null,null,null,"Rate %","Factor","Coverage","TOTAL"]
[null,"Org. Brown Flax",22.1,190.94400000000005,null,20.02,6.6000000000000005,3.3,1,200,6.6000000000000005]
[null,"Green Peas",5.44,174.51520000000005,null,24.849999999999998,13.200000000000001,3.3,2,200,13.200000000000001]
[null,"Org. HRS Wheat",9.39,181.79040000000001,null,19.93,6.6000000000000005,3.3,1,200,6.6000000000000005]
[null,"Org. Oats",4.16,153.75360000000001,null,15.83,6.6000000000000005,3.3,1,200,6.6000000000000005]
[null,"Hempseed",0.75,354,null,12.68,13.200000000000001,3.3,2,200,13.200000000000001]
[null,"Soybeans",10.61,266.52319999999997,null,7.5299999999999994,9.8999999999999986,3.3,1.5,200,9.8999999999999986]
[null,"Barley",3.81,313.33440000000002,null,10.16,6.6000000000000005,3.3,1,200,6.6000000000000005]
[null,"Fall Rye",4.1900000000000004,166.92960000000002,null,27.96,6.6000000000000005,3.3,1,200,6.6000000000000005]
[null,"Org. Winter Wheat",6.94,176.55360000000002,null,18.98,6.6000000000000005,3.3,1,200,6.6000000000000005]
[null,"Buckwheat",14.04,176.3424,null,12.299999999999999,16.5,3.3,2.5,200,16.5]
[null,"Sunflowers Oil",0.24,322.94400000000002,null,36.56,6.6000000000000005,3.3,1,200,6.6000000000000005]
[]
[]
[]
[]
[]
[null,"Organic Crop","Yield","$/unit"]
[null,{"$f":"AL119","v":"Flax"},13,53]
[null,"Peas",19,20.5]
[null,"HRS Wheat",32,23]
[null,"Oats",60,10]
[null,"Hemp",450,1.8]
[null,"Soybeans",18,30]