{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Introduction","Summary","S.O.S.","Risk Analysis","Charts","Seed, Fertilizer & Chemical","Op. Cost Input","Fixed Cost Input","Assumptions","Data (HIDE)","Weekly Bushels (HIDE)","Chart data (HIDE)","COP (HIDE)"],"not_rendered":{"charts":40,"images":4,"macros":1,"external_links":0,"defined_names":149,"comments":4,"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":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":false,"merged":[[5,0,5,8],[4,0,4,8],[55,1,55,8],[6,0,6,8],[16,1,22,8],[24,1,26,8],[52,1,54,8],[40,1,43,8]]}
[]
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
[]
["Guidelines For Estimating"]
[{"$f":"\"Crop Production Costs - \"&I11","v":"Crop Production Costs - 2025"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Date:  January,",2025]
[]
[]
[]
[]
[]
[null,"The following budgets are estimates of the cost of producing the most commonly grown field crops in Manitoba.  General Manitoba Agriculture recommendations are assumed in using fertilizers and chemical inputs. 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 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"]
[null,"determine machinery costs."]
[]
[null,"The ",null,null,null,null,"is also available for producers to"]
[null,"estimate the cash cost of producing field crops on their farm on an annual basis.  CropPlan calculates marginal returns, breakeven yields, breakeven crop prices on total production and remaining unsold inventory, land and machinery cost analysis and cash based financial ratios.  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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":76,"n_cols":42,"rows_kept":76,"cut":false,"hidden":false,"merged":[[75,1,76,8],[0,0,0,9],[75,11,76,18],[0,10,0,19],[31,0,31,9],[31,10,31,19],[54,0,54,9],[54,10,54,19]]}
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"Crop Production Costs \"&Introduction!I11&\" Guidelines (Dollars Per Acre)\",\"Crop Production Costs \"&Introduction!I11&\" Guidelines \"&'Data (HIDE)'!B13&\" (Dollars Per Acre)\")","v":"Crop Production Costs 2025 Guidelines (Dollars Per Acre)"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Data (HIDE)'!L13=\"Manitoba\",\"Crop Production Costs \"&Introduction!S11&\" Guidelines (Dollars Per Acre)\",\"Crop Production Costs \"&Introduction!S11&\" Guidelines \"&'Data (HIDE)'!L13&\" (Dollars Per Acre)\")","v":"Crop Production Costs  Guidelines  (Dollars Per Acre)"}]
[null,null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
["A.  Operating Costs",null,null,null,null,null,null,null,null,null,"A.  Operating Costs"]
[null,"Seed & Treatment",{"$f":"'Data (HIDE)'!$L$16","v":34},{"$f":"'Data (HIDE)'!$L$17","v":34},{"$f":"'Data (HIDE)'!$L$18","v":34},{"$f":"'Data (HIDE)'!$L$19","v":32},{"$f":"'Data (HIDE)'!$L$20","v":25},{"$f":"'Data (HIDE)'!$L$21","v":20},{"$f":"'Data (HIDE)'!$L$22","v":78.400000000000006},{"$f":"'Data (HIDE)'!$L$23","v":100},null,"Seed & Treatment",{"$f":"'Data (HIDE)'!$L$24","v":82.5},{"$f":"'Data (HIDE)'!$L$25","v":90},{"$f":"'Data (HIDE)'!$L$26","v":50},{"$f":"'Data (HIDE)'!$L$27","v":56},{"$f":"'Data (HIDE)'!$L$28","v":85},{"$f":"'Data (HIDE)'!$L$29","v":105},{"$f":"'Data (HIDE)'!$L$30","v":110},{"$f":"'Data (HIDE)'!$L$31","v":115}]
[null,"Fertilizer",{"$f":"'Data (HIDE)'!$M$16","v":113.06977594519662},{"$f":"'Data (HIDE)'!$M$17","v":122.985296265237},{"$f":"'Data (HIDE)'!$M$18","v":116.37494938521009},{"$f":"'Data (HIDE)'!$M$19","v":113.06977594519662},{"$f":"'Data (HIDE)'!$M$20","v":87.783700968189933},{"$f":"'Data (HIDE)'!$M$21","v":84.733791097549911},{"$f":"'Data (HIDE)'!$M$22","v":136.20599002529079},{"$f":"'Data (HIDE)'!$M$23","v":173.17645237710656},null,"Fertilizer",{"$f":"'Data (HIDE)'!$M$24","v":128.36473109809572},{"$f":"'Data (HIDE)'!$M$25","v":44.010542060074854},{"$f":"'Data (HIDE)'!$M$26","v":104.3190181062656},{"$f":"'Data (HIDE)'!$M$27","v":58.566567022832523},{"$f":"'Data (HIDE)'!$M$28","v":29.832727374231503},{"$f":"'Data (HIDE)'!$M$29","v":71.787260782886335},{"$f":"'Data (HIDE)'!$M$30","v":78.397607662913231},{"$f":"'Data (HIDE)'!$M$31","v":78.397607662913231}]
[null,"Crop Protection",{"$f":"'Data (HIDE)'!$N$16+'Data (HIDE)'!$O$16+'Data (HIDE)'!$P$16","v":55.25},{"$f":"'Data (HIDE)'!$N$17+'Data (HIDE)'!$O$17+'Data (HIDE)'!$P$17","v":55.25},{"$f":"'Data (HIDE)'!$N$18+'Data (HIDE)'!$O$18+'Data (HIDE)'!$P$18","v":55.25},{"$f":"'Data (HIDE)'!$N$19+'Data (HIDE)'!$O$19+'Data (HIDE)'!$P$19","v":36},{"$f":"'Data (HIDE)'!$N$20+'Data (HIDE)'!$O$20+'Data (HIDE)'!$P$20","v":24.5},{"$f":"'Data (HIDE)'!$N$21+'Data (HIDE)'!$O$21+'Data (HIDE)'!$P$21","v":27.5},{"$f":"'Data (HIDE)'!$N$22+'Data (HIDE)'!$O$22+'Data (HIDE)'!$P$22","v":8.5},{"$f":"'Data (HIDE)'!$N$23+'Data (HIDE)'!$O$23+'Data (HIDE)'!$P$23","v":44},null,"Crop Protection",{"$f":"'Data (HIDE)'!$N$24+'Data (HIDE)'!$O$24+'Data (HIDE)'!$P$24","v":58.5},{"$f":"'Data (HIDE)'!$N$25+'Data (HIDE)'!$O$25+'Data (HIDE)'!$P$25","v":21.75},{"$f":"'Data (HIDE)'!$N$26+'Data (HIDE)'!$O$26+'Data (HIDE)'!$P$26","v":49},{"$f":"'Data (HIDE)'!$N$27+'Data (HIDE)'!$O$27+'Data (HIDE)'!$P$27","v":33.5},{"$f":"'Data (HIDE)'!$N$28+'Data (HIDE)'!$O$28+'Data (HIDE)'!$P$28","v":42.75},{"$f":"'Data (HIDE)'!$N$29+'Data (HIDE)'!$O$29+'Data (HIDE)'!$P$29","v":128.5},{"$f":"'Data (HIDE)'!$N$30+'Data (HIDE)'!$O$30+'Data (HIDE)'!$P$30","v":128.5},{"$f":"'Data (HIDE)'!$N$31+'Data (HIDE)'!$O$31+'Data (HIDE)'!$P$31","v":128.5}]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"Fuel",{"$f":"'Data (HIDE)'!$Q$16","v":29.969784842105263},{"$f":"'Data (HIDE)'!$Q$17","v":30.506691368421055},{"$f":"'Data (HIDE)'!$Q$18","v":30.506691368421055},{"$f":"'Data (HIDE)'!$Q$19","v":29.969784842105263},{"$f":"'Data (HIDE)'!$Q$20","v":35.875756631578945},{"$f":"'Data (HIDE)'!$Q$21","v":33.01050442105263},{"$f":"'Data (HIDE)'!$Q$22","v":30.480504421052633},{"$f":"'Data (HIDE)'!$Q$23","v":39.783382736842114},null,"Fuel",{"$f":"'Data (HIDE)'!$Q$24","v":29.802158736842106},{"$f":"'Data (HIDE)'!$Q$25","v":26.185252210526318},{"$f":"'Data (HIDE)'!$Q$26","v":30.700504421052635},{"$f":"'Data (HIDE)'!$Q$27","v":28.534532631578948},{"$f":"'Data (HIDE)'!$Q$28","v":26.585971789473689},{"$f":"'Data (HIDE)'!$Q$29","v":25.620408000000005},{"$f":"'Data (HIDE)'!$Q$30","v":25.262470315789482},{"$f":"'Data (HIDE)'!$Q$31","v":25.262470315789482}]
[null,"Machinery Operating & Lease",{"$f":"'Data (HIDE)'!$R$16+'Data (HIDE)'!$S$16+'Data (HIDE)'!$T$16","v":25},{"$f":"'Data (HIDE)'!$R$17+'Data (HIDE)'!$S$17+'Data (HIDE)'!$T$17","v":25},{"$f":"'Data (HIDE)'!$R$18+'Data (HIDE)'!$S$18+'Data (HIDE)'!$T$18","v":25},{"$f":"'Data (HIDE)'!$R$19+'Data (HIDE)'!$S$19+'Data (HIDE)'!$T$19","v":25},{"$f":"'Data (HIDE)'!$R$20+'Data (HIDE)'!$S$20+'Data (HIDE)'!$T$20","v":25},{"$f":"'Data (HIDE)'!$R$21+'Data (HIDE)'!$S$21+'Data (HIDE)'!$T$21","v":25},{"$f":"'Data (HIDE)'!$R$22+'Data (HIDE)'!$S$22+'Data (HIDE)'!$T$22","v":25},{"$f":"'Data (HIDE)'!$R$23+'Data (HIDE)'!$S$23+'Data (HIDE)'!$T$23","v":25},null,"Machinery Operating & Lease",{"$f":"'Data (HIDE)'!$R$24+'Data (HIDE)'!$S$24+'Data (HIDE)'!$T$24","v":25},{"$f":"'Data (HIDE)'!$R$25+'Data (HIDE)'!$S$25+'Data (HIDE)'!$T$25","v":25},{"$f":"'Data (HIDE)'!$R$26+'Data (HIDE)'!$S$26+'Data (HIDE)'!$T$26","v":38},{"$f":"'Data (HIDE)'!$R$27+'Data (HIDE)'!$S$27+'Data (HIDE)'!$T$27","v":25},{"$f":"'Data (HIDE)'!$R$28+'Data (HIDE)'!$S$28+'Data (HIDE)'!$T$28","v":25},{"$f":"'Data (HIDE)'!$R$29+'Data (HIDE)'!$S$29+'Data (HIDE)'!$T$29","v":50},{"$f":"'Data (HIDE)'!$R$30+'Data (HIDE)'!$S$30+'Data (HIDE)'!$T$30","v":50},{"$f":"'Data (HIDE)'!$R$31+'Data (HIDE)'!$S$31+'Data (HIDE)'!$T$31","v":50}]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"Labour - Hired",{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$17","v":5.4},{"$f":"'Data (HIDE)'!$U$18","v":5.4},{"$f":"'Data (HIDE)'!$U$19","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},{"$f":"'Data (HIDE)'!$U$21","v":5.4},{"$f":"'Data (HIDE)'!$U$22","v":5.4},{"$f":"'Data (HIDE)'!$U$23","v":5.4},null,"Labour - Hired",{"$f":"'Data (HIDE)'!$U$24","v":5.4},{"$f":"'Data (HIDE)'!$U$25","v":5.4},{"$f":"'Data (HIDE)'!$U$26","v":5.4},{"$f":"'Data (HIDE)'!$U$27","v":5.4},{"$f":"'Data (HIDE)'!$U$28","v":5.4},{"$f":"'Data (HIDE)'!$U$29","v":5.4},{"$f":"'Data (HIDE)'!$U$30","v":5.4},{"$f":"'Data (HIDE)'!$U$31","v":5.4}]
[null,"Crop Insurance",{"$f":"'Data (HIDE)'!$V$16","v":10.265000000000001},{"$f":"'Data (HIDE)'!$V$17","v":12.772500000000001},{"$f":"'Data (HIDE)'!$V$18","v":10.32},{"$f":"'Data (HIDE)'!$V$19","v":10.247500000000002},{"$f":"'Data (HIDE)'!$V$20","v":18.2425},{"$f":"'Data (HIDE)'!$V$21","v":14.350000000000001},{"$f":"'Data (HIDE)'!$V$22","v":14.865000000000002},{"$f":"'Data (HIDE)'!$V$23","v":40.094999999999999},null,"Crop Insurance",{"$f":"'Data (HIDE)'!$V$24","v":13.96},{"$f":"'Data (HIDE)'!$V$25","v":21.772499999999997},{"$f":"'Data (HIDE)'!$V$26","v":16.844999999999999},{"$f":"'Data (HIDE)'!$V$27","v":13.990000000000002},{"$f":"'Data (HIDE)'!$V$28","v":15.387500000000001},{"$f":"'Data (HIDE)'!$V$29","v":38.444999999999993},{"$f":"'Data (HIDE)'!$V$30","v":36.747500000000002},{"$f":"'Data (HIDE)'!$V$31","v":47.162500000000001}]
[null,"Hail Insurance",{"$f":"'Data (HIDE)'!$W$16","v":10.8},{"$f":"'Data (HIDE)'!$W$17","v":10.8},{"$f":"'Data (HIDE)'!$W$18","v":10.8},{"$f":"'Data (HIDE)'!$W$19","v":10.8},{"$f":"'Data (HIDE)'!$W$20","v":10.8},{"$f":"'Data (HIDE)'!$W$21","v":10.8},{"$f":"'Data (HIDE)'!$W$22","v":10.8},{"$f":"'Data (HIDE)'!$W$23","v":10.8},null,"Hail Insurance",{"$f":"'Data (HIDE)'!$W$24","v":10.8},{"$f":"'Data (HIDE)'!$W$25","v":14.040000000000001},{"$f":"'Data (HIDE)'!$W$26","v":10.8},{"$f":"'Data (HIDE)'!$W$27","v":10.8},{"$f":"'Data (HIDE)'!$W$28","v":21.6},{"$f":"'Data (HIDE)'!$W$29","v":18.900000000000002},{"$f":"'Data (HIDE)'!$W$30","v":18.900000000000002},{"$f":"'Data (HIDE)'!$W$31","v":18.900000000000002}]
[null,"Drying  & Other Costs",{"$f":"'Data (HIDE)'!$X$16+'Data (HIDE)'!$AA$16","v":17.75},{"$f":"'Data (HIDE)'!$X$17+'Data (HIDE)'!$AA$17","v":17.75},{"$f":"'Data (HIDE)'!$X$18+'Data (HIDE)'!$AA$18","v":17.75},{"$f":"'Data (HIDE)'!$X$19+'Data (HIDE)'!$AA$19","v":17.75},{"$f":"'Data (HIDE)'!$X$20+'Data (HIDE)'!$AA$20","v":17.75},{"$f":"'Data (HIDE)'!$X$21+'Data (HIDE)'!$AA$21","v":17.75},{"$f":"'Data (HIDE)'!$X$22+'Data (HIDE)'!$AA$22","v":17.75},{"$f":"'Data (HIDE)'!$X$23+'Data (HIDE)'!$AA$23","v":87.75},null,"Drying  & Other Costs",{"$f":"'Data (HIDE)'!$X$24+'Data (HIDE)'!$AA$24","v":17.75},{"$f":"'Data (HIDE)'!$X$25+'Data (HIDE)'!$AA$25","v":17.75},{"$f":"'Data (HIDE)'!$X$26+'Data (HIDE)'!$AA$26","v":27.75},{"$f":"'Data (HIDE)'!$X$27+'Data (HIDE)'!$AA$27","v":17.75},{"$f":"'Data (HIDE)'!$X$28+'Data (HIDE)'!$AA$28","v":17.75},{"$f":"'Data (HIDE)'!$X$29+'Data (HIDE)'!$AA$29","v":17.75},{"$f":"'Data (HIDE)'!$X$30+'Data (HIDE)'!$AA$30","v":17.75},{"$f":"'Data (HIDE)'!$X$31+'Data (HIDE)'!$AA$31","v":17.75}]
[null,"Land Taxes",{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$17","v":20},{"$f":"'Data (HIDE)'!$Y$18","v":20},{"$f":"'Data (HIDE)'!$Y$19","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},{"$f":"'Data (HIDE)'!$Y$21","v":20},{"$f":"'Data (HIDE)'!$Y$22","v":20},{"$f":"'Data (HIDE)'!$Y$23","v":20},null,"Land Taxes",{"$f":"'Data (HIDE)'!$Y$24","v":20},{"$f":"'Data (HIDE)'!$Y$25","v":20},{"$f":"'Data (HIDE)'!$Y$26","v":20},{"$f":"'Data (HIDE)'!$Y$27","v":20},{"$f":"'Data (HIDE)'!$Y$28","v":20},{"$f":"'Data (HIDE)'!$Y$29","v":20},{"$f":"'Data (HIDE)'!$Y$30","v":20},{"$f":"'Data (HIDE)'!$Y$31","v":20}]
[null,"Storage Costs",{"$f":"'Data (HIDE)'!$Z$16","v":15.927747385382443},{"$f":"'Data (HIDE)'!$Z$17","v":17.152958722719557},{"$f":"'Data (HIDE)'!$Z$18","v":17.152958722719557},{"$f":"'Data (HIDE)'!$Z$19","v":15.927747385382443},{"$f":"'Data (HIDE)'!$Z$20","v":29.405072096090667},{"$f":"'Data (HIDE)'!$Z$21","v":19.603381397393775},{"$f":"'Data (HIDE)'!$Z$22","v":19.603381397393775},{"$f":"'Data (HIDE)'!$Z$23","v":34.305917445439114},null,"Storage Costs",{"$f":"'Data (HIDE)'!$Z$24","v":11.026902036033999},{"$f":"'Data (HIDE)'!$Z$25","v":9.8016906986968877},{"$f":"'Data (HIDE)'!$Z$26","v":19.603381397393775},{"$f":"'Data (HIDE)'!$Z$27","v":6.1260566866855548},{"$f":"'Data (HIDE)'!$Z$28","v":13.477324710708221},{"$f":"'Data (HIDE)'!$Z$29","v":7.7596718031350358},{"$f":"'Data (HIDE)'!$Z$30","v":6.9428642449102957},{"$f":"'Data (HIDE)'!$Z$31","v":6.9428642449102957}]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"Interest on Operating",{"$f":"'Data (HIDE)'!$AB$16","v":12.65},{"$f":"'Data (HIDE)'!$AB$17","v":13.19},{"$f":"'Data (HIDE)'!$AB$18","v":12.85},{"$f":"'Data (HIDE)'!$AB$19","v":11.86},{"$f":"'Data (HIDE)'!$AB$20","v":11.24},{"$f":"'Data (HIDE)'!$AB$21","v":10.43},{"$f":"'Data (HIDE)'!$AB$22","v":13.76},{"$f":"'Data (HIDE)'!$AB$23","v":21.76},null,"Interest on Operating",{"$f":"'Data (HIDE)'!$AB$24","v":15.12},{"$f":"'Data (HIDE)'!$AB$25","v":11.09},{"$f":"'Data (HIDE)'!$AB$26","v":13.97},{"$f":"'Data (HIDE)'!$AB$27","v":10.34},{"$f":"'Data (HIDE)'!$AB$28","v":11.35},{"$f":"'Data (HIDE)'!$AB$29","v":18.34},{"$f":"'Data (HIDE)'!$AB$30","v":18.670000000000002},{"$f":"'Data (HIDE)'!$AB$31","v":19.25}]
[null,"Total Operating",{"$f":"SUM(C4:C20)","v":350.08230817268424},364.80744635637757,355.40459947635071,328.02480817268435,310.99702969585957,288.57767691599634,380.76487584373717,602.07075255938787,null,"Total Operating",418.22379187097181,306.79998496929801,386.38790392471208,286.00715634109702,314.13352387441341,507.50234058602132,516.57044222361299,532.56544222361299]
[null,null,"",null,"","","","","","",null,null,null,"","","","","",""]
["B.   Fixed Costs",null,"","","","","","","","","B.   Fixed Costs",null,null,"","","","","",""]
[null,"Land Costs",{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},null,"Land Costs",{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188}]
[null,"Machinery Costs",{"$f":"'Data (HIDE)'!$AE$16","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$17","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$18","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$19","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$20","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$21","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$22","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$23","v":105.91092384270867},null,"Machinery Costs",{"$f":"'Data (HIDE)'!$AE$24","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE25","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$26","v":105.91092384270867},{"$f":"'Data (HIDE)'!$AE$27","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$28","v":86.593837104101425},{"$f":"'Data (HIDE)'!$AE$29","v":105.91092384270867},{"$f":"'Data (HIDE)'!$AE$30","v":105.91092384270867},{"$f":"'Data (HIDE)'!$AE$31","v":105.91092384270867}]
[null,"Total Fixed ",{"$f":"SUM(C24:C25)","v":190.2638368894533},190.2638368894533,190.2638368894533,190.2638368894533,190.2638368894533,190.2638368894533,190.2638368894533,209.58092362806053,null,"Total Fixed ",190.2638368894533,190.2638368894533,209.58092362806053,190.2638368894533,190.2638368894533,209.58092362806053,209.58092362806053,209.58092362806053]
[]
["C.   Owners - Labour & Living",null,{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$17","v":27},{"$f":"'Data (HIDE)'!$AH$18","v":27},{"$f":"'Data (HIDE)'!$AH$19","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},{"$f":"'Data (HIDE)'!$AH$21","v":27},{"$f":"'Data (HIDE)'!$AH$22","v":27},{"$f":"'Data (HIDE)'!$AH$23","v":27},"C.   Owners - Labour & Living",null,{"$f":"'Data (HIDE)'!$AH$24","v":27},{"$f":"'Data (HIDE)'!$AH28","v":27},{"$f":"'Data (HIDE)'!$AH$26","v":27},{"$f":"'Data (HIDE)'!$AH$27","v":27},{"$f":"'Data (HIDE)'!$AH$28","v":27},{"$f":"'Data (HIDE)'!$AH$29","v":27},{"$f":"'Data (HIDE)'!$AH$30","v":27},{"$f":"'Data (HIDE)'!$AH$31","v":27}]
[]
["Total Costs",null,{"$f":"C26+C28+C21","v":567.34614506213757},{"$f":"D26+D28+D21","v":582.07128324583084},572.66843636580404,545.28864506213768,528.2608665853129,505.84151380544961,598.02871273319045,838.6516761874484,"Total Costs",null,635.48762876042508,524.06382185875134,622.96882755277261,503.27099323055029,531.39736076386669,744.08326421408185,753.15136585167352,769.14636585167352]
[]
["Profitability Analysis",null,null,null,null,null,null,null,null,null,"Profitability Analysis"]
["Estimated Farmgate",null,null,null,null,null,null,null,null,null,"Estimated Farmgate"]
[null,"Target Price $ per unit",{"$f":"'Data (HIDE)'!$E$16","v":8},{"$f":"'Data (HIDE)'!$E$17","v":7.5},{"$f":"'Data (HIDE)'!$E$18","v":7.5},{"$f":"'Data (HIDE)'!$E$19","v":7},{"$f":"'Data (HIDE)'!$E$20","v":4.0999999999999996},{"$f":"'Data (HIDE)'!$E$21","v":4.5},{"$f":"'Data (HIDE)'!$E$22","v":5.5},{"$f":"'Data (HIDE)'!$E$23","v":5.75},null,"Target Price $ per unit",{"$f":"'Data (HIDE)'!$E$24","v":13.25},{"$f":"'Data (HIDE)'!$E$25","v":12},{"$f":"'Data (HIDE)'!$E$26","v":0.26},{"$f":"'Data (HIDE)'!$E$27","v":16},{"$f":"'Data (HIDE)'!$E$28","v":8.75},{"$f":"'Data (HIDE)'!$E$29","v":0.4},{"$f":"'Data (HIDE)'!$E$30","v":0.41},{"$f":"'Data (HIDE)'!$E$31","v":0.4},null,null,null,null,null,{"$f":"'Data (HIDE)'!$E$16","v":8},{"$f":"'Data (HIDE)'!$E$17","v":7.5},{"$f":"'Data (HIDE)'!$E$18","v":7.5},{"$f":"'Data (HIDE)'!$E$19","v":7},{"$f":"'Data (HIDE)'!$E$20","v":4.0999999999999996},{"$f":"'Data (HIDE)'!$E$21","v":4.5},{"$f":"'Data (HIDE)'!$E$22","v":5.5},{"$f":"'Data (HIDE)'!$E$23","v":5.75},null,{"$f":"'Data (HIDE)'!$E$24","v":13.25},{"$f":"'Data (HIDE)'!$E$25","v":12},{"$f":"'Data (HIDE)'!$E$26","v":0.26},{"$f":"'Data (HIDE)'!$E$27","v":16},{"$f":"'Data (HIDE)'!$E$28","v":8.75},{"$f":"'Data (HIDE)'!$E$29","v":0.4},{"$f":"'Data (HIDE)'!$E$30","v":0.41},{"$f":"'Data (HIDE)'!$E$31","v":0.4}]
[null,"Premium $ per unit",0,0,0,0,0,0,0,0,null,"Premium $ per unit",0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Target Yield per acre",{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$17","v":70},{"$f":"'Data (HIDE)'!$C$18","v":70},{"$f":"'Data (HIDE)'!$C$19","v":65},{"$f":"'Data (HIDE)'!$C$20","v":120},{"$f":"'Data (HIDE)'!$C$21","v":80},{"$f":"'Data (HIDE)'!$C$22","v":80},{"$f":"'Data (HIDE)'!$C$23","v":140},null,"Target Yield per acre",{"$f":"'Data (HIDE)'!$C$24","v":45},{"$f":"'Data (HIDE)'!$C$25","v":40},{"$f":"'Data (HIDE)'!$C$26","v":2000},{"$f":"'Data (HIDE)'!$C$27","v":25},{"$f":"'Data (HIDE)'!$C$28","v":55},{"$f":"'Data (HIDE)'!$C$29","v":1900},{"$f":"'Data (HIDE)'!$C$30","v":1700},{"$f":"'Data (HIDE)'!$C$31","v":1700},null,null,null,null,null,{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$17","v":70},{"$f":"'Data (HIDE)'!$C$18","v":70},{"$f":"'Data (HIDE)'!$C$19","v":65},{"$f":"'Data (HIDE)'!$C$20","v":120},{"$f":"'Data (HIDE)'!$C$21","v":80},{"$f":"'Data (HIDE)'!$C$22","v":80},{"$f":"'Data (HIDE)'!$C$23","v":140},null,{"$f":"'Data (HIDE)'!$C$24","v":45},{"$f":"'Data (HIDE)'!$C$25","v":40},{"$f":"'Data (HIDE)'!$C$26","v":2000},{"$f":"'Data (HIDE)'!$C$27","v":25},{"$f":"'Data (HIDE)'!$C$28","v":55},{"$f":"'Data (HIDE)'!$C$29","v":1900},{"$f":"'Data (HIDE)'!$C$30","v":1700},{"$f":"'Data (HIDE)'!$C$31","v":1700}]
[null,"Unit type (bu. or lb.)",{"$f":"'Data (HIDE)'!$D$16","v":"bu"},{"$f":"'Data (HIDE)'!$D$17","v":"bu"},{"$f":"'Data (HIDE)'!$D$18","v":"bu"},{"$f":"'Data (HIDE)'!$D$19","v":"bu"},{"$f":"'Data (HIDE)'!$D$20","v":"bu"},{"$f":"'Data (HIDE)'!$D$21","v":"bu"},{"$f":"'Data (HIDE)'!$D$22","v":"bu"},{"$f":"'Data (HIDE)'!$D$23","v":"bu"},null,"Unit type (bu. or lb.)",{"$f":"'Data (HIDE)'!$D$24","v":"bu"},{"$f":"'Data (HIDE)'!$D$25","v":"bu"},{"$f":"'Data (HIDE)'!$D$26","v":"lb"},{"$f":"'Data (HIDE)'!$D$27","v":"bu"},{"$f":"'Data (HIDE)'!$D$28","v":"bu"},{"$f":"'Data (HIDE)'!$D$29","v":"lb"},{"$f":"'Data (HIDE)'!$D$30","v":"lb"},{"$f":"'Data (HIDE)'!$D$31","v":"lb"}]
[null,"Gross Revenue / acre",{"$f":"ROUND(((C34+C35)*C36),2)","v":520},525,525,455,492,360,440,805,null,"Gross Revenue / acre",596.25,480,520,400,481.25,760,697,680]
[null,"Revenue Ranking",{"$f":"RANK(C38,C38:T38)","v":8},{"$f":"RANK(D38,C38:T38)","v":6},{"$f":"RANK(E38,C38:T38)","v":6},{"$f":"RANK(F38,C38:T38)","v":13},{"$f":"RANK(G38,C38:T38)","v":10},{"$f":"RANK(H38,C38:T38)","v":16},{"$f":"RANK(I38,C38:T38)","v":14},{"$f":"RANK(J38,C38:T38)","v":1},null,"Revenue Ranking",{"$f":"RANK(M38,C38:T38)","v":5},{"$f":"RANK(N38,C38:T38)","v":12},{"$f":"RANK(O38,C38:T38)","v":8},{"$f":"RANK(P38,C38:T38)","v":15},{"$f":"RANK(Q38,C38:T38)","v":11},{"$f":"RANK(R38,C38:T38)","v":2},{"$f":"RANK(S38,C38:T38)","v":3},{"$f":"RANK(T38,C38:T38)","v":4}]
[]
[null,"Operating Expense Ratio",{"$f":"SUM(C21/C38)","v":0.67323520802439274},0.69487132639310012,0.67696114185971568,0.72093364433556995,0.63210778393467393,0.80160465809998982,0.86537471782667541,0.74791397833464335,null,"Operating Expense Ratio",0.70142355030770953,0.63916663535270424,0.74305366139367712,0.71501789085274259,0.6527449846741058,0.66776623761318599,0.74113406344851218,0.7831844738582544]
[null,"Land Expense Ratio",{"$f":"SUM(C24/C38)","v":0.19936538420259975},0.19746666625781309,0.19746666625781309,0.22784615337439973,0.21071138167754447,0.28797222162597741,0.23561363587579973,0.12878260842900854,null,"Land Expense Ratio",0.17387002060436374,0.21597916621948307,0.19936538420259975,0.25917499946337968,0.21541818137215973,0.13640789445441037,0.14873744589003138,0.15245588203728216]
[null,"Machinery Expense Ratio",{"$f":"SUM(C25/C38)","v":0.16652660981557965},0.16494064210305034,0.16494064210305034,0.19031612550351962,0.17600373395142566,0.24053843640028175,0.19680417523659416,0.13156636502199834,null,"Machinery Expense Ratio",0.14523075405300029,0.18040382730021129,0.20367485354367051,0.21648459276025356,0.17993524593060037,0.13935647874040613,0.15195254496801819,0.15575135859221864]
[]
["Marginal Returns",null,null,null,null,null,null,null,null,null,"Marginal Returns"]
[null,"Over Operating Costs",{"$f":"SUM(C38-C21)","v":169.91769182731576},160.19255364362243,169.59540052364929,126.97519182731565,181.00297030414043,71.422323084003665,59.235124156262827,202.92924744061213,null,"Over Operating Costs",178.02620812902819,173.20001503070199,133.61209607528792,113.99284365890298,167.11647612558659,252.49765941397868,180.42955777638701,147.43455777638701]
[null,"Over Operating & Fixed ",{"$f":"SUM(C38-C26-C21)","v":-20.346145062137509},{"$f":"SUM(D38-D26-D21)","v":-30.071283245830841},-20.668436365803984,-63.288645062137618,-9.26086658531284,-118.84151380544964,-131.02871273319047,-6.6516761874484018,null,"Over Operating & Fixed ",{"$f":"SUM(M38-M26-M21)","v":-12.237628760425082},-17.063821858751282,-75.968827552772609,-76.270993230550317,-23.147360763866686,42.916735785918149,-29.151365851673518,-62.146365851673522]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(C38-C30)","v":-47.346145062137566},-57.071283245830841,-47.668436365804041,-90.288645062137675,-36.260866585312897,-145.84151380544961,-158.02871273319045,-33.651676187448402,null,"Over Total Costs (Net Profit)",-39.237628760425082,-44.063821858751339,-102.96882755277261,-103.27099323055029,-50.147360763866686,15.916735785918149,-56.151365851673518,-89.146365851673522]
[null,"Profitability Ranking",{"$f":"RANK(C48,C48:T48)","v":6},{"$f":"RANK(D48,C48:T48)","v":10},{"$f":"RANK(E48,C48:T48)","v":7},{"$f":"RANK(F48,C48:T48)","v":12},{"$f":"RANK(G48,C48:T48)","v":3},{"$f":"RANK(H48,C48:T48)","v":15},{"$f":"RANK(I48,C48:T48)","v":16},{"$f":"RANK(J48,C48:T48)","v":2},null,"Profitability Ranking",{"$f":"RANK(M48,C48:T48)","v":4},{"$f":"RANK(N48,C48:T48)","v":5},{"$f":"RANK(O48,C48:T48)","v":13},{"$f":"RANK(P48,C48:T48)","v":14},{"$f":"RANK(Q48,C48:T48)","v":8},{"$f":"RANK(R48,C48:T48)","v":1},{"$f":"RANK(S48,C48:T48)","v":9},{"$f":"RANK(T48,C48:T48)","v":11}]
[]
["Return on Investment (ROI)",null,{"$f":"SUM((C38-C30)/C30)","v":-8.3451955167426164E-2},-9.8048615158579239E-2,-8.3239154349611863E-2,-0.16557954375127132,-6.8641970054877904E-2,-0.2883146397144884,-0.26424937359771,-4.0125927298482932E-2,"Return on Investment (ROI)",null,-6.1744126847853124E-2,-8.408102223592849E-2,-0.16528728725844627,-0.20519957362859867,-9.436885552420031E-2,2.1391068112155135E-2,-7.4555220102637418E-2,-0.11590299299270823]
["Return on Operating (ROO)",null,{"$f":"C46/C21","v":0.48536497806538936},{"$f":"D46/D21","v":0.43911536138747442},0.47718966151121656,0.38709020983702924,0.5820086786074864,0.24749774080686907,0.15556877200136612,0.33705215969712016,"Return on Operating (ROO)",null,{"$f":"M46/M21","v":0.42567212002121557},0.56453723440708259,0.3457978231671619,0.39856640343276295,0.53199185513354386,0.4975300392160073,0.34928354978987103,0.27683838658551629]
["Return on Asset (ROA)",null,{"$f":"'Data (HIDE)'!$AZ$16","v":2.0853199589672477E-2},{"$f":"'Data (HIDE)'!$AZ$17","v":1.9016535154602915E-2},{"$f":"'Data (HIDE)'!$AZ$18","v":2.0792332487941319E-2},{"$f":"'Data (HIDE)'!$AZ$19","v":1.2743190146801824E-2},{"$f":"'Data (HIDE)'!$AZ$20","v":2.2946736601348511E-2},{"$f":"'Data (HIDE)'!$AZ$21","v":2.2516190904633927E-3},{"$f":"'Data (HIDE)'!$AZ$22","v":-5.0023766522601047E-5},{"$f":"'Data (HIDE)'!$AZ$23","v":2.7087676570465014E-2},"Return on Asset (ROA)",null,{"$f":"'Data (HIDE)'!$AZ$24","v":2.2384552998872178E-2},{"$f":"'Data (HIDE)'!$AZ$25","v":2.1473090657356371E-2},{"$f":"'Data (HIDE)'!$AZ$26","v":1.3996618711102535E-2},{"$f":"'Data (HIDE)'!$AZ$27","v":1.0291377461549194E-2},{"$f":"'Data (HIDE)'!$AZ$28","v":2.0324169239959694E-2},{"$f":"'Data (HIDE)'!$AZ$29","v":3.6449038605095123E-2},{"$f":"'Data (HIDE)'!$AZ$30","v":2.2838443394973939E-2},{"$f":"'Data (HIDE)'!$AZ$31","v":1.6607093064473468E-2}]
[]
[" Breakeven Analysis",null,null,null,null,null,null,null,null,null,"Breakeven Analysis"]
["Breakeven Price Per Unit",null,null,null,null,null,null,null,null,null,"Breakeven Price Per Unit"]
[null,"Over Operating Costs",{"$f":"SUM(Summary!C21/Summary!C36)","v":5.3858816641951419},{"$f":"SUM(Summary!D21/Summary!D36)","v":5.2115349479482509},{"$f":"SUM(Summary!E21/Summary!E36)","v":5.0772085639478677},{"$f":"SUM(Summary!F21/Summary!F36)","v":5.0465355103489902},{"$f":"SUM(Summary!G21/Summary!G36)","v":2.5916419141321629},{"$f":"SUM(Summary!H21/Summary!H36)","v":3.6072209614499542},{"$f":"SUM(Summary!I21/Summary!I36)","v":4.7595609480467145},{"$f":"SUM(Summary!J21/Summary!J36)","v":4.3005053754241986},null,"Over Operating Costs",{"$f":"SUM(Summary!M21/Summary!M36)","v":9.2938620415771513},{"$f":"SUM(Summary!N21/Summary!N36)","v":7.6699996242324504},{"$f":"SUM(Summary!O21/Summary!O36)","v":0.19319395196235603},{"$f":"SUM(Summary!P21/Summary!P36)","v":11.440286253643881},{"$f":"SUM(Summary!Q21/Summary!Q36)","v":5.7115186158984255},{"$f":"SUM(Summary!R21/Summary!R36)","v":0.26710649504527439},{"$f":"SUM(Summary!S21/Summary!S36)","v":0.30386496601389001},{"$f":"SUM(Summary!T21/Summary!T36)","v":0.31327378954330176}]
[null,"Over Land Costs",{"$f":"SUM(Summary!C24/Summary!C36)","v":1.594923073620798},{"$f":"SUM(Summary!D24/Summary!D36)","v":1.4809999969335983},{"$f":"SUM(Summary!E24/Summary!E36)","v":1.4809999969335983},{"$f":"SUM(Summary!F24/Summary!F36)","v":1.594923073620798},{"$f":"SUM(Summary!G24/Summary!G36)","v":0.86391666487793228},{"$f":"SUM(Summary!H24/Summary!H36)","v":1.2958749973168984},{"$f":"SUM(Summary!I24/Summary!I36)","v":1.2958749973168984},{"$f":"SUM(Summary!J24/Summary!J36)","v":0.74049999846679915},null,"Over Land Costs",{"$f":"SUM(Summary!M24/Summary!M36)","v":2.3037777730078193},{"$f":"SUM(Summary!N24/Summary!N36)","v":2.5917499946337967},{"$f":"SUM(Summary!O24/Summary!O36)","v":5.183499989267594E-2},{"$f":"SUM(Summary!P24/Summary!P36)","v":4.146799991414075},{"$f":"SUM(Summary!Q24/Summary!Q36)","v":1.8849090870063978},{"$f":"SUM(Summary!R24/Summary!R36)","v":5.4563157781764147E-2},{"$f":"SUM(Summary!S24/Summary!S36)","v":6.098235281491287E-2},{"$f":"SUM(Summary!T24/Summary!T36)","v":6.098235281491287E-2}]
[null,"Over Machinery Costs",{"$f":"SUM(Summary!C25/Summary!C36)","v":1.3322128785246372},{"$f":"SUM(Summary!D25/Summary!D36)","v":1.2370548157728776},{"$f":"SUM(Summary!E25/Summary!E36)","v":1.2370548157728776},{"$f":"SUM(Summary!F25/Summary!F36)","v":1.3322128785246372},{"$f":"SUM(Summary!G25/Summary!G36)","v":0.72161530920084516},{"$f":"SUM(Summary!H25/Summary!H36)","v":1.0824229638012679},{"$f":"SUM(Summary!I25/Summary!I36)","v":1.0824229638012679},{"$f":"SUM(Summary!J25/Summary!J36)","v":0.75650659887649052},null,"Over Machinery Costs",{"$f":"SUM(Summary!M25/Summary!M36)","v":1.924307491202254},{"$f":"SUM(Summary!N25/Summary!N36)","v":2.1648459276025358},{"$f":"SUM(Summary!O25/Summary!O36)","v":5.2955461921354335E-2},{"$f":"SUM(Summary!P25/Summary!P36)","v":3.4637534841640569},{"$f":"SUM(Summary!Q25/Summary!Q36)","v":1.5744334018927533},{"$f":"SUM(Summary!R25/Summary!R36)","v":5.5742591496162459E-2},{"$f":"SUM(Summary!S25/Summary!S36)","v":6.230054343688745E-2},{"$f":"SUM(Summary!T25/Summary!T36)","v":6.230054343688745E-2}]
[null,"Over Owners Labour & Lliving",{"$f":"SUM(Summary!C28/Summary!C36)","v":0.41538461538461541},{"$f":"SUM(Summary!D28/Summary!D36)","v":0.38571428571428573},{"$f":"SUM(Summary!E28/Summary!E36)","v":0.38571428571428573},{"$f":"SUM(Summary!F28/Summary!F36)","v":0.41538461538461541},{"$f":"SUM(Summary!G28/Summary!G36)","v":0.22500000000000001},{"$f":"SUM(Summary!H28/Summary!H36)","v":0.33750000000000002},{"$f":"SUM(Summary!I28/Summary!I36)","v":0.33750000000000002},{"$f":"SUM(Summary!J28/Summary!J36)","v":0.19285714285714287},null,"Over Owners Labour & Lliving",{"$f":"SUM(Summary!M28/Summary!M36)","v":0.6},{"$f":"SUM(Summary!N28/Summary!N36)","v":0.67500000000000004},{"$f":"SUM(Summary!O28/Summary!O36)","v":1.35E-2},{"$f":"SUM(Summary!P28/Summary!P36)","v":1.08},{"$f":"SUM(Summary!Q28/Summary!Q36)","v":0.49090909090909091},{"$f":"SUM(Summary!R28/Summary!R36)","v":1.4210526315789474E-2},{"$f":"SUM(Summary!S28/Summary!S36)","v":1.5882352941176469E-2},{"$f":"SUM(Summary!T28/Summary!T36)","v":1.5882352941176469E-2}]
[null,"Over Total Costs",{"$f":"SUM(C57:C60)","v":8.7284022317251928},{"$f":"SUM(D57:D60)","v":8.3153040463690129},8.1809776623686297,8.3890560778790402,4.4021738882109398,6.3230189225681208,7.4753589091648802,5.990369115624631,null,"Over Total Costs",14.121947305787225,13.101595546468783,0.3114844137763863,20.130839729222011,9.6617701957066675,0.39162277063899043,0.44303021520686681,0.45243903873627855]
[]
["Breakeven Storage Carrying Cost Per Unit",null,null,null,null,null,null,null,null,null,"Breakeven Storage Carrying Cost Per Unit"]
[null,{"$f":"\"Per month @ \"&TEXT('Op. Cost Input'!$D$3,\"0.00\"&\"%\")","v":"Per month @ 7.50%"},{"$f":"(C34*'Op. Cost Input'!$D$3)/12","v":4.9999999999999996E-2},{"$f":"(D34*'Op. Cost Input'!$D$3)/12","v":4.6875E-2},{"$f":"(E34*'Op. Cost Input'!$D$3)/12","v":4.6875E-2},{"$f":"(F34*'Op. Cost Input'!$D$3)/12","v":4.3750000000000004E-2},{"$f":"(G34*'Op. Cost Input'!$D$3)/12","v":2.5624999999999995E-2},{"$f":"(H34*'Op. Cost Input'!$D$3)/12","v":2.8124999999999997E-2},{"$f":"(I34*'Op. Cost Input'!$D$3)/12","v":3.4374999999999996E-2},{"$f":"(J34*'Op. Cost Input'!$D$3)/12","v":3.5937499999999997E-2},null,{"$f":"\"Per month @ \"&TEXT('Op. Cost Input'!$D$3,\"0.00\"&\"%\")","v":"Per month @ 7.50%"},{"$f":"(M34*'Op. Cost Input'!$D$3)/12","v":8.2812499999999997E-2},{"$f":"(N34*'Op. Cost Input'!$D$3)/12","v":7.4999999999999997E-2},{"$f":"(O34*'Op. Cost Input'!$D$3)/12","v":1.6249999999999999E-3},{"$f":"(P34*'Op. Cost Input'!$D$3)/12","v":9.9999999999999992E-2},{"$f":"(Q34*'Op. Cost Input'!$D$3)/12","v":5.46875E-2},{"$f":"(R34*'Op. Cost Input'!$D$3)/12","v":2.5000000000000001E-3},{"$f":"(S34*'Op. Cost Input'!$D$3)/12","v":2.5624999999999997E-3},{"$f":"(T34*'Op. Cost Input'!$D$3)/12","v":2.5000000000000001E-3}]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,null,null,null,null,null,"Breakeven Yield (Bu or lb.)"]
[null,"Over Operating Costs",{"$f":"ROUND(Summary!C21/Summary!C34,1)","v":43.8},{"$f":"ROUND(Summary!D21/Summary!D34,1)","v":48.6},{"$f":"ROUND(Summary!E21/Summary!E34,1)","v":47.4},{"$f":"ROUND(Summary!F21/Summary!F34,1)","v":46.9},{"$f":"ROUND(Summary!G21/Summary!G34,1)","v":75.900000000000006},{"$f":"ROUND(Summary!H21/Summary!H34,1)","v":64.099999999999994},{"$f":"ROUND(Summary!I21/Summary!I34,1)","v":69.2},{"$f":"ROUND(Summary!J21/Summary!J34,0)","v":105},null,"Over Operating Costs",{"$f":"ROUND(Summary!M21/Summary!M34,1)","v":31.6},{"$f":"ROUND(Summary!N21/Summary!N34,0)","v":26},{"$f":"ROUND(Summary!O21/Summary!O34,0)","v":1486},{"$f":"ROUND(Summary!P21/Summary!P34,1)","v":17.899999999999999},{"$f":"ROUND(Summary!Q21/Summary!Q34,1)","v":35.9},{"$f":"ROUND(Summary!R21/Summary!R34,0)","v":1269},{"$f":"ROUND(Summary!S21/Summary!S34,0)","v":1260},{"$f":"ROUND(Summary!T21/Summary!T34,1)","v":1331.4}]
[null,"Over Land Costs",{"$f":"ROUND(Summary!C24/Summary!C34,1)","v":13},{"$f":"ROUND(Summary!D24/Summary!D34,1)","v":13.8},{"$f":"ROUND(Summary!E24/Summary!E34,1)","v":13.8},{"$f":"ROUND(Summary!F24/Summary!F34,1)","v":14.8},{"$f":"ROUND(Summary!G24/Summary!G34,1)","v":25.3},{"$f":"ROUND(Summary!H24/Summary!H34,1)","v":23},{"$f":"ROUND(Summary!I24/Summary!I34,1)","v":18.8},{"$f":"ROUND(Summary!J24/Summary!J34,1)","v":18},null,"Over Land Costs",{"$f":"ROUND(Summary!M24/Summary!M34,1)","v":7.8},{"$f":"ROUND(Summary!N24/Summary!N34,1)","v":8.6},{"$f":"ROUND(Summary!O24/Summary!O34,1)","v":398.7},{"$f":"ROUND(Summary!P24/Summary!P34,1)","v":6.5},{"$f":"ROUND(Summary!Q24/Summary!Q34,1)","v":11.8},{"$f":"ROUND(Summary!R24/Summary!R34,1)","v":259.2},{"$f":"ROUND(Summary!S24/Summary!S34,1)","v":252.9},{"$f":"ROUND(Summary!T24/Summary!T34,1)","v":259.2}]
[null,"Over Machinery Costs",{"$f":"ROUND(Summary!C25/Summary!C34,1)","v":10.8},{"$f":"ROUND(Summary!D25/Summary!D34,1)","v":11.5},{"$f":"ROUND(Summary!E25/Summary!E34,1)","v":11.5},{"$f":"ROUND(Summary!F25/Summary!F34,1)","v":12.4},{"$f":"ROUND(Summary!G25/Summary!G34,1)","v":21.1},{"$f":"ROUND(Summary!H25/Summary!H34,1)","v":19.2},{"$f":"ROUND(Summary!I25/Summary!I34,1)","v":15.7},{"$f":"ROUND(Summary!J25/Summary!J34,1)","v":18.399999999999999},null,"Over Machinery Costs",{"$f":"ROUND(Summary!M25/Summary!M34,1)","v":6.5},{"$f":"ROUND(Summary!N25/Summary!N34,1)","v":7.2},{"$f":"ROUND(Summary!O25/Summary!O34,1)","v":407.3},{"$f":"ROUND(Summary!P25/Summary!P34,1)","v":5.4},{"$f":"ROUND(Summary!Q25/Summary!Q34,1)","v":9.9},{"$f":"ROUND(Summary!R25/Summary!R34,1)","v":264.8},{"$f":"ROUND(Summary!S25/Summary!S34,1)","v":258.3},{"$f":"ROUND(Summary!T25/Summary!T34,1)","v":264.8}]
[null,"Over Owners Labour & Lliving",{"$f":"ROUND(Summary!C28/Summary!C34,1)","v":3.4},{"$f":"ROUND(Summary!D28/Summary!D34,1)","v":3.6},{"$f":"ROUND(Summary!E28/Summary!E34,1)","v":3.6},{"$f":"ROUND(Summary!F28/Summary!F34,1)","v":3.9},{"$f":"ROUND(Summary!G28/Summary!G34,1)","v":6.6},{"$f":"ROUND(Summary!H28/Summary!H34,1)","v":6},{"$f":"ROUND(Summary!I28/Summary!I34,1)","v":4.9000000000000004},{"$f":"ROUND(Summary!J28/Summary!J34,1)","v":4.7},null,"Over Owners Labour & Lliving",{"$f":"ROUND(Summary!M28/Summary!M34,1)","v":2},{"$f":"ROUND(Summary!N28/Summary!N34,1)","v":2.2999999999999998},{"$f":"ROUND(Summary!O28/Summary!O34,1)","v":103.8},{"$f":"ROUND(Summary!P28/Summary!P34,1)","v":1.7},{"$f":"ROUND(Summary!Q28/Summary!Q34,1)","v":3.1},{"$f":"ROUND(Summary!R28/Summary!R34,1)","v":67.5},{"$f":"ROUND(Summary!S28/Summary!S34,1)","v":65.900000000000006},{"$f":"ROUND(Summary!T28/Summary!T34,1)","v":67.5}]
[null,"Over Total Costs",{"$f":"SUM(C67:C70)","v":71},{"$f":"SUM(D67:D70)","v":77.5},76.3,78.000000000000014,128.9,112.3,108.60000000000001,146.1,null,"Over Total Costs",47.9,44.1,2395.8000000000002,31.499999999999996,60.7,1860.5,1837.1000000000001,1922.9]
[]
["Breakeven Yield Risk Ratio",null,{"$f":"SUM(Summary!C36/C71)","v":0.91549295774647887},{"$f":"SUM(Summary!D36/D71)","v":0.90322580645161288},{"$f":"SUM(Summary!E36/E71)","v":0.91743119266055051},{"$f":"SUM(Summary!F36/F71)","v":0.83333333333333315},{"$f":"SUM(Summary!G36/G71)","v":0.93095422808378581},{"$f":"SUM(Summary!H36/H71)","v":0.7123775601068566},{"$f":"SUM(Summary!I36/I71)","v":0.73664825046040505},{"$f":"SUM(Summary!J36/J71)","v":0.95824777549623552},"Breakeven Yield Risk Ratio",null,{"$f":"SUM(Summary!M36/M71)","v":0.93945720250521925},{"$f":"SUM(Summary!N36/N71)","v":0.90702947845804982},{"$f":"SUM(Summary!O36/O71)","v":0.83479422322397523},{"$f":"SUM(Summary!P36/P71)","v":0.79365079365079372},{"$f":"SUM(Summary!Q36/Q71)","v":0.90609555189456337},{"$f":"SUM(Summary!R36/R71)","v":1.0212308519215265},{"$f":"SUM(Summary!S36/S71)","v":0.92537150944423274},{"$f":"SUM(Summary!T36/T71)","v":0.88408133548286438}]
[null,"(Target Yield per Acre / BE Yield)",null,null,null,null,null,null,null,null,null,"(Target 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.",null,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."]

{"sheet":"S.O.S.","index":2,"n_rows":194,"n_cols":50,"rows_kept":194,"cut":false,"hidden":false,"merged":[[1,31,1,32],[106,2,106,5],[0,0,0,11],[101,1,102,10],[72,4,72,10],[72,11,72,23],[86,4,86,10],[86,11,86,23],[87,2,87,3],[101,16,102,23],[73,2,73,3],[1,2,1,3],[1,14,1,15],[0,12,0,23]]}
[{"$f":"\"Crop Production Standardized Operating Statement \"&Introduction!I11&\" (Dollars Per Acre)\"","v":"Crop Production Standardized Operating Statement 2025 (Dollars Per Acre)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Crop Production Standardized Operating Statement \"&Introduction!I11&\" (Dollars Per Acre)\"","v":"Crop Production Standardized Operating Statement 2025 (Dollars Per Acre)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE"]
[null,null,{"$f":"\"Estimated Manitoba \"&Introduction!I11&\" Benchmark\"","v":"Estimated Manitoba 2025 Benchmark"},null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,{"$f":"\"Estimated Manitoba \"&Introduction!U11&\" Benchmark\"","v":"Estimated Manitoba  Benchmark"},null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"},null,null,null,"Estimated Manitoba Benchmark",null,null,null,{"$f":"\"Estimated Manitoba 2024 Benchmark\"","v":"Estimated Manitoba 2024 Benchmark"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[" =","Revenue",550,{"$f":"SUM(C3/C3)","v":1},{"$f":"Summary!C38","v":520},{"$f":"Summary!D38","v":525},{"$f":"Summary!E38","v":525},{"$f":"Summary!F38","v":455},{"$f":"Summary!G38","v":492},{"$f":"Summary!H38","v":360},{"$f":"Summary!I38","v":440},{"$f":"Summary!J38","v":805}," =","Revenue",{"$f":"C3","v":550},{"$f":"D3","v":1},{"$f":"Summary!M38","v":596.25},{"$f":"Summary!N38","v":480},{"$f":"Summary!O38","v":520},{"$f":"Summary!P38","v":400},{"$f":"Summary!Q38","v":481.25},{"$f":"Summary!R38","v":760},{"$f":"Summary!S38","v":697},{"$f":"Summary!T38","v":680},null,null,null,{"$f":"SUM((E3*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q3*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R3*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":548.01937772796339},{"$f":"SUM(AB3/AB3)","v":1},null,null,645,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451.48478701717647,{"$f":"SUM(AW3/AW3)","v":1}]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Goods Sold (CoGS)",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Cost of Goods Sold (CoGS)",null,null,null,null,null,null,null,null,null,null,null,null,null,"***copy nnum to left",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***need to hard type the benchmark, from right ***"]
[null,"Seed & Treatment",65,{"$f":"SUM(C6/$C$3)","v":0.11818181818181818},{"$f":"'Data (HIDE)'!$L$16","v":34},{"$f":"'Data (HIDE)'!$L$17","v":34},{"$f":"'Data (HIDE)'!$L$18","v":34},{"$f":"'Data (HIDE)'!$L$19","v":32},{"$f":"'Data (HIDE)'!$L$20","v":25},{"$f":"'Data (HIDE)'!$L$21","v":20},{"$f":"'Data (HIDE)'!$L$22","v":78.400000000000006},{"$f":"'Data (HIDE)'!$L$23","v":100},null,"Seed & Treatment",{"$f":"C6","v":65},{"$f":"D6","v":0.11818181818181818},{"$f":"'Data (HIDE)'!$L$24","v":82.5},{"$f":"'Data (HIDE)'!$L$25","v":90},{"$f":"'Data (HIDE)'!$L$26","v":50},{"$f":"'Data (HIDE)'!$L$27","v":56},{"$f":"'Data (HIDE)'!$L$28","v":85},{"$f":"'Data (HIDE)'!$L$29","v":105},{"$f":"'Data (HIDE)'!$L$30","v":110},{"$f":"'Data (HIDE)'!$L$31","v":115},null,null,null,{"$f":"SUM((E6*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q6*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R6*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":65.659309554824546},{"$f":"SUM(AB6/$AB$3)","v":0.1198120216606972},null,null,65,0.10077519379844961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.600121726227634,{"$f":"SUM(AW6/$AB$3)","v":0.10510599454536133}]
[null,"Fertilizer",110,0.2,{"$f":"'Data (HIDE)'!$M$16","v":113.06977594519662},{"$f":"'Data (HIDE)'!$M$17","v":122.985296265237},{"$f":"'Data (HIDE)'!$M$18","v":116.37494938521009},{"$f":"'Data (HIDE)'!$M$19","v":113.06977594519662},{"$f":"'Data (HIDE)'!$M$20","v":87.783700968189933},{"$f":"'Data (HIDE)'!$M$21","v":84.733791097549911},{"$f":"'Data (HIDE)'!$M$22","v":136.20599002529079},{"$f":"'Data (HIDE)'!$M$23","v":173.17645237710656},null,"Fertilizer",{"$f":"C7","v":110},{"$f":"D7","v":0.2},{"$f":"'Data (HIDE)'!$M$24","v":128.36473109809572},{"$f":"'Data (HIDE)'!$M$25","v":44.010542060074854},{"$f":"'Data (HIDE)'!$M$26","v":104.3190181062656},{"$f":"'Data (HIDE)'!$M$27","v":58.566567022832523},{"$f":"'Data (HIDE)'!$M$28","v":29.832727374231503},{"$f":"'Data (HIDE)'!$M$29","v":71.787260782886335},{"$f":"'Data (HIDE)'!$M$30","v":78.397607662913231},{"$f":"'Data (HIDE)'!$M$31","v":78.397607662913231},null,null,null,{"$f":"SUM((E7*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q7*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R7*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":108.32017922520588},0.19765757129664122,null,null,120,0.18604651162790697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.569984077887298,0.12694803670322369]
[null,"Crop Protection",50,9.0909090909090912E-2,{"$f":"'Data (HIDE)'!$N$16+'Data (HIDE)'!$O$16+'Data (HIDE)'!$P$16","v":55.25},{"$f":"'Data (HIDE)'!$N$17+'Data (HIDE)'!$O$17+'Data (HIDE)'!$P$17","v":55.25},{"$f":"'Data (HIDE)'!$N$18+'Data (HIDE)'!$O$18+'Data (HIDE)'!$P$18","v":55.25},{"$f":"'Data (HIDE)'!$N$19+'Data (HIDE)'!$O$19+'Data (HIDE)'!$P$19","v":36},{"$f":"'Data (HIDE)'!$N$20+'Data (HIDE)'!$O$20+'Data (HIDE)'!$P$20","v":24.5},{"$f":"'Data (HIDE)'!$N$21+'Data (HIDE)'!$O$21+'Data (HIDE)'!$P$21","v":27.5},{"$f":"'Data (HIDE)'!$N$22+'Data (HIDE)'!$O$22+'Data (HIDE)'!$P$22","v":8.5},{"$f":"'Data (HIDE)'!$N$23+'Data (HIDE)'!$O$23+'Data (HIDE)'!$P$23","v":44},null,"Crop Protection",50,9.0909090909090912E-2,{"$f":"'Data (HIDE)'!$N$24+'Data (HIDE)'!$O$24+'Data (HIDE)'!$P$24","v":58.5},{"$f":"'Data (HIDE)'!$N$25+'Data (HIDE)'!$O$25+'Data (HIDE)'!$P$25","v":21.75},{"$f":"'Data (HIDE)'!$N$26+'Data (HIDE)'!$O$26+'Data (HIDE)'!$P$26","v":49},{"$f":"'Data (HIDE)'!$N$27+'Data (HIDE)'!$O$27+'Data (HIDE)'!$P$27","v":33.5},{"$f":"'Data (HIDE)'!$N$28+'Data (HIDE)'!$O$28+'Data (HIDE)'!$P$28","v":42.75},{"$f":"'Data (HIDE)'!$N$29+'Data (HIDE)'!$O$29+'Data (HIDE)'!$P$29","v":128.5},{"$f":"'Data (HIDE)'!$N$30+'Data (HIDE)'!$O$30+'Data (HIDE)'!$P$30","v":128.5},{"$f":"'Data (HIDE)'!$N$31+'Data (HIDE)'!$O$31+'Data (HIDE)'!$P$31","v":128.5},null,null,null,{"$f":"SUM((E8*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q8*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R8*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":51.042266039938831},9.3139527750925974E-2,null,null,55,8.5271317829457363E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.053704282610891,5.6665339848668519E-2]
[null,"Crop Insurance",15,2.7272727272727271E-2,{"$f":"'Data (HIDE)'!$V$16","v":10.265000000000001},{"$f":"'Data (HIDE)'!$V$17","v":12.772500000000001},{"$f":"'Data (HIDE)'!$V$18","v":10.32},{"$f":"'Data (HIDE)'!$V$19","v":10.247500000000002},{"$f":"'Data (HIDE)'!$V$20","v":18.2425},{"$f":"'Data (HIDE)'!$V$21","v":14.350000000000001},{"$f":"'Data (HIDE)'!$V$22","v":14.865000000000002},{"$f":"'Data (HIDE)'!$V$23","v":40.094999999999999},null,"Crop Insurance",15,2.7272727272727271E-2,{"$f":"'Data (HIDE)'!$V$24","v":13.96},{"$f":"'Data (HIDE)'!$V$25","v":21.772499999999997},{"$f":"'Data (HIDE)'!$V$26","v":16.844999999999999},{"$f":"'Data (HIDE)'!$V$27","v":13.990000000000002},{"$f":"'Data (HIDE)'!$V$28","v":15.387500000000001},{"$f":"'Data (HIDE)'!$V$29","v":38.444999999999993},{"$f":"'Data (HIDE)'!$V$30","v":36.747500000000002},{"$f":"'Data (HIDE)'!$V$31","v":47.162500000000001},null,null,null,{"$f":"SUM((E9*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q9*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R9*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":13.90725086131909},2.5377297640417826E-2,null,null,15,2.3255813953488372E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9609311419703719,1.6351485925774279E-2]
[null,"Hail Insurance",10,1.8181818181818181E-2,{"$f":"'Data (HIDE)'!$W$16","v":10.8},{"$f":"'Data (HIDE)'!$W$17","v":10.8},{"$f":"'Data (HIDE)'!$W$18","v":10.8},{"$f":"'Data (HIDE)'!$W$19","v":10.8},{"$f":"'Data (HIDE)'!$W$20","v":10.8},{"$f":"'Data (HIDE)'!$W$21","v":10.8},{"$f":"'Data (HIDE)'!$W$22","v":10.8},{"$f":"'Data (HIDE)'!$W$23","v":10.8},null,"Hail Insurance",10,1.8181818181818181E-2,{"$f":"'Data (HIDE)'!$W$24","v":10.8},{"$f":"'Data (HIDE)'!$W$25","v":14.040000000000001},{"$f":"'Data (HIDE)'!$W$26","v":10.8},{"$f":"'Data (HIDE)'!$W$27","v":10.8},{"$f":"'Data (HIDE)'!$W$28","v":21.6},{"$f":"'Data (HIDE)'!$W$29","v":18.900000000000002},{"$f":"'Data (HIDE)'!$W$30","v":18.900000000000002},{"$f":"'Data (HIDE)'!$W$31","v":18.900000000000002},null,null,null,{"$f":"SUM((E10*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q10*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R10*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":11.350477843695206},2.0711818422832446E-2,null,null,12,1.8604651162790697E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7088126692226693,1.2241926000932254E-2]
[null,null,{"$f":"SUM(C6:C10)","v":250},0.45454545454545453,{"$f":"SUM(E6:E10)","v":223.38477594519662},{"$f":"SUM(F6:F10)","v":235.80779626523702},226.74494938521008,202.11727594519664,166.32620096818994,157.3837910975499,248.77099002529081,368.0714523771066,null,null,{"$f":"C11","v":250},{"$f":"D11","v":0.45454545454545453},294.12473109809571,191.57304206007484,230.96401810626563,172.85656702283254,194.57022737423148,362.63226078288631,372.54510766291321,387.96010766291323,null,null,null,{"$f":"SUM(AB6:AB10)","v":250.27948352498353},0.45669823677151461,null,null,267,0.413953488372093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173.89355389791888,0.3173127830239601]
[]
[" =","Gross Margin (GM)",{"$f":"SUM(C3-C11)","v":300},{"$f":"SUM(C13/$C$3)","v":0.54545454545454541},{"$f":"SUM(E3-E11)","v":296.61522405480338},{"$f":"SUM(F3-F11)","v":289.19220373476298},298.25505061478992,252.88272405480336,325.67379903181006,202.6162089024501,191.22900997470919,436.9285476228934," =","Gross Margin (GM)",{"$f":"C13","v":300},{"$f":"D13","v":0.54545454545454541},302.12526890190429,288.42695793992516,289.0359818937344,227.14343297716746,286.67977262576852,397.36773921711369,324.45489233708679,292.03989233708677,null,null,null,{"$f":"SUM(AB3-AB11)","v":297.73989420297983},{"$f":"SUM(AB13/$AB$3)","v":0.54330176322848533},null,null,378,0.586046511627907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277.59123311925759,{"$f":"SUM(AW13/$AB$3)","v":0.50653543360113407}]
[]
[{"$f":"\" -\"","v":" -"}," Direct Operating Expenses (DOE)",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"}," Direct Operating Expenses (DOE)"]
[null,"Labour - Hired",5,{"$f":"SUM(C16/$C$3)","v":9.0909090909090905E-3},{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$17","v":5.4},{"$f":"'Data (HIDE)'!$U$18","v":5.4},{"$f":"'Data (HIDE)'!$U$19","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},{"$f":"'Data (HIDE)'!$U$21","v":5.4},{"$f":"'Data (HIDE)'!$U$22","v":5.4},{"$f":"'Data (HIDE)'!$U$23","v":5.4},null,"Labour - Hired",{"$f":"C16","v":5},{"$f":"D16","v":9.0909090909090905E-3},{"$f":"'Data (HIDE)'!$U$24","v":5.4},{"$f":"'Data (HIDE)'!$U$25","v":5.4},{"$f":"'Data (HIDE)'!$U$26","v":5.4},{"$f":"'Data (HIDE)'!$U$27","v":5.4},{"$f":"'Data (HIDE)'!$U$28","v":5.4},{"$f":"'Data (HIDE)'!$U$29","v":5.4},{"$f":"'Data (HIDE)'!$U$30","v":5.4},{"$f":"'Data (HIDE)'!$U$31","v":5.4},null,null,null,{"$f":"SUM((E16*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q16*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R16*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":5.3999999999999995},{"$f":"SUM(AB16/$AB$3)","v":9.8536661648496622E-3},null,null,5,7.7519379844961239E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUM(AW16/$AB$3)","v":9.1237649674533912E-3}]
[null,"Owners - Labour & Living",25,4.5454545454545456E-2,{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$17","v":27},{"$f":"'Data (HIDE)'!$AH$18","v":27},{"$f":"'Data (HIDE)'!$AH$19","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},{"$f":"'Data (HIDE)'!$AH$21","v":27},{"$f":"'Data (HIDE)'!$AH$22","v":27},{"$f":"'Data (HIDE)'!$AH$23","v":27},null,"Owners - Labour & Living",25,4.5454545454545456E-2,{"$f":"'Data (HIDE)'!$AH$24","v":27},{"$f":"'Data (HIDE)'!$AH28","v":27},{"$f":"'Data (HIDE)'!$AH$26","v":27},{"$f":"'Data (HIDE)'!$AH$27","v":27},{"$f":"'Data (HIDE)'!$AH$28","v":27},{"$f":"'Data (HIDE)'!$AH$29","v":27},{"$f":"'Data (HIDE)'!$AH$30","v":27},{"$f":"'Data (HIDE)'!$AH$31","v":27},null,null,null,{"$f":"SUM((E17*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q17*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R17*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":27},4.9268330824248315E-2,null,null,25,3.875968992248062E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,4.5618824837266959E-2]
[null,"Fuel",29,5.2727272727272727E-2,{"$f":"'Data (HIDE)'!$Q$16","v":29.969784842105263},{"$f":"'Data (HIDE)'!$Q$17","v":30.506691368421055},{"$f":"'Data (HIDE)'!$Q$18","v":30.506691368421055},{"$f":"'Data (HIDE)'!$Q$19","v":29.969784842105263},{"$f":"'Data (HIDE)'!$Q$20","v":35.875756631578945},{"$f":"'Data (HIDE)'!$Q$21","v":33.01050442105263},{"$f":"'Data (HIDE)'!$Q$22","v":30.480504421052633},{"$f":"'Data (HIDE)'!$Q$23","v":39.783382736842114},null,"Fuel",29,5.2727272727272727E-2,{"$f":"'Data (HIDE)'!$Q$24","v":29.802158736842106},{"$f":"'Data (HIDE)'!$Q$25","v":26.185252210526318},{"$f":"'Data (HIDE)'!$Q$26","v":30.700504421052635},{"$f":"'Data (HIDE)'!$Q$27","v":28.534532631578948},{"$f":"'Data (HIDE)'!$Q$28","v":26.585971789473689},{"$f":"'Data (HIDE)'!$Q$29","v":25.620408000000005},{"$f":"'Data (HIDE)'!$Q$30","v":25.262470315789482},{"$f":"'Data (HIDE)'!$Q$31","v":25.262470315789482},null,null,null,{"$f":"SUM((E18*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q18*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R18*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":29.250253283134747},5.3374487238760669E-2,null,null,38,5.8914728682170542E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.637241520908091,4.4956880216629871E-2]
[null,"Drying  Costs",0,0,{"$f":"'Data (HIDE)'!$AA$16","v":0},{"$f":"'Data (HIDE)'!$AA$17","v":0},{"$f":"'Data (HIDE)'!$AA$18","v":0},{"$f":"'Data (HIDE)'!$AA$19","v":0},{"$f":"'Data (HIDE)'!$AA$20","v":0},{"$f":"'Data (HIDE)'!$AA$21","v":0},{"$f":"'Data (HIDE)'!$AA$22","v":0},{"$f":"'Data (HIDE)'!$AA$23","v":70},null,"Drying  Costs",0,0,{"$f":"'Data (HIDE)'!$AA$24","v":0},{"$f":"'Data (HIDE)'!$AA$25","v":0},{"$f":"'Data (HIDE)'!$AA$26","v":10},{"$f":"'Data (HIDE)'!$AA$27","v":0},{"$f":"'Data (HIDE)'!$AA$28","v":0},{"$f":"'Data (HIDE)'!$AA$29","v":0},{"$f":"'Data (HIDE)'!$AA$30","v":0},{"$f":"'Data (HIDE)'!$AA$31","v":0},null,null,null,{"$f":"SUM((E19*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q19*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R19*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":0},0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Storage Costs",15,2.7272727272727271E-2,{"$f":"'Data (HIDE)'!$Z$16","v":15.927747385382443},{"$f":"'Data (HIDE)'!$Z$17","v":17.152958722719557},{"$f":"'Data (HIDE)'!$Z$18","v":17.152958722719557},{"$f":"'Data (HIDE)'!$Z$19","v":15.927747385382443},{"$f":"'Data (HIDE)'!$Z$20","v":29.405072096090667},{"$f":"'Data (HIDE)'!$Z$21","v":19.603381397393775},{"$f":"'Data (HIDE)'!$Z$22","v":19.603381397393775},{"$f":"'Data (HIDE)'!$Z$23","v":34.305917445439114},null,"Storage Costs",15,2.7272727272727271E-2,{"$f":"'Data (HIDE)'!$Z$24","v":11.026902036033999},{"$f":"'Data (HIDE)'!$Z$25","v":9.8016906986968877},{"$f":"'Data (HIDE)'!$Z$26","v":19.603381397393775},{"$f":"'Data (HIDE)'!$Z$27","v":6.1260566866855548},{"$f":"'Data (HIDE)'!$Z$28","v":13.477324710708221},{"$f":"'Data (HIDE)'!$Z$29","v":7.7596718031350358},{"$f":"'Data (HIDE)'!$Z$30","v":6.9428642449102957},{"$f":"'Data (HIDE)'!$Z$31","v":6.9428642449102957},null,null,null,{"$f":"SUM((E20*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q20*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R20*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":12.649223346033395},2.3081708166006614E-2,null,null,15,2.3255813953488372E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1020641953041332,1.1134759906853505E-2]
[null,"Machinery Operating",25,4.5454545454545456E-2,{"$f":"'Data (HIDE)'!$R$16","v":25},{"$f":"'Data (HIDE)'!$R$17","v":25},{"$f":"'Data (HIDE)'!$R$18","v":25},{"$f":"'Data (HIDE)'!$R$19","v":25},{"$f":"'Data (HIDE)'!$R$20","v":25},{"$f":"'Data (HIDE)'!$R$21","v":25},{"$f":"'Data (HIDE)'!$R$22","v":25},{"$f":"'Data (HIDE)'!$R$23","v":25},null,"Machinery Operating",25,4.5454545454545456E-2,{"$f":"'Data (HIDE)'!$R$24","v":25},{"$f":"'Data (HIDE)'!$R$25","v":25},{"$f":"'Data (HIDE)'!$R$26","v":25},{"$f":"'Data (HIDE)'!$R$27","v":25},{"$f":"'Data (HIDE)'!$R$28","v":25},{"$f":"'Data (HIDE)'!$R$29","v":25},{"$f":"'Data (HIDE)'!$R$30","v":25},{"$f":"'Data (HIDE)'!$R$31","v":25},null,null,null,{"$f":"SUM((E21*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q21*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R21*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":25},4.5618824837266959E-2,null,null,25,3.875968992248062E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,3.6495059869813565E-2]
[null,"Machinery Custom",0,0,{"$f":"'Data (HIDE)'!$T$16","v":0},{"$f":"'Data (HIDE)'!$T$17","v":0},{"$f":"'Data (HIDE)'!$T$18","v":0},{"$f":"'Data (HIDE)'!$T$19","v":0},{"$f":"'Data (HIDE)'!$T$20","v":0},{"$f":"'Data (HIDE)'!$T$21","v":0},{"$f":"'Data (HIDE)'!$T$22","v":0},{"$f":"'Data (HIDE)'!$T$23","v":0},null,"Machinery Custom",{"$f":"C22","v":0},{"$f":"D22","v":0},{"$f":"'Data (HIDE)'!$T$24","v":0},{"$f":"'Data (HIDE)'!$T$25","v":0},{"$f":"'Data (HIDE)'!$T$26","v":13},{"$f":"'Data (HIDE)'!$T$27","v":0},{"$f":"'Data (HIDE)'!$T$28","v":0},{"$f":"'Data (HIDE)'!$T$29","v":25},{"$f":"'Data (HIDE)'!$T$30","v":25},{"$f":"'Data (HIDE)'!$T$31","v":25},null,null,null,{"$f":"SUM((E22*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q22*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R22*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":0},0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"SUM(C16:C22)","v":99},{"$f":"SUM(C23/$C$3)","v":0.18},{"$f":"SUM(E16:E22)","v":103.29753222748771},{"$f":"SUM(F16:F22)","v":105.05965009114061},105.05965009114061,103.29753222748771,122.68082872766961,110.0138858184464,107.48388581844641,201.48930018228123,null,null,{"$f":"C23","v":99},{"$f":"D23","v":0.18},98.22906077287611,93.386942909223208,130.70388581844639,92.060589318264505,97.463296500181912,115.78007980313504,114.60533456069977,114.60533456069977,null,null,null,{"$f":"SUM(AB16:AB22)","v":99.29947662916814},0.18119701723113221,null,null,108,0.16744186046511628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.739305716212215,0.14732928979801729]
[]
[" =","Contribution Margin (CM)",{"$f":"SUM(C13-C23)","v":201},{"$f":"SUM(C25/$C$3)","v":0.36545454545454548},{"$f":"SUM(E13-E23)","v":193.31769182731568},{"$f":"SUM(F13-F23)","v":184.13255364362237},193.19540052364931,149.58519182731567,202.99297030414044,92.6023230840037,83.745124156262776,235.43924744061218," =","Contribution Margin (CM)",{"$f":"C25","v":201},{"$f":"D25","v":0.36545454545454548},203.8962081290282,195.04001503070197,158.33209607528801,135.08284365890296,189.21647612558661,281.58765941397866,209.84955777638703,177.43455777638701,null,null,null,{"$f":"SUM(AB13-AB23)","v":198.44041757381169},{"$f":"SUM(AB25/$AB$3)","v":0.36210474599735309},null,null,270,0.41860465116279072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196.85192740304538,{"$f":"SUM(AW25/$AB$3)","v":0.35920614380311677}]
[]
[{"$f":"\" -\"","v":" -"},"Operating Overheads (OH)",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Operating Overheads (OH)"]
[null,"Other Costs",20,{"$f":"SUM(C28/$C$3)","v":3.6363636363636362E-2},{"$f":"'Data (HIDE)'!$X$16","v":17.75},{"$f":"'Data (HIDE)'!$X$17","v":17.75},{"$f":"'Data (HIDE)'!$X$18","v":17.75},{"$f":"'Data (HIDE)'!$X$19","v":17.75},{"$f":"'Data (HIDE)'!$X$20","v":17.75},{"$f":"'Data (HIDE)'!$X$21","v":17.75},{"$f":"'Data (HIDE)'!$X$22","v":17.75},{"$f":"'Data (HIDE)'!$X$23","v":17.75},null,"Other Costs",{"$f":"C28","v":20},{"$f":"D28","v":3.6363636363636362E-2},{"$f":"'Data (HIDE)'!$X$24","v":17.75},{"$f":"'Data (HIDE)'!$X$25","v":17.75},{"$f":"'Data (HIDE)'!$X$26","v":17.75},{"$f":"'Data (HIDE)'!$X$27","v":17.75},{"$f":"'Data (HIDE)'!$X$28","v":17.75},{"$f":"'Data (HIDE)'!$X$29","v":17.75},{"$f":"'Data (HIDE)'!$X$30","v":17.75},{"$f":"'Data (HIDE)'!$X$31","v":17.75},null,null,null,{"$f":"SUM((E28*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q28*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R28*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":17.75},{"$f":"SUM(AB28/$AB$3)","v":3.2389365634459544E-2},null,null,20,3.1007751937984496E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.75,{"$f":"SUM(AW28/$AB$3)","v":3.2389365634459544E-2}]
[]
[" =","Earnings Before Interest Taxes Depreciation Amortization Rent (EBITDAR) or Operating Income",null,null,null,null,null,null,null,null,null,null," =","Earnings Before Interest Taxes Depreciation Amortization Rent (EBITDAR) or Operating Income"]
[null,"EBITDAR",{"$f":"SUM(C25-C28)","v":181},{"$f":"SUM(C31/$C$3)","v":0.3290909090909091},{"$f":"SUM(E25-E28)","v":175.56769182731568},{"$f":"SUM(F25-F28)","v":166.38255364362237},175.44540052364931,131.83519182731567,185.24297030414044,74.8523230840037,65.995124156262776,217.68924744061218,null,"EBITDAR",{"$f":"C31","v":181},{"$f":"D31","v":0.3290909090909091},186.1462081290282,177.29001503070197,140.58209607528801,117.33284365890296,171.46647612558661,263.83765941397866,192.09955777638703,159.68455777638701,null,null,null,{"$f":"SUM(AB25-AB28)","v":180.69041757381169},{"$f":"SUM(AB31/$AB$3)","v":0.32971538036289355},null,null,250,0.38759689922480622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179.10192740304538,{"$f":"SUM(AW31/$AB$3)","v":0.32681677816865723}]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Capital (CoC) or Depreciation/Amortization/Lease/Rent",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Cost of Capital (CoC) or Depreciation/Amortization/Lease/Rent"]
[null,"Machinery Depreciation Costs",33,{"$f":"SUM(C34/$C$3)","v":0.06},{"$f":"'Data (HIDE)'!$AL$16","v":32.5},{"$f":"'Data (HIDE)'!$AL$17","v":32.5},{"$f":"'Data (HIDE)'!$AL$18","v":32.5},{"$f":"'Data (HIDE)'!$AL$19","v":32.5},{"$f":"'Data (HIDE)'!$AL$20","v":32.5},{"$f":"'Data (HIDE)'!$AL$21","v":32.5},{"$f":"'Data (HIDE)'!$AL$22","v":32.5},{"$f":"'Data (HIDE)'!$AL$23","v":39.75},null,"Machinery Depreciation Costs",{"$f":"C34","v":33},{"$f":"D34","v":0.06},{"$f":"'Data (HIDE)'!$AL$24","v":32.5},{"$f":"'Data (HIDE)'!$AL$25","v":32.5},{"$f":"'Data (HIDE)'!$AL$26","v":39.75},{"$f":"'Data (HIDE)'!$AL$27","v":32.5},{"$f":"'Data (HIDE)'!$AL$28","v":32.5},{"$f":"'Data (HIDE)'!$AL$29","v":39.75},{"$f":"'Data (HIDE)'!$AL$30","v":39.75},{"$f":"'Data (HIDE)'!$AL$31","v":39.75},null,null,null,{"$f":"SUM((E34*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q34*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R34*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":32.5},{"$f":"SUM(AB34/$AB$3)","v":5.9304472288447048E-2},null,null,33,5.1162790697674418E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"SUM(AW34/$AB$3)","v":4.5618824837266959E-2}]
[null,"Machinery Amortization Costs",37,6.7272727272727276E-2,{"$f":"'Data (HIDE)'!$AJ$16","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$17","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$18","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$19","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$20","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$21","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$22","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$23","v":45.428571428571431},null,"Machinery Amortization Costs",37,6.7272727272727276E-2,{"$f":"'Data (HIDE)'!$AJ$24","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$25","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$26","v":45.428571428571431},{"$f":"'Data (HIDE)'!$AJ$27","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$28","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$29","v":45.428571428571431},{"$f":"'Data (HIDE)'!$AJ$30","v":45.428571428571431},{"$f":"'Data (HIDE)'!$AJ$31","v":45.428571428571431},null,null,null,{"$f":"SUM((E35*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q35*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R35*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":37.142857142857139},6.7776539758225188E-2,null,null,37,5.7364341085271317E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.142857142857146,5.8652774790771814E-2]
[null,"Machinery Opportunity Costs",5,9.0909090909090905E-3,{"$f":"'Data (HIDE)'!$AM$16","v":5.85},{"$f":"'Data (HIDE)'!$AM$17","v":5.85},{"$f":"'Data (HIDE)'!$AM$18","v":5.85},{"$f":"'Data (HIDE)'!$AM$19","v":5.85},{"$f":"'Data (HIDE)'!$AM$20","v":5.85},{"$f":"'Data (HIDE)'!$AM$21","v":5.85},{"$f":"'Data (HIDE)'!$AM$22","v":5.85},{"$f":"'Data (HIDE)'!$AM$23","v":7.1549999999999994},null,"Machinery Opportunity Costs",5,9.0909090909090905E-3,{"$f":"'Data (HIDE)'!$AM$24","v":5.85},{"$f":"'Data (HIDE)'!$AM$25","v":5.85},{"$f":"'Data (HIDE)'!$AM$26","v":7.1549999999999994},{"$f":"'Data (HIDE)'!$AM$27","v":5.85},{"$f":"'Data (HIDE)'!$AM$28","v":5.85},{"$f":"'Data (HIDE)'!$AM$29","v":7.1549999999999994},{"$f":"'Data (HIDE)'!$AM$30","v":7.1549999999999994},{"$f":"'Data (HIDE)'!$AM$31","v":7.1549999999999994},null,null,null,{"$f":"SUM((E36*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q36*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R36*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":5.85},1.0674805011920467E-2,null,null,5,7.7519379844961239E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.125,7.5271060981490483E-3]
[null,"Land Amortization Costs",20,3.6363636363636362E-2,{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},null,"Land Amortization Costs",20,3.6363636363636362E-2,{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":21.6},null,null,null,{"$f":"SUM((E37*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q37*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R37*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":21.599999999999998},3.9414664659398649E-2,null,null,20,3.1007751937984496E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.400000000000002,3.7224961067209843E-2]
[null,"Land Opportunity Costs",55,0.1,{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},null,"Land Opportunity Costs",55,0.1,{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},{"$f":"'Fixed Cost Input'!$D$13","v":59.4},null,null,null,{"$f":"SUM((E38*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q38*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R38*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":59.399999999999991},0.10839032781334629,null,null,55,8.5271317829457363E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.35,7.9103042267820917E-2]
[null,"Machinery Lease",0,0,{"$f":"'Data (HIDE)'!$S$16","v":0},{"$f":"'Data (HIDE)'!$S$17","v":0},{"$f":"'Data (HIDE)'!$S$18","v":0},{"$f":"'Data (HIDE)'!$S$19","v":0},{"$f":"'Data (HIDE)'!$S$20","v":0},{"$f":"'Data (HIDE)'!$S$21","v":0},{"$f":"'Data (HIDE)'!$S$22","v":0},{"$f":"'Data (HIDE)'!$S$23","v":0},null,"Machinery Lease",0,0,{"$f":"'Data (HIDE)'!$S$24","v":0},{"$f":"'Data (HIDE)'!$S$25","v":0},{"$f":"'Data (HIDE)'!$S$26","v":0},{"$f":"'Data (HIDE)'!$S$27","v":0},{"$f":"'Data (HIDE)'!$S$28","v":0},{"$f":"'Data (HIDE)'!$S$29","v":0},{"$f":"'Data (HIDE)'!$S$30","v":0},{"$f":"'Data (HIDE)'!$S$31","v":0},null,null,null,{"$f":"SUM((E39*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q39*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R39*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":0},0,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8800000000000003,5.2552886212531543E-3]
[null,"Land Taxes",20,3.6363636363636362E-2,{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$17","v":20},{"$f":"'Data (HIDE)'!$Y$18","v":20},{"$f":"'Data (HIDE)'!$Y$19","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},{"$f":"'Data (HIDE)'!$Y$21","v":20},{"$f":"'Data (HIDE)'!$Y$22","v":20},{"$f":"'Data (HIDE)'!$Y$23","v":20},null,"Land Taxes",20,3.6363636363636362E-2,{"$f":"'Data (HIDE)'!$Y$24","v":20},{"$f":"'Data (HIDE)'!$Y$25","v":20},{"$f":"'Data (HIDE)'!$Y$26","v":20},{"$f":"'Data (HIDE)'!$Y$27","v":20},{"$f":"'Data (HIDE)'!$Y$28","v":20},{"$f":"'Data (HIDE)'!$Y$29","v":20},{"$f":"'Data (HIDE)'!$Y$30","v":20},{"$f":"'Data (HIDE)'!$Y$31","v":20},null,null,null,{"$f":"SUM((E40*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q40*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R40*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":20},3.6495059869813565E-2,null,null,20,3.1007751937984496E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2.7371294902360177E-2]
[null,null,{"$f":"SUM(C34:C40)","v":170},{"$f":"SUM(C41/$C$3)","v":0.30909090909090908},{"$f":"SUM(E34:E40)","v":176.49285714285713},176.49285714285713,176.49285714285713,176.49285714285713,176.49285714285713,176.49285714285713,176.49285714285713,193.33357142857145,null,null,{"$f":"C41","v":170},{"$f":"D41","v":0.30909090909090908},176.49285714285713,176.49285714285713,193.33357142857145,176.49285714285713,176.49285714285713,193.33357142857145,193.33357142857145,193.33357142857145,null,null,null,{"$f":"SUM(AB34:AB40)","v":176.49285714285713},0.32205586940115122,null,null,170,0.26356589147286824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142.89785714285713,0.26075329258483188]
[]
[" =","Earnings Before Interest Taxes (EBIT)",null,null,null,null,null,null,null,null,null,null," =","Earnings Before Interest Taxes (EBIT)"]
[null,null,{"$f":"SUM(C31-C41)","v":11},{"$f":"SUM(C44/$AB$3)","v":2.0072282928397463E-2},{"$f":"SUM(E31-E41)","v":-0.92516531554144876},-10.11030349923476,-1.0474566192078214,-44.657665315541465,8.7501131612833092,-101.64053405885343,-110.49773298659436,24.355676012040732,null,null,{"$f":"C44","v":11},{"$f":"D44","v":2.0072282928397463E-2},9.6533509861710627,0.79715788784483266,-52.751475353283439,-59.160013483954174,-5.0263810172705234,70.50408798540721,-1.2340136521844158,-33.649013652184436,null,null,null,{"$f":"SUM(AB31-AB41)","v":4.1975604309545531},{"$f":"SUM(AB44/$AB$3)","v":7.6595109617423425E-3},null,null,80,0.14880421371835567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.204070260188246,{"$f":"SUM(AW44/$AB$3)","v":6.606348558382534E-2}]
[]
[{"$f":"\" -\"","v":" -"},"Interest Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Interest Expenses"]
[null,"Interest on Operating",13,{"$f":"SUM(C47/$C$3)","v":2.3636363636363636E-2},{"$f":"'Data (HIDE)'!$AB$16","v":12.65},{"$f":"'Data (HIDE)'!$AB$17","v":13.19},{"$f":"'Data (HIDE)'!$AB$18","v":12.85},{"$f":"'Data (HIDE)'!$AB$19","v":11.86},{"$f":"'Data (HIDE)'!$AB$20","v":11.24},{"$f":"'Data (HIDE)'!$AB$21","v":10.43},{"$f":"'Data (HIDE)'!$AB$22","v":13.76},{"$f":"'Data (HIDE)'!$AB$23","v":21.76},null,"Interest on Operating",{"$f":"C47","v":13},{"$f":"D47","v":2.3636363636363636E-2},{"$f":"'Data (HIDE)'!$AB$24","v":15.12},{"$f":"'Data (HIDE)'!$AB$25","v":11.09},{"$f":"'Data (HIDE)'!$AB$26","v":13.97},{"$f":"'Data (HIDE)'!$AB$27","v":10.34},{"$f":"'Data (HIDE)'!$AB$28","v":11.35},{"$f":"'Data (HIDE)'!$AB$29","v":18.34},{"$f":"'Data (HIDE)'!$AB$30","v":18.670000000000002},{"$f":"'Data (HIDE)'!$AB$31","v":19.25},null,null,null,{"$f":"SUM((E47*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q47*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R47*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":13.512745790450868},{"$f":"SUM(AB47/$AB$3)","v":2.4657423331403784E-2},null,null,18,2.7906976744186046E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9687545446269041,{"$f":"SUM(AW47/$AB$3)","v":1.0891502722719035E-2}]
[null,"Land Interest Costs",23,{"$f":"SUM(C48/$C$3)","v":4.1818181818181817E-2},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},null,"Land Interest Costs",23,4.1818181818181817E-2,{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":22.669999785351873},null,null,null,{"$f":"SUM((E48*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q48*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R48*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":22.66999978535187},{"$f":"SUM(AB48/$AB$3)","v":4.1367149970753858E-2},null,null,27,4.1860465116279069E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.114406909762858,{"$f":"SUM(AW48/$AB$3)","v":2.3930553266444613E-2}]
[null,"Machinery Interest Costs",11,{"$f":"SUM(C49/$C$3)","v":0.02},{"$f":"'Data (HIDE)'!$AK$16","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$17","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$18","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$19","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$20","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$21","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$22","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$23","v":13.577352414137245},null,"Machinery Interest Costs",11,0.02,{"$f":"'Data (HIDE)'!$AK$24","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$25","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$26","v":13.577352414137245},{"$f":"'Data (HIDE)'!$AK$27","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$28","v":11.100979961244288},{"$f":"'Data (HIDE)'!$AK$29","v":13.577352414137245},{"$f":"'Data (HIDE)'!$AK$30","v":13.577352414137245},{"$f":"'Data (HIDE)'!$AK$31","v":13.577352414137245},null,null,null,{"$f":"SUM((E49*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q49*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R49*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":11.100979961244288},{"$f":"SUM(AB49/$AB$3)","v":2.0256546414960549E-2},null,null,15,2.3255813953488372E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7416020075312648,{"$f":"SUM(AW49/$AB$3)","v":1.2301758444165442E-2}]
[null,null,{"$f":"SUM(C47:C49)","v":47},{"$f":"SUM(C50/$C$3)","v":8.545454545454545E-2},{"$f":"SUM(E47:E49)","v":46.42097974659616},{"$f":"SUM(F47:F49)","v":46.960979746596166},46.620979746596163,45.630979746596168,45.010979746596163,44.200979746596161,47.530979746596159,58.007352199489119,null,null,{"$f":"C50","v":47},{"$f":"D50","v":8.545454545454545E-2},48.890979746596159,44.860979746596158,50.21735219948912,44.110979746596158,45.120979746596163,54.587352199489118,54.917352199489123,55.497352199489121,null,null,null,{"$f":"SUM(AB47:AB49)","v":47.283725537047033},{"$f":"SUM(AB50/$AB$3)","v":8.6281119717118215E-2},null,null,60,9.3023255813953487E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.824763461921023,{"$f":"SUM(AW50/$AB$3)","v":4.7123814433329081E-2}]
[]
[" =","Earnings Before Taxes (EBT)",{"$f":"SUM(C44-C50)","v":-36},{"$f":"SUM(C52/$C$3)","v":-6.545454545454546E-2},{"$f":"SUM(E44-E50)","v":-47.346145062137609},{"$f":"SUM(F44-F50)","v":-57.071283245830926},-47.668436365803984,-90.288645062137633,-36.260866585312854,-145.84151380544961,-158.0287127331905,-33.651676187448388," =","Earnings Before Taxes (EBT)",{"$f":"C52","v":-36},{"$f":"D52","v":-6.545454545454546E-2},-39.237628760425096,-44.063821858751325,-102.96882755277255,-103.27099323055033,-50.147360763866686,15.916735785918092,-56.151365851673539,-89.146365851673551,null,null,null,{"$f":"SUM(AB44-AB50)","v":-43.08616510609248},{"$f":"SUM(AB52/$AB$3)","v":-7.8621608755375869E-2},null,null,20,3.1007751937984496E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.379306798267223,{"$f":"SUM(AW52/$AB$3)","v":1.8939671150496263E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Benchmark Analysis (Ratios)",null,null,null,null,null,null,"Benchmark Analysis (Ratios)"]
[null,null,{"$f":"C2","v":"Estimated Manitoba 2025 Benchmark"},null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
["Revenue",null,{"$f":"SUM(C3/C3)","v":1},null,{"$f":"SUM(E3/E3)","v":1},1,1,1,1,1,1,1,null,null,null,null,1,1,1,1,1,1,1,1]
[null,"CoGS",null,{"$f":"SUM(C11/C3)","v":0.45454545454545453},{"$f":"SUM(E11/E3)","v":0.42958610758691657},0.44915770717188003,0.43189514168611443,0.44421379328614646,0.33806138408168684,0.43717719749319417,0.56538861369384275,0.45723161785975974,null,null,null,null,0.49329095362364062,0.3991105042918226,0.44416157328128003,0.43214141755708135,0.40430177116723426,0.47714771155642938,0.53449800238581524,0.57052957009251948]
["Gross Margin ratio (%GM)",null,{"$f":"SUM(C13/C3)","v":0.54545454545454541},null,{"$f":"SUM(E13/E3)","v":0.57041389241308338},0.55084229282811992,0.56810485831388557,0.55578620671385359,0.66193861591831316,0.56282280250680583,0.43461138630615725,0.54276838214024026,null,null,null,null,0.50670904637635938,0.6008894957081774,0.55583842671871997,0.56785858244291865,0.5956982288327658,0.52285228844357068,0.46550199761418476,0.42947042990748052]
[null,"DOE",null,{"$f":"SUM(C23/C3)","v":0.18},{"$f":"SUM(E23/E3)","v":0.19864910043747636},0.2001136192212202,0.2001136192212202,0.22702754335711584,0.2493512779017675,0.30559412727346219,0.2442815586782873,0.25029726730718166,null,null,null,null,0.1647447560132094,0.19455613106088168,0.2513536265739354,0.23015147329566127,0.20252113558479359,0.15234221026728295,0.16442659190918188,0.16853725670691144]
["Contribution Margin ratio (%CM)",null,{"$f":"SUM(C25/C3)","v":0.36545454545454548},null,{"$f":"SUM(E25/E3)","v":0.37176479197560708},0.35072867360689974,0.36799123909266535,0.32875866335673776,0.41258733801654562,0.25722867523334358,0.19032982762786996,0.2924711148330586,null,null,null,null,0.34196429036315001,0.40633336464729575,0.30448480014478463,0.33770710914725738,0.39317709324797218,0.37051007817628773,0.30107540570500291,0.26093317320056914]
[null,"OH",null,{"$f":"SUM(AB28/C3)","v":3.2272727272727272E-2},{"$f":"SUM(E28/E3)","v":3.4134615384615381E-2},3.380952380952381E-2,3.380952380952381E-2,3.9010989010989011E-2,3.6077235772357726E-2,4.9305555555555554E-2,4.0340909090909094E-2,2.2049689440993787E-2,null,null,null,null,2.9769392033542976E-2,3.6979166666666667E-2,3.4134615384615381E-2,4.4374999999999998E-2,3.6883116883116886E-2,2.3355263157894737E-2,2.5466284074605453E-2,2.6102941176470589E-2]
["Operating Efficiency ratio (%EBITDAR)",null,{"$f":"SUM(C31/C3)","v":0.3290909090909091},null,{"$f":"SUM(E31/E3)","v":0.3376301765909917},0.31691914979737595,0.33418171528314156,0.28974767434574872,0.37651010224418791,0.20792311967778807,0.14998891853696086,0.27042142539206482,null,null,null,null,0.31219489832960706,0.36935419798062907,0.27035018476016925,0.29333210914725738,0.35629397636485527,0.34715481501839296,0.27560912163039747,0.23483023202409856]
[null,"CoC",null,{"$f":"SUM(C41/C3)","v":0.30909090909090908},{"$f":"SUM(E41/E3)","v":0.33940934065934064},0.33617687074829933,0.33617687074829933,0.38789638932496073,0.35872531939605107,0.49025793650793648,0.40112012987012985,0.24016592724046143,null,null,null,null,0.29600479185384843,0.36769345238095236,0.37179532967032969,0.44123214285714285,0.36673840445269013,0.25438627819548876,0.27737958598073376,0.28431407563025213]
["EBIT ratio (%EBIT)",null,{"$f":"SUM(C44/C3)","v":0.02},null,{"$f":"SUM(E44/E3)","v":-1.77916406834894E-3},-1.9257720950923353E-2,-1.995155465157755E-3,-9.8148714979212015E-2,1.7784782848136806E-2,-0.28233481683014844,-0.25113121133316901,3.0255498151603395E-2,null,null,null,null,1.6190106475758595E-2,1.6607455996767346E-3,-0.10144514491016046,-0.14790003370988544,-1.0444428087834854E-2,9.276853682290423E-2,-1.7704643503363212E-3,-4.9483843606153585E-2]
[null,"Interest",null,{"$f":"SUM(C50/C3)","v":8.545454545454545E-2},{"$f":"SUM(E50/E3)","v":8.9271114897300302E-2},8.9449485231611739E-2,8.8801866183992689E-2,0.10028786757493663,9.1485731192268618E-2,0.12278049929610045,0.10802495396953672,7.2058822608061013E-2,null,null,null,null,8.1997450308756659E-2,9.3460374472075322E-2,9.6571831152863691E-2,0.11027744936649039,9.375787999292709E-2,7.1825463420380417E-2,7.8791036154216815E-2,8.1613753234542827E-2]
["EBT ratio (%EBT)",null,{"$f":"SUM(C52/C3)","v":-6.545454545454546E-2},null,{"$f":"SUM(E52/E3)","v":-9.1050278965649253E-2},-0.1087072061825351,-9.0797021649150447E-2,-0.19843658255414864,-7.3700948344131822E-2,-0.4051153161262489,-0.35915616530270567,-4.1803324456457625E-2,null,null,null,null,-6.5807343832998064E-2,-9.1799628872398592E-2,-0.19801697606302415,-0.25817748307637584,-0.10420230808076195,2.0943073402523806E-2,-8.0561500504553143E-2,-0.13109759684069638]
[]
[null,null,null,null,"Benchmark Analysis (Dollars Per Acre)",null,null,null,null,null,null,"Benchmark Analysis (Dollars Per Acre)"]
[null,null,{"$f":"C2","v":"Estimated Manitoba 2025 Benchmark"},null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
["Revenue",null,{"$f":"C3","v":550},null,{"$f":"E3","v":520},525,525,455,492,360,440,805,null,null,null,null,596.25,480,520,400,481.25,760,697,680]
[null,"CoGS",null,{"$f":"C11","v":250},{"$f":"E11","v":223.38477594519662},235.80779626523702,226.74494938521008,202.11727594519664,166.32620096818994,157.3837910975499,248.77099002529081,368.0714523771066,null,null,null,null,294.12473109809571,191.57304206007484,230.96401810626563,172.85656702283254,194.57022737423148,362.63226078288631,372.54510766291321,387.96010766291323]
["Gross Margin (GM)",null,{"$f":"C13","v":300},null,{"$f":"E13","v":296.61522405480338},289.19220373476298,298.25505061478992,252.88272405480336,325.67379903181006,202.6162089024501,191.22900997470919,436.9285476228934,null,null,null,null,302.12526890190429,288.42695793992516,289.0359818937344,227.14343297716746,286.67977262576852,397.36773921711369,324.45489233708679,292.03989233708677]
[null,"DOE",null,{"$f":"C23","v":99},{"$f":"E23","v":103.29753222748771},105.05965009114061,105.05965009114061,103.29753222748771,122.68082872766961,110.0138858184464,107.48388581844641,201.48930018228123,null,null,null,null,98.22906077287611,93.386942909223208,130.70388581844639,92.060589318264505,97.463296500181912,115.78007980313504,114.60533456069977,114.60533456069977]
["Contribution Margin (CM)",null,{"$f":"C25","v":201},null,{"$f":"E25","v":193.31769182731568},184.13255364362237,193.19540052364931,149.58519182731567,202.99297030414044,92.6023230840037,83.745124156262776,235.43924744061218,null,null,null,null,203.8962081290282,195.04001503070197,158.33209607528801,135.08284365890296,189.21647612558661,281.58765941397866,209.84955777638703,177.43455777638701]
[null,"OH",null,{"$f":"C28","v":20},{"$f":"E28","v":17.75},17.75,17.75,17.75,17.75,17.75,17.75,17.75,null,null,null,null,17.75,17.75,17.75,17.75,17.75,17.75,17.75,17.75]
["Operating Income (EBITDAR)",null,{"$f":"C31","v":181},null,{"$f":"E31","v":175.56769182731568},166.38255364362237,175.44540052364931,131.83519182731567,185.24297030414044,74.8523230840037,65.995124156262776,217.68924744061218,null,null,null,null,186.1462081290282,177.29001503070197,140.58209607528801,117.33284365890296,171.46647612558661,263.83765941397866,192.09955777638703,159.68455777638701]
[null,"CoC",null,{"$f":"C41","v":170},{"$f":"E41","v":176.49285714285713},{"$f":"F41","v":176.49285714285713},176.49285714285713,176.49285714285713,176.49285714285713,176.49285714285713,176.49285714285713,193.33357142857145,null,null,null,null,176.49285714285713,176.49285714285713,193.33357142857145,176.49285714285713,176.49285714285713,193.33357142857145,193.33357142857145,193.33357142857145]
["EBIT",null,{"$f":"C44","v":11},null,{"$f":"E44","v":-0.92516531554144876},{"$f":"F44","v":-10.11030349923476},-1.0474566192078214,-44.657665315541465,8.7501131612833092,-101.64053405885343,-110.49773298659436,24.355676012040732,null,null,null,null,9.6533509861710627,0.79715788784483266,-52.751475353283439,-59.160013483954174,-5.0263810172705234,70.50408798540721,-1.2340136521844158,-33.649013652184436]
[null,"Interest",null,{"$f":"C50","v":47},{"$f":"E50","v":46.42097974659616},{"$f":"F50","v":46.960979746596166},46.620979746596163,45.630979746596168,45.010979746596163,44.200979746596161,47.530979746596159,58.007352199489119,null,null,null,null,48.890979746596159,44.860979746596158,50.21735219948912,44.110979746596158,45.120979746596163,54.587352199489118,54.917352199489123,55.497352199489121]
["EBT ",null,{"$f":"C52","v":-36},null,{"$f":"E52","v":-47.346145062137609},{"$f":"F52","v":-57.071283245830926},-47.668436365803984,-90.288645062137633,-36.260866585312854,-145.84151380544961,-158.0287127331905,-33.651676187448388,null,null,null,null,-39.237628760425096,-44.063821858751325,-102.96882755277255,-103.27099323055033,-50.147360763866686,15.916735785918092,-56.151365851673539,-89.146365851673551]
[]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]
[]
[]
[]
[]
[null,null,{"$f":"C2","v":"Estimated Manitoba 2025 Benchmark"}]
["Revenue",null,{"$f":"C75","v":1},null,{"$f":"C89","v":550},null,"* Crop Yield & Market Price"]
[null,"Cost of Goods Sold (CoGS)",null,{"$f":"D76","v":0.45454545454545453},null,{"$f":"D90","v":250},"* Input Costs & Quantities",null,null,null,"(35-45%)"]
["Gross Margin ratio (%GM)",null,{"$f":"C77","v":0.54545454545454541},null,{"$f":"C91","v":300},null,null,null,null,null,"(55-65%)"]
[null,"Direct Operating Expense (DOE)",null,{"$f":"D78","v":0.18},null,{"$f":"D92","v":99},"* Labour, Fuel, Machinery Operating"]
["Contribution Margin ratio (%CM)",null,{"$f":"C79","v":0.36545454545454548},null,{"$f":"C93","v":201},null,null,null,null,null,"(40-50%)"]
[null,"Overhead (OH)",null,{"$f":"D80","v":3.2272727272727272E-2},null,{"$f":"D94","v":20},"* Other Costs, Accounting, Hydro"]
["Operating Efficiency ratio (%EBITDAR)",null,{"$f":"C81","v":0.3290909090909091},null,{"$f":"C95","v":181},null,null,null,null,null,"(35-40%)"]
[null,"Cost of Capital (CoC)",null,{"$f":"D82","v":0.30909090909090908},null,{"$f":"D96","v":170},"* Land, Machinery, Depreciation"]
["EBIT ratio (%EBIT)",null,{"$f":"C83","v":0.02},null,{"$f":"C97","v":11},null,null,null,null,null,"(10-15%)"]
[null,"Interest",null,{"$f":"D84","v":8.545454545454545E-2},null,{"$f":"D98","v":47}]
["EBT ratio (%EBT)",null,{"$f":"C85","v":-6.545454545454546E-2},null,{"$f":"C99","v":-36},null,null,null,null,null,"(5-10%)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"thoughts"]
[null,"our input costs are bang on"]
[null,"our direct op expenses are likely $20 low"]
[null,"our 'other' op overhead are likely $10 low"]
[null,"our capital costs are likely $40 low (opp costs)"]
[]
[null,"weighted avg for yields"]

{"sheet":"Risk Analysis","index":3,"n_rows":158,"n_cols":33,"rows_kept":158,"cut":false,"hidden":false,"merged":[[20,0,20,9],[20,10,20,20],[73,10,73,20],[0,0,0,9],[0,10,0,20],[85,0,86,9],[77,0,77,1],[81,0,81,1],[73,0,73,9],[148,4,148,5],[89,9,89,18],[100,0,100,1],[146,4,146,5],[104,0,104,1],[85,11,86,20],[155,4,155,5],[156,4,156,5],[157,4,157,5],[146,9,146,10],[147,9,147,10],[148,9,148,10],[155,9,155,10],[156,9,156,10],[157,9,157,10],[147,4,147,5]]}
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"AgriInsurance Analysis\",\"AgriInsurance Analysis - \"&'Data (HIDE)'!B13)","v":"AgriInsurance Analysis"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"AgriInsurance Analysis\",\"AgriInsurance Analysis - \"&'Data (HIDE)'!B13)","v":"AgriInsurance Analysis"}]
[]
[null,{"$f":"\"*Based on \"&'Data (HIDE)'!B123&\"*\"","v":"*Based on 2024 MASC data*"},{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
[]
["AgriInsurance ",null,null,null,null,null,null,null,null,null,null,"AgriInsurance "]
[null,{"$f":"'Data (HIDE)'!B14","v":"80% Insured Value"},{"$f":"'Data (HIDE)'!$AO$16","v":471.45000000000005},{"$f":"'Data (HIDE)'!$AO$17","v":453.83279999999996},{"$f":"'Data (HIDE)'!$AO$18","v":455.06700000000006},{"$f":"'Data (HIDE)'!$AO$19","v":393.43199999999996},{"$f":"'Data (HIDE)'!$AO$20","v":420.90400000000011},{"$f":"'Data (HIDE)'!$AO$21","v":368.01060000000001},{"$f":"'Data (HIDE)'!$AO$22","v":355.0976},{"$f":"'Data (HIDE)'!$AO$23","v":701.36640000000011},null,{"$f":"'Data (HIDE)'!B14","v":"80% Insured Value"},null,{"$f":"'Data (HIDE)'!$AO$24","v":604.66320000000019},{"$f":"'Data (HIDE)'!$AO$25","v":421.06400000000002},{"$f":"'Data (HIDE)'!$AO$26","v":387.26400000000001},{"$f":"'Data (HIDE)'!$AO$27","v":255.67380000000003},{"$f":"'Data (HIDE)'!$AO$28","v":371.84400000000005},{"$f":"'Data (HIDE)'!$AO$29","v":737.2},{"$f":"'Data (HIDE)'!$AO$30","v":683.7},{"$f":"'Data (HIDE)'!$AO$31","v":697.26800000000003}]
[null,"Premium Cost (% of Insured)",{"$f":"'Data (HIDE)'!$AP$16","v":2.1773252730936471E-2},{"$f":"'Data (HIDE)'!$AP$17","v":2.8143624700550516E-2},{"$f":"'Data (HIDE)'!$AP$18","v":2.2677979286566591E-2},{"$f":"'Data (HIDE)'!$AP$19","v":2.6046432420342023E-2},{"$f":"'Data (HIDE)'!$AP$20","v":4.3341236956645685E-2},{"$f":"'Data (HIDE)'!$AP$21","v":3.8993442036723946E-2},{"$f":"'Data (HIDE)'!$AP$22","v":4.18617304087665E-2},{"$f":"'Data (HIDE)'!$AP$23","v":5.7166981480721052E-2},null,"Premium Cost (% of Insured)",null,{"$f":"'Data (HIDE)'!$AP$24","v":2.3087232694167591E-2},{"$f":"'Data (HIDE)'!$AP$25","v":5.1708291376132837E-2},{"$f":"'Data (HIDE)'!$AP$26","v":4.3497459097669805E-2},{"$f":"'Data (HIDE)'!$AP$27","v":5.4718160405954779E-2},{"$f":"'Data (HIDE)'!$AP$28","v":4.1381600886393213E-2},{"$f":"'Data (HIDE)'!$AP$29","v":5.2150027129679859E-2},{"$f":"'Data (HIDE)'!$AP$30","v":5.3747988884013456E-2},{"$f":"'Data (HIDE)'!$AP$31","v":6.7638985296901627E-2}]
[]
["Costs Not Covered By AgriInsurance",null,null,null,null,null,null,null,null,null,null,"Costs Not Covered By AgriInsurance"]
[null,"Operating Costs",{"$f":"IF(Summary!C21-C6<0,0,SUM(Summary!C21-C6))","v":0},{"$f":"IF(Summary!D21-D6<0,0,SUM(Summary!D21-D6))","v":0},{"$f":"IF(Summary!E21-E6<0,0,SUM(Summary!E21-E6))","v":0},{"$f":"IF(Summary!F21-F6<0,0,SUM(Summary!F21-F6))","v":0},{"$f":"IF(Summary!G21-G6<0,0,SUM(Summary!G21-G6))","v":0},{"$f":"IF(Summary!H21-H6<0,0,SUM(Summary!H21-H6))","v":0},{"$f":"IF(Summary!I21-I6<0,0,SUM(Summary!I21-I6))","v":25.667275843737173},{"$f":"IF(Summary!J21-J6<0,0,SUM(Summary!J21-J6))","v":0},null,"Operating Costs",null,{"$f":"IF(Summary!M21-N6<0,0,SUM(Summary!M21-N6))","v":0},{"$f":"IF(Summary!N21-O6<0,0,SUM(Summary!N21-O6))","v":0},{"$f":"IF(Summary!O21-P6<0,0,SUM(Summary!O21-P6))","v":0},{"$f":"IF(Summary!P21-Q6<0,0,SUM(Summary!P21-Q6))","v":30.333356341096987},{"$f":"IF(Summary!Q21-R6<0,0,SUM(Summary!Q21-R6))","v":0},{"$f":"IF(Summary!R21-S6<0,0,SUM(Summary!R21-S6))","v":0},{"$f":"IF(Summary!S21-T6<0,0,SUM(Summary!S21-T6))","v":0},{"$f":"IF(Summary!T21-U6<0,0,SUM(Summary!T21-U6))","v":0}]
[null,"Operating & Fixed Costs",{"$f":"IF(Summary!C27-C6<0,0,SUM(Summary!C27-C6))","v":0},{"$f":"IF(Summary!D27-D6<0,0,SUM(Summary!D27-D6))","v":0},{"$f":"IF(Summary!E27-E6<0,0,SUM(Summary!E27-E6))","v":0},{"$f":"IF(Summary!F27-F6<0,0,SUM(Summary!F27-F6))","v":0},{"$f":"IF(Summary!G27-G6<0,0,SUM(Summary!G27-G6))","v":0},{"$f":"IF(Summary!H27-H6<0,0,SUM(Summary!H27-H6))","v":0},{"$f":"IF(Summary!I27-I6<0,0,SUM(Summary!I27-I6))","v":0},{"$f":"IF(Summary!J27-J6<0,0,SUM(Summary!J27-J6))","v":0},null,"Operating & Fixed Costs",null,{"$f":"IF(Summary!M27-N6<0,0,SUM(Summary!M27-N6))","v":0},{"$f":"IF(Summary!N27-O6<0,0,SUM(Summary!N27-O6))","v":0},{"$f":"IF(Summary!O27-P6<0,0,SUM(Summary!O27-P6))","v":0},{"$f":"IF(Summary!P27-Q6<0,0,SUM(Summary!P27-Q6))","v":0},{"$f":"IF(Summary!Q27-R6<0,0,SUM(Summary!Q27-R6))","v":0},{"$f":"IF(Summary!R27-S6<0,0,SUM(Summary!R27-S6))","v":0},{"$f":"IF(Summary!S27-T6<0,0,SUM(Summary!S27-T6))","v":0},{"$f":"IF(Summary!T27-U6<0,0,SUM(Summary!T27-U6))","v":0}]
[null,"Total Costs",{"$f":"IF(Summary!C30-C6<0,0,SUM(Summary!C30-C6))","v":95.896145062137521},{"$f":"IF(Summary!D30-D6<0,0,SUM(Summary!D30-D6))","v":128.23848324583088},{"$f":"IF(Summary!E30-E6<0,0,SUM(Summary!E30-E6))","v":117.60143636580398},{"$f":"IF(Summary!F30-F6<0,0,SUM(Summary!F30-F6))","v":151.85664506213772},{"$f":"IF(Summary!G30-G6<0,0,SUM(Summary!G30-G6))","v":107.35686658531279},{"$f":"IF(Summary!H30-H6<0,0,SUM(Summary!H30-H6))","v":137.8309138054496},{"$f":"IF(Summary!I30-I6<0,0,SUM(Summary!I30-I6))","v":242.93111273319045},{"$f":"IF(Summary!J30-J6<0,0,SUM(Summary!J30-J6))","v":137.28527618744829},null,"Total Costs",null,{"$f":"IF(Summary!M30-N6<0,0,SUM(Summary!M30-N6))","v":30.824428760424894},{"$f":"IF(Summary!N30-O6<0,0,SUM(Summary!N30-O6))","v":102.99982185875132},{"$f":"IF(Summary!O30-P6<0,0,SUM(Summary!O30-P6))","v":235.7048275527726},{"$f":"IF(Summary!P30-Q6<0,0,SUM(Summary!P30-Q6))","v":247.59719323055026},{"$f":"IF(Summary!Q30-R6<0,0,SUM(Summary!Q30-R6))","v":159.55336076386664},{"$f":"IF(Summary!R30-S6<0,0,SUM(Summary!R30-S6))","v":6.8832642140818052},{"$f":"IF(Summary!S30-T6<0,0,SUM(Summary!S30-T6))","v":69.451365851673472},{"$f":"IF(Summary!T30-U6<0,0,SUM(Summary!T30-U6))","v":71.878365851673493}]
[]
["AgriInsurance Risk Ratio",null,"(AgriInsurance Coverage / Cost)",null,null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
[null,"Operating Costs",{"$f":"SUM(C6/Summary!C21)","v":1.3466833055940921},{"$f":"SUM(D6/Summary!D21)","v":1.2440338171075989},{"$f":"SUM(E6/Summary!E21)","v":1.2804195575141426},{"$f":"SUM(F6/Summary!F21)","v":1.1993970888716528},{"$f":"SUM(G6/Summary!G21)","v":1.3534019936191171},{"$f":"SUM(H6/Summary!H21)","v":1.2752566447027234},{"$f":"SUM(I6/Summary!I21)","v":0.9325902217559825},{"$f":"SUM(J6/Summary!J21)","v":1.1649235526198689},null,"Operating Costs",null,{"$f":"SUM(N6/Summary!M21)","v":1.445788622629455},{"$f":"SUM(O6/Summary!N21)","v":1.3724381376424664},{"$f":"SUM(P6/Summary!O21)","v":1.0022674003673226},{"$f":"SUM(Q6/Summary!P21)","v":0.893941967294969},{"$f":"SUM(R6/Summary!Q21)","v":1.1837132039070704},{"$f":"SUM(S6/Summary!R21)","v":1.4526041380395271},{"$f":"SUM(T6/Summary!S21)","v":1.323536819212819},{"$f":"SUM(U6/Summary!T21)","v":1.3092625707907497}]
[null,"Total Costs",{"$f":"SUM(C6/Summary!C30)","v":0.83097418410830193},{"$f":"SUM(D6/Summary!D30)","v":0.77968594751706577},{"$f":"SUM(E6/Summary!E30)","v":0.79464306237635285},{"$f":"SUM(F6/Summary!F30)","v":0.72151144822604352},{"$f":"SUM(G6/Summary!G30)","v":0.79677300860980038},{"$f":"SUM(H6/Summary!H30)","v":0.72752154569413141},{"$f":"SUM(I6/Summary!I30)","v":0.59378018553170409},{"$f":"SUM(J6/Summary!J30)","v":0.83630238860124395},null,"Total Costs",null,{"$f":"SUM(N6/Summary!M30)","v":0.95149484055173394},{"$f":"SUM(O6/Summary!N30)","v":0.80345939261093968},{"$f":"SUM(P6/Summary!O30)","v":0.62164266151374048},{"$f":"SUM(Q6/Summary!P30)","v":0.50802411312999107},{"$f":"SUM(R6/Summary!Q30)","v":0.69974754760822711},{"$f":"SUM(S6/Summary!R30)","v":0.99074933606879056},{"$f":"SUM(T6/Summary!S30)","v":0.90778564708153064},{"$f":"SUM(U6/Summary!T30)","v":0.90654787041464757}]
[]
[null,"Risk Ranking",{"$f":"RANK(C15,$C15:$U15,1)","v":12},7,9,6,13,8,2,4,null,"Risk Ranking",null,{"$f":"RANK(N15,$C15:$U15,1)","v":15},14,3,1,5,16,11,10]
[null,"(Lower number indicates increasing risk)",null,null,null,null,null,null,null,null,null,"(Lower number indicates increasing risk)"]
[]
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"Risk & Sensitivity Analysis (Stress Test)\",\"Risk & Sensitivity Analysis (Stress Test) - \"&'Data (HIDE)'!B13)","v":"Risk & Sensitivity Analysis (Stress Test)"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"Risk & Sensitivity Analysis (Stress Test)\",\"Risk & Sensitivity Analysis (Stress Test) - \"&'Data (HIDE)'!B13)","v":"Risk & Sensitivity Analysis (Stress Test)"}]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Operating Cost",{"$f":"Summary!C21","v":350.08230817268424},{"$f":"Summary!D21","v":364.80744635637757},{"$f":"Summary!E21","v":355.40459947635071},{"$f":"Summary!F21","v":328.02480817268435},{"$f":"Summary!G21","v":310.99702969585957},{"$f":"Summary!H21","v":288.57767691599634},{"$f":"Summary!I21","v":380.76487584373717},{"$f":"Summary!J21","v":602.07075255938787},{"$f":"Summary!M21","v":418.22379187097181},{"$f":"Summary!N21","v":306.79998496929801},{"$f":"Summary!O21","v":386.38790392471208},{"$f":"Summary!P21","v":286.00715634109702},{"$f":"Summary!Q21","v":314.13352387441341},{"$f":"Summary!R21","v":507.50234058602132},{"$f":"Summary!S21","v":516.57044222361299},{"$f":"Summary!T21","v":532.56544222361299},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Land Cost",{"$f":"Summary!C24","v":103.66999978535188},{"$f":"Summary!D24","v":103.66999978535188},{"$f":"Summary!E24","v":103.66999978535188},{"$f":"Summary!F24","v":103.66999978535188},{"$f":"Summary!G24","v":103.66999978535188},{"$f":"Summary!H24","v":103.66999978535188},{"$f":"Summary!I24","v":103.66999978535188},{"$f":"Summary!J24","v":103.66999978535188},{"$f":"Summary!M24","v":103.66999978535188},{"$f":"Summary!N24","v":103.66999978535188},{"$f":"Summary!O24","v":103.66999978535188},{"$f":"Summary!P24","v":103.66999978535188},{"$f":"Summary!Q24","v":103.66999978535188},{"$f":"Summary!R24","v":103.66999978535188},{"$f":"Summary!S24","v":103.66999978535188},{"$f":"Summary!T24","v":103.66999978535188},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Machinery Cost",{"$f":"Summary!C25","v":86.593837104101425},{"$f":"Summary!D25","v":86.593837104101425},{"$f":"Summary!E25","v":86.593837104101425},{"$f":"Summary!F25","v":86.593837104101425},{"$f":"Summary!G25","v":86.593837104101425},{"$f":"Summary!H25","v":86.593837104101425},{"$f":"Summary!I25","v":86.593837104101425},{"$f":"Summary!J25","v":105.91092384270867},{"$f":"Summary!M25","v":86.593837104101425},{"$f":"Summary!N25","v":86.593837104101425},{"$f":"Summary!O25","v":105.91092384270867},{"$f":"Summary!P25","v":86.593837104101425},{"$f":"Summary!Q25","v":86.593837104101425},{"$f":"Summary!R25","v":105.91092384270867},{"$f":"Summary!S25","v":105.91092384270867},{"$f":"Summary!T25","v":105.91092384270867},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Labour - Owner Living",{"$f":"Summary!C28","v":27},{"$f":"Summary!D28","v":27},{"$f":"Summary!E28","v":27},{"$f":"Summary!F28","v":27},{"$f":"Summary!G28","v":27},{"$f":"Summary!H28","v":27},{"$f":"Summary!I28","v":27},{"$f":"Summary!J28","v":27},{"$f":"Summary!M28","v":27},{"$f":"Summary!N28","v":27},{"$f":"Summary!O28","v":27},{"$f":"Summary!P28","v":27},{"$f":"Summary!Q28","v":27},{"$f":"Summary!R28","v":27},{"$f":"Summary!S28","v":27},{"$f":"Summary!T28","v":27},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(C24:C27)","v":567.34614506213757},{"$f":"SUM(D24:D27)","v":582.07128324583084},572.66843636580404,545.28864506213768,528.2608665853129,505.84151380544961,598.02871273319045,838.65167618744852,635.48762876042508,524.06382185875134,622.96882755277261,503.27099323055029,531.39736076386669,744.08326421408185,753.15136585167363,769.14636585167352,{"$error":"#REF!"}]
[]
["Estimated Farmgate"]
[null,"Price $ per unit",{"$f":"Summary!C34","v":8},{"$f":"Summary!D34","v":7.5},{"$f":"Summary!E34","v":7.5},{"$f":"Summary!F34","v":7},{"$f":"Summary!G34","v":4.0999999999999996},{"$f":"Summary!H34","v":4.5},{"$f":"Summary!I34","v":5.5},{"$f":"Summary!J34","v":5.75},{"$f":"Summary!M34","v":13.25},{"$f":"Summary!N34","v":12},{"$f":"Summary!O34","v":0.26},{"$f":"Summary!P34","v":16},{"$f":"Summary!Q34","v":8.75},{"$f":"Summary!R34","v":0.4},{"$f":"Summary!S34","v":0.41},{"$f":"Summary!T34","v":0.4},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Yield per acre (bu or lb.)",{"$f":"Summary!C36","v":65},{"$f":"Summary!D36","v":70},{"$f":"Summary!E36","v":70},{"$f":"Summary!F36","v":65},{"$f":"Summary!G36","v":120},{"$f":"Summary!H36","v":80},{"$f":"Summary!I36","v":80},{"$f":"Summary!J36","v":140},{"$f":"Summary!M36","v":45},{"$f":"Summary!N36","v":40},{"$f":"Summary!O36","v":2000},{"$f":"Summary!P36","v":25},{"$f":"Summary!Q36","v":55},{"$f":"Summary!R36","v":1900},{"$f":"Summary!S36","v":1700},{"$f":"Summary!T36","v":1700},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Unit type",{"$f":"Summary!C37","v":"bu"},{"$f":"Summary!D37","v":"bu"},{"$f":"Summary!E37","v":"bu"},{"$f":"Summary!F37","v":"bu"},{"$f":"Summary!G37","v":"bu"},{"$f":"Summary!H37","v":"bu"},{"$f":"Summary!I37","v":"bu"},{"$f":"Summary!J37","v":"bu"},{"$f":"Summary!M37","v":"bu"},{"$f":"Summary!N37","v":"bu"},{"$f":"Summary!O37","v":"lb"},{"$f":"Summary!P37","v":"bu"},{"$f":"Summary!Q37","v":"bu"},{"$f":"Summary!R37","v":"lb"},{"$f":"Summary!S37","v":"lb"},{"$f":"Summary!T37","v":"lb"},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Summary!C38","v":520},{"$f":"Summary!D38","v":525},{"$f":"Summary!E38","v":525},{"$f":"Summary!F38","v":455},{"$f":"Summary!G38","v":492},{"$f":"Summary!H38","v":360},{"$f":"Summary!I38","v":440},{"$f":"Summary!J38","v":805},{"$f":"Summary!M38","v":596.25},{"$f":"Summary!N38","v":480},{"$f":"Summary!O38","v":520},{"$f":"Summary!P38","v":400},{"$f":"Summary!Q38","v":481.25},{"$f":"Summary!R38","v":760},{"$f":"Summary!S38","v":697},{"$f":"Summary!T38","v":680},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"Percent Crop Yield Change",-0.1,null,null,null,"Percent Fertilizer Cost Change",0,null,null,null,null,null,null,null,"Change in Equipment Investment ($/Acre)",0,{"$f":"\" =  \"&TEXT(ABS(J142-E142),\"$0.00\")&\" \"&IF(J142-E142<0,\"decreased \",\"increased \")&\"equipment cost /acre\"","v":" =  $0.00 increased equipment cost /acre"}]
[null,"Percent Market Price Change",-0.05,null,null,null,"Percent Seed Cost Change",0,null,null,null,null,null,null,null,{"$f":"\"Change in Owned Acres (Purchase or Sale @ $\"&TEXT('Fixed Cost Input'!D4,\"#,###\")&\"/acre)\"","v":"Change in Owned Acres (Purchase or Sale @ $4,500/acre)"},0,{"$f":"\" =  \"&TEXT(ABS(I154-D154),\"$0.00\")&\" \"&IF(I154-D154<0,\"decreased \",\"increased \")&\"land cost /acre\"","v":" =  $0.00 increased land cost /acre"}]
[null,"Percent Fuel Cost Change",0,null,null,null,"Percent Pesticide Cost Change",0]
[]
[]
[null,null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
[]
[null,"Percent Crop Yield Change",{"$f":"$C$37","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,null,"Percent Crop Yield Change",null,{"$f":"$C$37","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$37","v":-0.1}]
[null,"Yield (units/acre)",{"$f":"C49","v":58.5},{"$f":"D49","v":63},63,58.5,108,72,72,126,null,"Yield (units/acre)",null,{"$f":"N49","v":40.5},36,1800,22.5,49.5,1710,1530,1530]
[null,"Percent Market Price Change",{"$f":"$C$38","v":-0.05},-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,null,"Percent Market Price Change",null,{"$f":"$C$38","v":-0.05},-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,-0.05,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$38","v":-0.05}]
[null,"Price ($/unit)",{"$f":"C48","v":7.6},{"$f":"D48","v":7.125},7.125,6.6499999999999995,3.8949999999999996,4.2749999999999995,5.2249999999999996,5.4624999999999995,null,"Price ($/unit)",null,{"$f":"N48","v":12.587499999999999},11.399999999999999,0.247,15.2,8.3125,0.38,0.38949999999999996,0.38]
[null,"Market Price ($ per unit)",{"$f":"SUM(C31*(1+C46))","v":7.6},{"$f":"SUM(D31*(1+D46))","v":7.125},7.125,6.6499999999999995,3.8949999999999996,4.2749999999999995,5.2249999999999996,5.4624999999999995,null,"Market Price ($ per unit)",null,{"$f":"SUM(K31*(1+N46))","v":12.587499999999999},11.399999999999999,0.247,15.2,8.3125,0.38,0.38949999999999996,0.38]
[null,"Yield (per acre)",{"$f":"ROUND(C32*(1+C44),1)","v":58.5},{"$f":"ROUND(D32*(1+D44),1)","v":63},63,58.5,108,72,72,126,null,"Yield (per acre)",null,{"$f":"ROUND(K32*(1+N44),1)","v":40.5},36,1800,22.5,49.5,1710,1530,1530]
[null,"Gross Revenue / acre",{"$f":"C48*C49","v":444.59999999999997},448.875,448.875,389.02499999999998,420.65999999999997,307.79999999999995,376.2,688.27499999999998,null,"Gross Revenue / acre",null,{"$f":"N48*N49","v":509.79374999999993},410.4,444.6,342,411.46875,649.79999999999995,595.93499999999995,581.4]
["Stress Test Change in Value"]
[null,"Market Price ($ per unit)",{"$f":"SUM(C48-C31)","v":-0.40000000000000036},{"$f":"SUM(D48-D31)","v":-0.375},-0.375,-0.35000000000000053,-0.20500000000000007,-0.22500000000000053,-0.27500000000000036,-0.28750000000000053,null,"Market Price ($ per unit)",null,{"$f":"SUM(N48-K31)","v":-0.66250000000000142},-0.60000000000000142,-1.3000000000000012E-2,-0.80000000000000071,-0.4375,-2.0000000000000018E-2,-2.0500000000000018E-2,-2.0000000000000018E-2]
[null,"Yield (per acre)",{"$f":"SUM(C49-C32)","v":-6.5},{"$f":"SUM(D49-D32)","v":-7},-7,-6.5,-12,-8,-8,-14,null,"Yield (per acre)",null,-4.5,-4,-200,-2.5,-5.5,-190,-170,-170]
[null,"Equipment Cost ($ per acre)",{"$f":"$J$142-$E$142","v":0},0,0,0,0,0,0,0,null,"Equipment Cost ($ per acre)",null,{"$f":"$J$142-$E$142","v":0},0,0,0,0,0,0,0]
[null,"Land Cost ($ per acre)",{"$f":"$I$154-$D$154","v":0},0,0,0,0,0,0,0,null,"Land Cost ($ per acre)",null,{"$f":"$I$154-$D$154","v":0},0,0,0,0,0,0,0]
[null,"Fertilizer Cost ($ per acre)",{"$f":"Summary!C5*$H$37","v":0},{"$f":"Summary!D5*$H$37","v":0},{"$f":"Summary!E5*$H$37","v":0},{"$f":"Summary!F5*$H$37","v":0},{"$f":"Summary!G5*$H$37","v":0},{"$f":"Summary!H5*$H$37","v":0},{"$f":"Summary!I5*$H$37","v":0},{"$f":"Summary!J5*$H$37","v":0},null,"Fertilizer Cost ($ per acre)",null,{"$f":"Summary!M5*$H$37","v":0},{"$f":"Summary!N5*$H$37","v":0},{"$f":"Summary!O5*$H$37","v":0},{"$f":"Summary!P5*$H$37","v":0},{"$f":"Summary!Q5*$H$37","v":0},{"$f":"Summary!R5*$H$37","v":0},{"$f":"Summary!S5*$H$37","v":0},{"$f":"Summary!T5*$H$37","v":0}]
[null,"Fuel Cost ($ per acre)",{"$f":"Summary!C9*$C$39","v":0},{"$f":"Summary!D9*$C$39","v":0},{"$f":"Summary!E9*$C$39","v":0},{"$f":"Summary!F9*$C$39","v":0},{"$f":"Summary!G9*$C$39","v":0},{"$f":"Summary!H9*$C$39","v":0},{"$f":"Summary!I9*$C$39","v":0},{"$f":"Summary!J9*$C$39","v":0},null,"Fuel Cost ($ per acre)",null,{"$f":"Summary!M9*$C$39","v":0},{"$f":"Summary!N9*$C$39","v":0},{"$f":"Summary!O9*$C$39","v":0},{"$f":"Summary!P9*$C$39","v":0},{"$f":"Summary!Q9*$C$39","v":0},{"$f":"Summary!R9*$C$39","v":0},{"$f":"Summary!S9*$C$39","v":0},{"$f":"Summary!T9*$C$39","v":0}]
[null,"Seed Cost ($ per acre)",{"$f":"Summary!C4*$H$38","v":0},{"$f":"Summary!D4*$H$38","v":0},{"$f":"Summary!E4*$H$38","v":0},{"$f":"Summary!F4*$H$38","v":0},{"$f":"Summary!G4*$H$38","v":0},{"$f":"Summary!H4*$H$38","v":0},{"$f":"Summary!I4*$H$38","v":0},{"$f":"Summary!J4*$H$38","v":0},null,"Seed Cost ($ per acre)",null,{"$f":"Summary!M4*$H$38","v":0},{"$f":"Summary!N4*$H$38","v":0},{"$f":"Summary!O4*$H$38","v":0},{"$f":"Summary!P4*$H$38","v":0},{"$f":"Summary!Q4*$H$38","v":0},{"$f":"Summary!R4*$H$38","v":0},{"$f":"Summary!S4*$H$38","v":0},{"$f":"Summary!T4*$H$38","v":0}]
[null,"Chemical Cost ($ per acre)",{"$f":"Summary!C6*$H$39","v":0},{"$f":"Summary!D6*$H$39","v":0},{"$f":"Summary!E6*$H$39","v":0},{"$f":"Summary!F6*$H$39","v":0},{"$f":"Summary!G6*$H$39","v":0},{"$f":"Summary!H6*$H$39","v":0},{"$f":"Summary!I6*$H$39","v":0},{"$f":"Summary!J6*$H$39","v":0},null,"Chemical Cost ($ per acre)",null,{"$f":"Summary!M6*$H$39","v":0},{"$f":"Summary!N6*$H$39","v":0},{"$f":"Summary!O6*$H$39","v":0},{"$f":"Summary!P6*$H$39","v":0},{"$f":"Summary!Q6*$H$39","v":0},{"$f":"Summary!R6*$H$39","v":0},{"$f":"Summary!S6*$H$39","v":0},{"$f":"Summary!T6*$H$39","v":0}]
["Change from Baseline Values"]
[null,"Cost ($/acre)",{"$f":"SUM(C54:C59)","v":0},{"$f":"SUM(D54:D59)","v":0},0,0,0,0,0,0,null,"Cost ($/acre)",null,{"$f":"SUM(N54:N59)","v":0},0,0,0,0,0,0,0]
[null,"Revenue ($/acre)",{"$f":"-SUM(C34-C50)","v":-75.400000000000034},-76.125,-76.125,-65.975000000000023,-71.340000000000032,-52.200000000000045,-63.800000000000011,-116.72500000000002,null,"Revenue ($/acre)",null,{"$f":"-SUM(K34-N50)","v":-86.456250000000068},-69.600000000000023,-75.399999999999977,-58,-69.78125,-110.20000000000005,-101.06500000000005,-98.600000000000023]
["Change in Profit (Loss) %",null,{"$f":"IF(Summary!C48<0,-(C65/Summary!C48),C65/Summary!C48)","v":-1.5925266967573453},{"$f":"IF(Summary!D48<0,-(D65/Summary!D48),D65/Summary!D48)","v":-1.3338582150342846},{"$f":"IF(Summary!E48<0,-(E65/Summary!E48),E65/Summary!E48)","v":-1.5969686820818372},{"$f":"IF(Summary!F48<0,-(F65/Summary!F48),F65/Summary!F48)","v":-0.73071203975422683},{"$f":"IF(Summary!G48<0,-(G65/Summary!G48),G65/Summary!G48)","v":-1.9674102336234729},{"$f":"IF(Summary!H48<0,-(H65/Summary!H48),H65/Summary!H48)","v":-0.35792277958410429},{"$f":"IF(Summary!I48<0,-(I65/Summary!I48),I65/Summary!I48)","v":-0.40372410112406254},{"$f":"IF(Summary!J48<0,-(J65/Summary!J48),J65/Summary!J48)","v":-3.4686236533898658},null,null,null,{"$f":"IF(Summary!M48<0,-(N65/Summary!M48),N65/Summary!M48)","v":-2.2034014982882835},{"$f":"IF(Summary!N48<0,-(O65/Summary!N48),O65/Summary!N48)","v":-1.5795270828550938},{"$f":"IF(Summary!O48<0,-(P65/Summary!O48),P65/Summary!O48)","v":-0.73226045000227558},{"$f":"IF(Summary!P48<0,-(Q65/Summary!P48),Q65/Summary!P48)","v":-0.56162914856949464},{"$f":"IF(Summary!Q48<0,-(R65/Summary!Q48),R65/Summary!Q48)","v":-1.3915238795633762},{"$f":"IF(Summary!R48<0,-(S65/Summary!R48),S65/Summary!R48)","v":-6.9235301435044336},{"$f":"IF(Summary!S48<0,-(T65/Summary!S48),T65/Summary!S48)","v":-1.7998671709423422},{"$f":"IF(Summary!T48<0,-(U65/Summary!T48),U65/Summary!T48)","v":-1.1060462090407135}]
[]
["Change in Profit (Loss) $/acre",null,{"$f":"C62-C61","v":-75.400000000000034},-76.125,-76.125,-65.975000000000023,-71.340000000000032,-52.200000000000045,-63.800000000000011,-116.72500000000002,null,"Change in Profit (Loss) $/acre",null,{"$f":"N62-N61","v":-86.456250000000068},-69.600000000000023,-75.399999999999977,-58,-69.78125,-110.20000000000005,-101.06500000000005,-98.600000000000023]
[]
[{"$f":"\"Stress Test Scenario = Market Price \"&IF(#REF!<0,\"Down\",\"Up\")&\" \"&ABS(#REF!*100)&\"%, and Crop Yield \"&IF(C37<0,\"Down\",\"Up\")&\" \"&ABS(C37*100)&\"%\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Stress Test Scenario = Market Price \"&IF(#REF!<0,\"Down\",\"Up\")&\" \"&ABS(#REF!*100)&\"%, and Crop Yield \"&IF(M37<0,\"Down\",\"Up\")&\" \"&ABS(M37*100)&\"%\"","v":{"$error":"#REF!"}}]
["Adjusted Net Profit (Loss) $/acre",null,{"$f":"SUM(C50-C28-C54-C55-C56-C57-C58-C59)","v":-122.7461450621376},{"$f":"SUM(D50-D28-D54-D55-D56-D57-D58-D59)","v":-133.19628324583084},-123.79343636580404,-156.2636450621377,-107.60086658531293,-198.04151380544965,-221.82871273319046,-150.37667618744854,null,"Adjusted Net Profit (Loss) $/acre",null,{"$f":"SUM(N50-K28-N54-N55-N56-N57-N58-N59)","v":-125.69387876042515},-113.66382185875136,-178.36882755277259,-161.27099323055029,-119.92861076386669,-94.283264214081896,-157.21636585167369,-187.74636585167354]
["Adjusted Profitability Ranking",null,{"$f":"RANK(C68,$C$68:$U$68)","v":5},8,6,10,2,15,16,9,null,"Adjusted Profitability Ranking",null,{"$f":"RANK(N68,$C$68:$U$68)","v":7},3,13,12,4,1,11,14]
[]
[{"$f":"\"Stress Test - Total Farm Debt ($/acre) = $\"&TEXT(L133+L148,\"#,###\")&\"    (land debt of $\"&TEXT(L148,\"#,###\")&\"/acre + machinery debt of $\"&TEXT(L133,\"#,###\")&\"/acre, farm equity = \"&ROUND(L156*100,1)&\"%)\"","v":"Stress Test - Total Farm Debt ($/acre) = $858    (land debt of $540/acre + machinery debt of $318/acre, farm equity = 83.8%)"}]
[{"$f":"\"(compared to baseline - Total Farm Debt ($/acre) = $\"&TEXT(G133+G148,\"#,###\")&\"    land debt of $\"&TEXT(G148,\"#,###\")&\"/acre + machinery debt of $\"&TEXT(G133,\"#,###\")&\"/acre, farm equity = \"&ROUND(G156*100,1)&\"%)\"","v":"(compared to baseline - Total Farm Debt ($/acre) = $858    land debt of $540/acre + machinery debt of $318/acre, farm equity = 83.8%)"}]
[]
["Rotation Economic Analysis",null,null,null,null,null,null,null,null,null,"Rotation Economic Analysis"]
[]
[{"$f":"'Data (HIDE)'!B211","v":"Data Source – MASC Harvest Production Reports (2011-2020)"}]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6",null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6"]
["Example Rotation #1",null,"Wheat - Hard Red Spring","Canola","Wheat - Hard Red Spring","Canola","Wheat - Hard Red Spring","Canola","Rotation Total Marginal Return",null,null,"Example Rotation #3",null,"Wheat - Hard Red Spring","Canola","Oats","Soybeans","Corn","Sunflower - Oilseed","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(E78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(F78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(G78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(H78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},"-",null,null,"Rotation Yield Premium",null,1,{"$f":"HLOOKUP(O78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(N78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(P78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(O78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(Q78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(P78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":0.99},{"$f":"HLOOKUP(R78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(Q78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(S78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(R78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.1200000000000001},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C78,Summary!$C$2:$T$73,35,FALSE)*HLOOKUP(C78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(C78,Summary!$C$2:$T$73,29,FALSE)","v":-47.346145062137566},{"$f":"(HLOOKUP(D78,Summary!$C$2:$T$73,35,FALSE)*D79*HLOOKUP(D78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(D78,Summary!$C$2:$T$73,29,FALSE)","v":-33.275128760424991},{"$f":"(HLOOKUP(E78,Summary!$C$2:$T$73,35,FALSE)*E79*HLOOKUP(E78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(E78,Summary!$C$2:$T$73,29,FALSE)","v":-47.346145062137566},{"$f":"(HLOOKUP(F78,Summary!$C$2:$T$73,35,FALSE)*F79*HLOOKUP(F78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(F78,Summary!$C$2:$T$73,29,FALSE)","v":-33.275128760424991},{"$f":"(HLOOKUP(G78,Summary!$C$2:$T$73,35,FALSE)*G79*HLOOKUP(G78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(G78,Summary!$C$2:$T$73,29,FALSE)","v":-47.346145062137566},{"$f":"(HLOOKUP(H78,Summary!$C$2:$T$73,35,FALSE)*H79*HLOOKUP(H78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(H78,Summary!$C$2:$T$73,29,FALSE)","v":-33.275128760424991},{"$f":"SUM(C80:H80)","v":-241.86382146768767},null,null,"Net Profit (Loss)",null,{"$f":"(HLOOKUP(N78,Summary!$C$2:$T$73,35,FALSE)*HLOOKUP(N78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(N78,Summary!$C$2:$T$73,29,FALSE)","v":-47.346145062137566},{"$f":"(HLOOKUP(O78,Summary!$C$2:$T$73,35,FALSE)*O79*HLOOKUP(O78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(O78,Summary!$C$2:$T$73,29,FALSE)","v":-33.275128760424991},{"$f":"(HLOOKUP(P78,Summary!$C$2:$T$73,35,FALSE)*P79*HLOOKUP(P78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(P78,Summary!$C$2:$T$73,29,FALSE)","v":-36.260866585312954},{"$f":"(HLOOKUP(Q78,Summary!$C$2:$T$73,35,FALSE)*Q79*HLOOKUP(Q78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(Q78,Summary!$C$2:$T$73,29,FALSE)","v":-48.863821858751294},{"$f":"(HLOOKUP(R78,Summary!$C$2:$T$73,35,FALSE)*R79*HLOOKUP(R78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(R78,Summary!$C$2:$T$73,29,FALSE)","v":-17.551676187448379},{"$f":"(HLOOKUP(S78,Summary!$C$2:$T$73,35,FALSE)*S79*HLOOKUP(S78,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(S78,Summary!$C$2:$T$73,29,FALSE)","v":-40.568827552772632},{"$f":"SUM(N80:S80)","v":-223.86646600684782}]
[]
["Example Rotation #2",null,"Corn","Canola","Wheat - Hard Red Spring","Soybeans","Corn","Canola","Rotation Total Marginal Return",null,null,"Your Farm Rotation",null,"Soybeans","Wheat - Hard Red Spring","Canola","Soybeans","Wheat - Hard Red Spring","Canola","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.08},{"$f":"HLOOKUP(E82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(F82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(G82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(H82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.08},"-",null,null,"Rotation Yield Premium",null,1,{"$f":"HLOOKUP(O82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(N82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.07},{"$f":"HLOOKUP(P82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(O82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(Q82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(P82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(R82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(Q82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.07},{"$f":"HLOOKUP(S82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(R82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C82,Summary!$C$2:$T$73,35,FALSE)*HLOOKUP(C82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(C82,Summary!$C$2:$T$73,29,FALSE)","v":-33.651676187448402},{"$f":"(HLOOKUP(D82,Summary!$C$2:$T$73,35,FALSE)*D83*HLOOKUP(D82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(D82,Summary!$C$2:$T$73,29,FALSE)","v":8.4623712395749635},{"$f":"(HLOOKUP(E82,Summary!$C$2:$T$73,35,FALSE)*E83*HLOOKUP(E82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(E82,Summary!$C$2:$T$73,29,FALSE)","v":-47.346145062137566},{"$f":"(HLOOKUP(F82,Summary!$C$2:$T$73,35,FALSE)*F83*HLOOKUP(F82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(F82,Summary!$C$2:$T$73,29,FALSE)","v":-39.263821858751385},{"$f":"(HLOOKUP(G82,Summary!$C$2:$T$73,35,FALSE)*G83*HLOOKUP(G82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(G82,Summary!$C$2:$T$73,29,FALSE)","v":-17.551676187448379},{"$f":"(HLOOKUP(H82,Summary!$C$2:$T$73,35,FALSE)*H83*HLOOKUP(H82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(H82,Summary!$C$2:$T$73,29,FALSE)","v":8.4623712395749635},{"$f":"SUM(C84:H84)","v":-120.8885768166358},null,null,"Net Profit (Loss)",null,{"$f":"(HLOOKUP(N82,Summary!$C$2:$T$73,35,FALSE)*HLOOKUP(N82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(N82,Summary!$C$2:$T$73,29,FALSE)","v":-44.063821858751339},{"$f":"(HLOOKUP(O82,Summary!$C$2:$T$73,35,FALSE)*O83*HLOOKUP(O82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(O82,Summary!$C$2:$T$73,29,FALSE)","v":-10.946145062137589},{"$f":"(HLOOKUP(P82,Summary!$C$2:$T$73,35,FALSE)*P83*HLOOKUP(P82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(P82,Summary!$C$2:$T$73,29,FALSE)","v":-33.275128760424991},{"$f":"(HLOOKUP(Q82,Summary!$C$2:$T$73,35,FALSE)*Q83*HLOOKUP(Q82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(Q82,Summary!$C$2:$T$73,29,FALSE)","v":-44.063821858751339},{"$f":"(HLOOKUP(R82,Summary!$C$2:$T$73,35,FALSE)*R83*HLOOKUP(R82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(R82,Summary!$C$2:$T$73,29,FALSE)","v":-10.946145062137589},{"$f":"(HLOOKUP(S82,Summary!$C$2:$T$73,35,FALSE)*S83*HLOOKUP(S82,Summary!$C$2:$T$73,33,FALSE))-HLOOKUP(S82,Summary!$C$2:$T$73,29,FALSE)","v":-33.275128760424991},{"$f":"SUM(N84:S84)","v":-176.57019136262784}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this \nindustry. Interpretation and utilization of this information is the responsibility of the user.",null,null,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,"Acreage Analysis"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"},{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}},null,"Your Farm"]
[]
["MASC Seeded Acreage "]
[null,null,null,null,null,null,null,null,null,{"$f":"'Data (HIDE)'!$H$23","v":403556},{"$f":"'Data (HIDE)'!$H$24","v":3292975},{"$f":"'Data (HIDE)'!$H$25","v":1225326.2},{"$f":"'Data (HIDE)'!$H$26","v":72887.199999999997},{"$f":"'Data (HIDE)'!$H$27","v":42754.400000000001},{"$f":"'Data (HIDE)'!$H$28","v":182530.6},{"$f":"'Data (HIDE)'!$H$29","v":87786.4},{"$f":"'Data (HIDE)'!$H$30","v":26760.2},{"$f":"'Data (HIDE)'!$H$31","v":29704.2},{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"RANK(J95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(K95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(L95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(M95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(N95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(O95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(P95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(Q95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(R95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(S95,C95:S95)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Data (HIDE)'!$J$23","v":516551},{"$f":"'Data (HIDE)'!$J$24","v":3264557},{"$f":"'Data (HIDE)'!$J$25","v":1308262},{"$f":"'Data (HIDE)'!$J$26","v":33441},{"$f":"'Data (HIDE)'!$J$27","v":18312},{"$f":"'Data (HIDE)'!$J$28","v":178117},{"$f":"'Data (HIDE)'!$J$29","v":111111},{"$f":"'Data (HIDE)'!$J$30","v":11173},{"$f":"'Data (HIDE)'!$J$31","v":48185},{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"RANK(J98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(K98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(L98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(M98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(N98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(O98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(P98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(Q98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(R98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(S98,C98:S98)","v":{"$error":"#REF!"}}]
[]
["Example Rotation #3",null,"Wheat - Hard Red Spring","Canola","Oats","Soybeans","Corn","Sunflower Confection","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(E101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(F101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":0.99},{"$f":"HLOOKUP(G101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(H101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":{"$error":"#N/A"}},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C101,Summary!$C$2:$T$73,36,FALSE)*HLOOKUP(C101,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(C101,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(D101,Summary!$C$2:$T$73,36,FALSE)*D102*HLOOKUP(D101,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(D101,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(E101,Summary!$C$2:$T$73,36,FALSE)*E102*HLOOKUP(E101,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(E101,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(F101,Summary!$C$2:$T$73,36,FALSE)*F102*HLOOKUP(F101,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(F101,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(G101,Summary!$C$2:$T$73,36,FALSE)*G102*HLOOKUP(G101,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(G101,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(H101,Summary!$C$2:$T$73,36,FALSE)*H102*HLOOKUP(H101,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(H101,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUM(C103:H103)","v":{"$error":"#VALUE!"}}]
[]
["Example Rotation #4",null,"Soybeans","Wheat - Hard Red Spring","Canola","Soybeans","Wheat - Hard Red Spring","Canola","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.07},{"$f":"HLOOKUP(E105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(F105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(G105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.07},{"$f":"HLOOKUP(H105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C105,Summary!$C$2:$T$73,36,FALSE)*HLOOKUP(C105,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(C105,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(D105,Summary!$C$2:$T$73,36,FALSE)*D106*HLOOKUP(D105,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(D105,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(E105,Summary!$C$2:$T$73,36,FALSE)*E106*HLOOKUP(E105,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(E105,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(F105,Summary!$C$2:$T$73,36,FALSE)*F106*HLOOKUP(F105,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(F105,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(G105,Summary!$C$2:$T$73,36,FALSE)*G106*HLOOKUP(G105,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(G105,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(H105,Summary!$C$2:$T$73,36,FALSE)*H106*HLOOKUP(H105,Summary!$C$2:$T$73,34,FALSE))-HLOOKUP(H105,Summary!$C$2:$T$73,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C107:H107)","v":{"$error":"#VALUE!"}}]
[null,"Wheat - Hard Red Spring"]
[null,"Wheat - Northern Hard Red"]
[null,"Wheat - Special Purpose"]
[null,"Wheat - Prairie Spring"]
[null,"Wheat - Winter"]
[null,"Oats"]
[null,"Barley"]
[null,"Canola"]
[null,"Flaxseed"]
[null,"Peas"]
[null,"Soybeans"]
[null,"Beans - White"]
[null,"Sunflower - Oilseed"]
[null,"Corn"]
[]
[]
[null,null,null,null,null,null,null,null,"CHANGE"]
[]
[null,null,null,"Conventional","Special",null,null,null,"Conventional","Special"]
[null,"Machinery",null,"Crop","Crop",null,null,null,"Crop","Crop"]
[null,"  Total Investment ($/acre)",null,{"$f":"'Fixed Cost Input'!I5","v":650},{"$f":"'Fixed Cost Input'!J5","v":145},null,null,null,{"$f":"SUM(D129+I129)/I145","v":650},{"$f":"SUM(E129+J129)/I145","v":145}]
[null,null,null,{"$f":"SUM(D128*(D145+D146))","v":1625000},{"$f":"SUM(E128*(D145+D146))","v":362500},null,null,null,{"$f":"SUM(I145*Q37)","v":0},0]
[null,"  Residual Value (End of Useful Life)",null,{"$f":"'Fixed Cost Input'!I6","v":0.25}]
[null,"  Useful Life (years)",null,{"$f":"'Fixed Cost Input'!I7","v":15}]
[null,"  Owned Equipment Equity",null,{"$f":"'Fixed Cost Input'!I8","v":0.6},null,{"$f":"SUM(($E$128+$D$128)*D132)*($D$145+$D$146)","v":1192500},null,null,{"$f":"SUM(F132/(I129+D129+E129))","v":0.6},{"$f":"SUM(($J$128+$I$128)*I132)*(I145)","v":1192500}]
[null,"  Equipment Financed",null,{"$f":"SUM(1-D132)","v":0.4},null,{"$f":"SUM(($E$128+$D$128)*D133)*($D$145+$D$146)","v":795000},{"$f":"F133/(D145+D146)","v":318},"debt/acre",{"$f":"SUM(1-I132)","v":0.4},{"$f":"SUM(($J$128+$I$128)*I133)*(I145)","v":795000},null,{"$f":"SUM(J133/I145)","v":318},"debt/acre"]
[null,"  Machinery Opportunity Cost (Investment Rate) ",null,{"$f":"'Fixed Cost Input'!I10","v":1.4999999999999999E-2},null,{"$f":"SUM(F132:F133)","v":1987500},null,null,null,{"$f":"SUM(J132:J133)","v":1987500},null,{"$f":"SUM(L133-G133)","v":0},"change"]
[]
[null,"Machinery Cost ($/acre)"]
[null,"  Finance Rate & Term",{"$f":"'Fixed Cost Input'!H13","v":7.0000000000000007E-2},{"$f":"'Fixed Cost Input'!I13","v":7},"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C137,D137,D128*D133,0)","v":48.243837104101431},{"$f":"-PMT(C137,D137,E128*D133,0)","v":10.762086738607241},null,null,null,{"$f":"-PMT(C137,D137,I128*I133,0)","v":48.243837104101431},{"$f":"-PMT(C137,D137,J128*I133,0)","v":10.762086738607241}]
[null,"  Machinery Depreciation Cost",null,{"$f":"(D128-(D128*D130))/D131","v":32.5},{"$f":"(E128-(E128*D130))/D131","v":7.25},null,null,null,{"$f":"(I128-(I128*D130))/D131","v":32.5},{"$f":"(J128-(E128*D130))/D131","v":7.25}]
[null,"  Owned Machinery Opportunity Cost ",null,{"$f":"SUM(D128*D132)*(D134)","v":5.85},{"$f":"SUM(E128*D132)*(D134)","v":1.3049999999999999},null,null,null,{"$f":"SUM(I128*I132)*(D134)","v":5.85},{"$f":"SUM(J128*I132)*(D134)","v":1.3049999999999999}]
[null,null,null,{"$f":"SUM(D138:D140)","v":86.593837104101425},{"$f":"SUM(E138:E140)","v":19.317086738607241},null,null,null,{"$f":"SUM(I138:I140)","v":86.593837104101425},{"$f":"SUM(J138:J140)","v":19.317086738607241}]
[null,null,null,null,{"$f":"SUM(D141:E141)","v":105.91092384270867},null,null,null,null,{"$f":"SUM(I141:J141)","v":105.91092384270867}]
[null,"Land"]
[null,"  Average Land value ($/acre)",null,{"$f":"'Fixed Cost Input'!D4","v":4500}]
[null,"  Conventional Crop acres",null,{"$f":"'Fixed Cost Input'!D5","v":2000},null,null,null,null,{"$f":"SUM(D145+D146+Q38)","v":2500}]
[null,"  Special Crop acres",null,{"$f":"'Fixed Cost Input'!D6","v":500}]
[null,"  Owned Land Equity",null,{"$f":"'Fixed Cost Input'!D7","v":0.88},{"$f":"SUM(D144*(D145+D146)*D147)","v":9900000},null,null,null,{"$f":"SUM(E147/(I145*D144))","v":0.88},{"$f":"SUM(I145*D144*I147)","v":9900000}]
[null,"  Land Financed",null,{"$f":"SUM(1-D147)","v":0.12},{"$f":"SUM(D144*(D145+D146)*D148)","v":1350000},null,{"$f":"SUM(D144*D148)","v":540},"debt/acre",{"$f":"SUM(1-I147)","v":0.12},{"$f":"SUM(I145*D144*I148)","v":1350000},null,{"$f":"SUM(I148*D144)","v":540},"debt/acre"]
[null,"  Land Opportunity Cost (Investment Rate) ",null,{"$f":"'Fixed Cost Input'!D9","v":1.4999999999999999E-2},{"$f":"SUM(E147:F148)","v":11250000},null,null,null,null,{"$f":"SUM(J147:K148)","v":11250000},null,{"$f":"SUM(L148-G148)","v":0},"change"]
[null,"Land cost ($/acre)"]
[null,"  Finance Rate & Term",{"$f":"'Fixed Cost Input'!C11","v":6.5000000000000002E-2},{"$f":"'Fixed Cost Input'!D11","v":25},"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C151,D151,D144*D148,0)","v":44.269999785351871},null,null,null,null,{"$f":"-PMT(C151,D151,D144*I148,0)","v":44.269999785351871}]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM(D144*D147)*(D149)","v":59.4},null,null,null,null,{"$f":"SUM(D144*I147)*(D149)","v":59.4}]
[null,"  Total Cost",null,{"$f":"SUM(D152:D153)","v":103.66999978535188},null,null,null,null,{"$f":"SUM(I152:I153)","v":103.66999978535188}]
[]
[null,null,"Equity %",null,{"$f":"SUM(E147+F132)","v":11092500},null,{"$f":"SUM(E156/E158)","v":0.83796033994334274},null,null,{"$f":"SUM(J147+J132)","v":11092500},null,{"$f":"SUM(J156/J158)","v":0.83796033994334274}]
[null,null,"Financed %",null,{"$f":"SUM(E148+F133)","v":2145000},null,{"$f":"SUM(E157/E158)","v":0.16203966005665724},null,null,{"$f":"SUM(J148+J133)","v":2145000},null,{"$f":"SUM(J157/J158)","v":0.16203966005665724}]
[null,null,null,null,{"$f":"SUM(E156:F157)","v":13237500},null,null,null,null,{"$f":"SUM(J156:K157)","v":13237500}]

{"sheet":"Charts","index":4,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,""]

{"sheet":"Seed, Fertilizer & Chemical","index":5,"n_rows":115,"n_cols":46,"rows_kept":115,"cut":false,"hidden":false,"merged":[[89,0,89,16],[23,0,23,16],[0,0,0,16],[55,1,56,14],[34,2,34,12],[35,2,35,3],[35,5,35,6],[35,8,35,9],[35,11,35,12],[58,1,60,14]]}
["Seed & Treatment"]
[null,null,null,"Seeding Rate",null,null,"Price",null,null,"Cost"]
["Crop",null,null,"per Acre",null,null,"per Unit",null,null,"per Acre"]
[null,"Wheat - Hard Red Spring",null,2,"bu",null,17,"/bu",null,{"$f":"ROUND(D4*G4,2)","v":34}]
[null,"Wheat - Northern Hard Red",null,2,"bu",null,17,"/bu",null,34]
[null,"Wheat - Prairie Spring",null,2,"bu",null,17,"/bu",null,34]
[null,"Wheat - Winter",null,2,"bu",null,16,"/bu",null,32]
[null,"Oats",null,2.5,"bu",null,10,"/bu",null,25]
[null,"Barley",null,2,"bu",null,10,"/bu",null,20]
[null,"Hybrid Fall Rye",null,0.8,"units",null,98,"/unit",null,78.400000000000006]
[null,"Corn",null,32000,"plants",null,3.1250000000000002E-3,"/plant",null,100]
[null,"Canola",null,5,"lb",null,16.5,"/lb",null,82.5]
[null,"Soybeans",null,1.43,"units",null,62.94,"/unit",null,90]
[null,"Sunflower - Oilseed",null,20000,"plants",null,2.5000000000000001E-3,"/plant",null,50]
[null,"Flaxseed",null,56,"lb",null,1,"/lb",null,56]
[null,"Peas",null,3,"bu",null,28.332999999999998,"/bu",null,85]
[null,"Beans - Pinto",null,0.75,"units",null,140,"/unit",null,105]
[null,"Beans - White",null,1.1000000000000001,"units",null,100,"/unit",null,110]
[null,"Beans - Black",null,1.25,"units",null,92,"/unit",null,115]
[]
[]
[null,"* If row cropping, change seeding rate to 1.3 units/acre which reduces seed cost by 10%"]
[]
["Fertilizer"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
["Fertilizer Type",null,null,"$/tonne",null,null,"$/lb",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,690,null,null,{"$f":"SUM(D27/(2204.5855*0.46))","v":0.68040001170288011},null,null,0.75,null,null," -"]
[null,"Nitrogen: (NH3) 82-0-0",null,1090,null,null,{"$f":"SUM(D28/(2204.5855*0.82))","v":0.60295610793182064},null,null,0.25,null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,440,null,null,{"$f":"SUM(D29/(2204.5855*0.28))","v":0.7128000122601601},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,1140,null,null,{"$f":"SUM((D30-(G27*(0.11*2204.5855)))/(2204.5855*0.52))","v":0.85050001462860014},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,560,null,null,{"$f":"SUM(D31/(2204.5855*0.6))","v":0.42336000728179207},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,530,null,null,{"$f":"SUM((D32-(G27*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.42052500723303027},null,null," -",null,null,1]
[null,"MES S15:  13-33-0-15",null,1140,null,null,{"$f":"SUM((D33-(G27*(0.13*2204.5855))-(G30*(0.33*2204.5855)))/(2204.5855*0.15))","v":0.98658001696917619},0,null," -",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***HIDE***"]
[null,null,"Amount of Actual Pounds of Elements Applied Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82-0-0",null,null,null,"28-0-0",null,null,null,null,null,"46-0-0",null,null,null,"11-52-0",null,null,"0-0-60",null,null,"20.5-0-0-24",null,null,"13-33-0-15"]
[null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potash",null,null,"Sulphur",null,null,"Total",null,null,null,"preseed","preseed","preseed","preseed","suppl","suppl","suppl","suppl","blend ","blend","blend","blend","blend","blend","blend","blend","blend","blend","blend ","blend","blend","blend ","blend","blend","blend ","blend","blend","N phos"]
["Crop",null,"lbs","$/acre",null,"lbs","$/acre",null,"lbs","$/acre",null,"lbs","$/acre",null,"$/acre",null,null,null,"N actual","N lbs","N MT","N cost","N actual","N lbs","N MT","N cost","N phos","N  sul1","N  sul2","N urea","N lbs","N MT","N cost","phos lbs","phos MT","phos cost","potash","pot MT","pot cost","sul 1 lbs","sul 1 MT","sul 1 cost","sul 2 lbs","sul 2 MT","sul 2 cost","lbs"]
[null,{"$f":"B4","v":"Wheat - Hard Red Spring"},110,{"$f":"IF(SUM($J$27:$J$29)<>100%,\"ERROR\",SUM(V38+Z38+AG38))","v":64.050766740666234},null,40,{"$f":"AJ38","v":39.776969832308666},null,10,{"$f":"AM38","v":4.233572227766186},null,5,{"$f":"IF(SUM($M$32:$M$33)<>100%,\"ERROR\",AP38+AS38)","v":5.0084671444555324},null,{"$f":"D38+G38+J38+M38","v":113.06977594519662},null,null,null,{"$f":"SUM(C38*$J$28)","v":27.5},{"$f":"MAXA(0,(S38)/(0.82))","v":33.536585365853661},{"$f":"(T38)/2204.6","v":1.5212095330605852E-2},{"$f":"SUM(U38*$D$28)","v":16.58118391036038},{"$f":"SUM(C38*$J$29)","v":0},{"$f":"MAXA(0,(W38)/(0.28))","v":0},{"$f":"(X38)/2204.6","v":0},{"$f":"SUM(Y38*$D$29)","v":0},{"$f":"SUM(AH38*0.11)","v":8.4615384615384617},{"$f":"SUM(AN38*0.205)","v":4.2708333333333339},{"$f":"SUM(AQ38*0.13)","v":0},{"$f":"SUM(C38-(AA38+AB38+AC38+W38+S38))","v":69.767628205128204},{"$f":"MAXA(0,(AD38)/(0.46))","v":151.66875696766999},{"$f":"(AE38)/2204.6","v":6.879649685551574E-2},{"$f":"SUM(AF38*$D$27)","v":47.46958283030586},{"$f":"MAXA(0,(F38-(AQ38*0.33))/0.52)","v":76.92307692307692},{"$f":"(AH38)/2204.6","v":3.4892078800270759E-2},{"$f":"SUM(AI38*$D$30)","v":39.776969832308666},{"$f":"SUM(I38/0.6)","v":16.666666666666668},{"$f":"(AK38)/2204.6","v":7.5599504067253324E-3},{"$f":"SUM(AL38*$D$31)","v":4.233572227766186},{"$f":"MAXA(0,SUM(L38*$M$32)/0.24)","v":20.833333333333336},{"$f":"(AN38)/2204.6","v":9.4499380084066657E-3},{"$f":"SUM(AO38*$D$32)","v":5.0084671444555324},{"$f":"MAXA(0,SUM(L38*$M$33)/0.15)","v":0},{"$f":"(AQ38)/2204.6","v":0},{"$f":"SUM(AR38*$D$33)","v":0}]
[null,{"$f":"B5","v":"Wheat - Northern Hard Red"},125,73.966287060706605,null,40,39.776969832308666,null,10,4.233572227766186,null,5,5.0084671444555324,null,122.985296265237,null,null,null,31.25,38.109756097560975,1.7286471966597557E-2,18.842254443591337,0,0,0,0,8.4615384615384617,4.2708333333333339,0,81.017628205128204,176.12527870680043,7.9889902343645305E-2,55.124032617115262,76.92307692307692,3.4892078800270759E-2,39.776969832308666,16.666666666666668,7.5599504067253324E-3,4.233572227766186,20.833333333333336,9.4499380084066657E-3,5.0084671444555324,0,0,0]
[null,"Wheat - Prairie Spring",115,67.355940180679696,null,40,39.776969832308666,null,10,4.233572227766186,null,5,5.0084671444555324,null,116.37494938521009,null,null,null,28.75,35.060975609756099,1.5903554209269755E-2,17.334874088104034,0,0,0,0,8.4615384615384617,4.2708333333333339,0,73.517628205128204,159.82093088071349,7.2494298684892267E-2,50.021066092575666,76.92307692307692,3.4892078800270759E-2,39.776969832308666,16.666666666666668,7.5599504067253324E-3,4.233572227766186,20.833333333333336,9.4499380084066657E-3,5.0084671444555324,0,0,0]
[null,"Wheat - Winter",110,64.050766740666234,null,40,39.776969832308666,null,10,4.233572227766186,null,5,5.0084671444555324,null,113.06977594519662,null,null,null,27.5,33.536585365853661,1.5212095330605852E-2,16.58118391036038,0,0,0,0,8.4615384615384617,4.2708333333333339,0,69.767628205128204,151.66875696766999,6.879649685551574E-2,47.46958283030586,76.92307692307692,3.4892078800270759E-2,39.776969832308666,16.666666666666668,7.5599504067253324E-3,4.233572227766186,20.833333333333336,9.4499380084066657E-3,5.0084671444555324,0,0,0]
[null,"Oats",75,38.728345848242604,null,35,34.804848603270088,null,10,4.233572227766186,null,10,10.016934288911065,null,87.783700968189933,null,null,null,18.75,22.865853658536587,1.0371883179958536E-2,11.305352666154805,0,0,0,0,7.4038461538461542,8.5416666666666679,0,40.304487179487182,87.618450390189523,3.9743468379837395E-2,27.422993182087801,67.307692307692307,3.0530568950236918E-2,34.804848603270088,16.666666666666668,7.5599504067253324E-3,4.233572227766186,41.666666666666671,1.8899876016813331E-2,10.016934288911065,0,0,0]
[null,"Barley",80,45.65902435109669,null,30,29.832727374231503,null,10,4.233572227766186,null,5,5.0084671444555324,null,84.733791097549911,null,null,null,20,24.390243902439025,1.1063342058622437E-2,12.059042843898457,0,0,0,0,6.3461538461538467,4.2708333333333339,0,49.383012820512818,107.35437569676699,4.8695625372751065E-2,33.599981507198237,57.692307692307693,2.6169059100203073E-2,29.832727374231503,16.666666666666668,7.5599504067253324E-3,4.233572227766186,20.833333333333336,9.4499380084066657E-3,5.0084671444555324,0,0,0]
[null,"Hybrid Fall Rye",145,87.186980820760411,null,40,39.776969832308666,null,10,4.233572227766186,null,5,5.0084671444555324,null,136.20599002529079,null,null,null,36.25,44.207317073170735,2.0052307481253168E-2,21.857015154565953,0,0,0,0,8.4615384615384617,4.2708333333333339,0,96.017628205128204,208.73397435897434,9.4681109661151383E-2,65.329965666194454,76.92307692307692,3.4892078800270759E-2,39.776969832308666,16.666666666666668,7.5599504067253324E-3,4.233572227766186,20.833333333333336,9.4499380084066657E-3,5.0084671444555324,0,0,0]
[null,"Corn",140,67.940488878873253,null,70,69.609697206540176,null,25,10.583930569415466,null,25,25.042335722277663,null,173.17645237710656,null,null,null,35,42.682926829268297,1.9360848602589267E-2,21.1033249768223,0,0,0,0,14.807692307692308,21.354166666666668,0,68.838141025641022,149.64813266443699,6.7879947684131817E-2,46.837163902050953,134.61538461538461,6.1061137900473836E-2,69.609697206540176,41.666666666666671,1.8899876016813331E-2,10.583930569415466,104.16666666666667,4.7249690042033325E-2,25.042335722277663,0,0,0]
[null,"Canola",130,68.553892687964918,null,40,39.776969832308666,null,0,0,null,20,20.03386857782213,null,128.36473109809572,null,null,null,32.5,39.634146341463421,1.7977930845261465E-2,19.595944621334997,0,0,0,0,8.4615384615384617,17.083333333333336,0,71.955128205128204,156.42419175027871,7.0953547922652058E-2,48.957948066629918,76.92307692307692,3.4892078800270759E-2,39.776969832308666,0,0,0,83.333333333333343,3.7799752033626663E-2,20.03386857782213,0,0,0]
[null,"Soybeans",0,0,null,40,39.776969832308666,null,10,4.233572227766186,null,0,0,null,44.010542060074854,null,null,null,0,0,0,0,0,0,0,0,8.4615384615384617,0,0,-8.4615384615384617,0,0,0,76.92307692307692,3.4892078800270759E-2,39.776969832308666,16.666666666666668,7.5599504067253324E-3,4.233572227766186,0,0,0,0,0,0]
[null,"Sunflower - Oilseed",100,61.785574048735555,null,30,29.832727374231503,null,30,12.700716683298557,null,0,0,null,104.3190181062656,null,null,null,25,30.487804878048781,1.3829177573278046E-2,15.07380355487307,0,0,0,0,6.3461538461538467,0,0,68.65384615384616,149.24749163879599,6.7698218107047084E-2,46.711770493862488,57.692307692307693,2.6169059100203073E-2,29.832727374231503,50,2.2679851220175996E-2,12.700716683298557,0,0,0,0,0,0]
[null,"Flaxseed",50,28.73383964860102,null,30,29.832727374231503,null,0,0,null,0,0,null,58.566567022832523,null,null,null,12.5,15.24390243902439,6.9145887866390232E-3,7.536901777436535,0,0,0,0,6.3461538461538467,0,0,31.153846153846153,67.725752508361197,3.0720199813281866E-2,21.196937871164486,57.692307692307693,2.6169059100203073E-2,29.832727374231503,0,0,0,0,0,0,0,0,0]
[null,"Peas",0,0,null,30,29.832727374231503,null,0,0,null,0,0,null,29.832727374231503,null,null,null,0,0,0,0,0,0,0,0,6.3461538461538467,0,0,-6.3461538461538467,0,0,0,57.692307692307693,2.6169059100203073E-2,29.832727374231503,0,0,0,0,0,0,0,0,0]
[null,"Beans - Pinto",70,41.954533408654839,null,30,29.832727374231503,null,0,0,null,0,0,null,71.787260782886335,null,null,null,17.5,21.341463414634148,9.6804243012946333E-3,10.55166248841115,0,0,0,0,6.3461538461538467,0,0,46.153846153846153,100.33444816053512,4.5511407130787954E-2,31.402870920243689,57.692307692307693,2.6169059100203073E-2,29.832727374231503,0,0,0,0,0,0,0,0,0]
[null,"Beans - White",80,48.564880288681735,null,30,29.832727374231503,null,0,0,null,0,0,null,78.397607662913231,null,null,null,20,24.390243902439025,1.1063342058622437E-2,12.059042843898457,0,0,0,0,6.3461538461538467,0,0,53.653846153846153,116.63879598662207,5.2907010789540992E-2,36.505837444783282,57.692307692307693,2.6169059100203073E-2,29.832727374231503,0,0,0,0,0,0,0,0,0]
[null,"Beans - Black",80,48.564880288681735,null,30,29.832727374231503,null,0,0,null,0,0,null,78.397607662913231,null,null,null,20,24.390243902439025,1.1063342058622437E-2,12.059042843898457,0,0,0,0,6.3461538461538467,0,0,53.653846153846153,116.63879598662207,5.2907010789540992E-2,36.505837444783282,57.692307692307693,2.6169059100203073E-2,29.832727374231503,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C54*$J$28)","v":0},{"$f":"MAXA(0,(S54)/(0.82))","v":0},{"$f":"(T54)/2204.6","v":0},{"$f":"SUM(U54*$D$28)","v":0},{"$f":"SUM(C54*$J$29)","v":0},{"$f":"MAXA(0,(W54)/(0.28))","v":0},{"$f":"(X54)/2204.6","v":0},{"$f":"SUM(Y54*$D$29)","v":0},{"$f":"SUM(AH54*0.11)","v":0},{"$f":"SUM(AN54*0.205)","v":0},{"$f":"SUM(AQ54*0.13)","v":0},{"$f":"SUM(C54-(AA54+AB54+AC54+W54+S54))","v":0},{"$f":"MAXA(0,(AD54)/(0.46))","v":0},{"$f":"(AE54)/2204.6","v":0},{"$f":"SUM(AF54*$D$27)","v":0},{"$f":"MAXA(0,(F54-(AQ54*0.33))/0.52)","v":0},{"$f":"(AH54)/2204.6","v":0},{"$f":"SUM(AI54*$D$30)","v":0},{"$f":"SUM(I54/0.6)","v":0},{"$f":"(AK54)/2204.6","v":0},{"$f":"SUM(AL54*$D$31)","v":0},{"$f":"MAXA(0,SUM(L54*$M$32)/0.24)","v":0},{"$f":"(AN54)/2204.6","v":0},{"$f":"SUM(AO54*$D$32)","v":0},{"$f":"MAXA(0,SUM(L54*$M$33)/0.15)","v":0},{"$f":"(AQ54)/2204.6","v":0},{"$f":"SUM(AR54*$D$33)","v":0}]
[]
["*","The fertilizer recommendation will vary depending on the soil type, climate and crop rotation. It is recommended that soil test sampling and analysis be conducted each year to produce a better baseline for fertility. It costs $1.00 to $2.00/acre for custom sampling and analysis. "]
[]
["*","For more information on fertilizer rates and recommendations - "]
["*","Note: phosphorus amounts are allotted to each crop in the above examples.  Sometimes this amount may not be practical or safe to apply with the seed of some crops like soybean or canola.  Options for meeting these needs and phosphorus balance through the rotation are provided at: "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Crop Protection"]
[null,null,null,"Weed",null,"Disease","Insect ",null,null,"Total"]
[null,null,null,"Control",null,"Control","Control",null,null,"Cost"]
["Crop",null,null,"$/acre",null,"$/acre","$/acre",null,null,"$/acre"]
[null,{"$f":"B4","v":"Wheat - Hard Red Spring"},null,35.75,null,19.5,0,null,null,{"$f":"D94+F94+G94","v":55.25}]
[null,"Wheat - Northern Hard Red",null,35.75,null,19.5,0,null,null,55.25]
[null,"Wheat - Prairie Spring",null,35.75,null,19.5,0,null,null,55.25]
[null,"Wheat - Winter",null,16.5,null,19.5,0,null,null,36]
[null,"Oats",null,10,null,14.5,0,null,null,24.5]
[null,"Barley",null,22,null,5.5,0,null,null,27.5]
[null,"Hybrid Fall Rye",null,8.5,null,0,0,null,null,8.5]
[null,"Corn",null,44,null,0,0,null,null,44]
[null,"Canola",null,30,null,22.75,5.75,null,null,58.5]
[null,"Soybeans",null,21.75,null,0,0,null,null,21.75]
[null,"Sunflower - Oilseed",null,49,null,0,0,null,null,49]
[null,"Flaxseed",null,17,null,16.5,0,null,null,33.5]
[null,"Peas",null,20.5,null,22.25,0,null,null,42.75]
[null,"Beans - Pinto",null,83.5,null,45,0,null,null,128.5]
[null,"Beans - White",null,83.5,null,45,0,null,null,128.5]
[null,"Beans - Black",null,83.5,null,45,0,null,null,128.5]
[]
[]
[null,"Note: "]
[null,"Pre-emergent burn off and/or pre-harvest desiccation not included in weed control costs. (except for wheat, win. wheat and sunflowers)."]
[null,"Chemical costs do not include year end rebates or bundling discounts. "]
[null,"Disease Control costs (except for sunflowers listed on Operating Cost Page) do not include custom application costs. "]

{"sheet":"Op. Cost Input","index":6,"n_rows":53,"n_cols":29,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,0,13],[34,4,35,4],[34,5,35,5],[34,6,35,6],[34,7,35,7],[34,8,35,8],[34,9,35,9],[31,0,31,13],[10,8,10,13],[9,4,9,13],[34,10,35,10],[34,11,35,11],[34,12,35,12],[34,13,35,13],[33,12,33,13],[33,4,33,11]]}
["Operating Costs"]
[]
[null,"Interest Rate on Operating",null,7.4999999999999997E-2,null,null,"Grain Hauling",null,null,null,null,null,null,null,null,null,null,"# Hired","# of","Acres","Hours "]
[null,"Land Taxes  ($/acre)",null,20,null,null,"  Distance to storage",null,6,"miles roundtrip",null,null,null,null,null,null,null,"Staff","Months","Farmed","Per Acre"]
[null,"Labour rate ($/hour)",null,27,null,null,"  Distance to market",null,45,"miles roundtrip",null,null,null,null,null,null,null,1,12,{"$f":"'Fixed Cost Input'!D5+'Fixed Cost Input'!D6","v":2500},{"$f":"SUM(R5*S5*4*40)/T5","v":0.76800000000000002}]
[null,"Machinery Operating  ($/acre)",null,25,null,null,"  Grain truck fuel use",null,5,"Miles per Imp. Gallon",null,null,null,null,null,null,null,2,4,{"$f":"T5","v":2500},{"$f":"SUM(R6*S6*4*40)/T6","v":0.51200000000000001}]
[null,"Other Costs ($/acre)",null,17.75,null,null,"  Grain truck size",null,475,"bushels",null,null,null,null,null,null,null,0,0,{"$f":"T5","v":2500},{"$f":"SUM(R7*S7*4*40)/T7","v":0}]
[null,"Fuel Cost  ($/litre)",null,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T5","v":2500},{"$f":"SUM(R8*S8*4*40)/T8","v":0}]
[null,"Owners - Labour & Living (hrs/acre)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U5:U8)","v":1.28}]
[null,null,null,null,"Operating Cost ($/Acre)"]
[null,null,"Hired Labour",null,"Crop*","Hail","Drying","Storage","Rental and Custom Costs"]
["Crop",null,"(hrs/acre)","Fuel","Insurance","Insurance","Costs","$/acre**","Seeding","Application","Swathing","Harvest","General","Total"]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B4","v":"Wheat - Hard Red Spring"},0.2,{"$f":"SUM($D$8*D38)","v":29.969784842105263},{"$f":"'Data (HIDE)'!C168+'Data (HIDE)'!$D$186","v":10.265000000000001},{"$f":"'Data (HIDE)'!D193","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,2,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":15.927747385382443},"-","-","-","-","-",{"$f":"SUM(I13:M13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,4,FALSE)+'Data (HIDE)'!$D$186","v":10.32},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,5,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B5","v":"Wheat - Northern Hard Red"},0.2,30.506691368421055,{"$f":"'Data (HIDE)'!C169+'Data (HIDE)'!$D$186","v":12.772500000000001},{"$f":"'Data (HIDE)'!D194","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,3,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":17.152958722719557},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,5,FALSE)+'Data (HIDE)'!$D$186","v":10.247500000000002},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,6,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B6","v":"Wheat - Prairie Spring"},0.2,30.506691368421055,{"$f":"'Data (HIDE)'!C170+'Data (HIDE)'!$D$186","v":10.32},{"$f":"'Data (HIDE)'!D195","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,4,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":17.152958722719557},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,7,FALSE)+'Data (HIDE)'!$D$186","v":14.350000000000001},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,8,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B7","v":"Wheat - Winter"},0.2,29.969784842105263,{"$f":"'Data (HIDE)'!C171+'Data (HIDE)'!$D$186","v":10.247500000000002},{"$f":"'Data (HIDE)'!D196","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,5,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":15.927747385382443},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,8,FALSE)+'Data (HIDE)'!$D$186","v":14.865000000000002},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,9,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B8","v":"Oats"},0.2,35.875756631578945,{"$f":"'Data (HIDE)'!C172+'Data (HIDE)'!$D$186","v":18.2425},{"$f":"'Data (HIDE)'!D197","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,6,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":29.405072096090667},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,10,FALSE)+'Data (HIDE)'!$D$186","v":13.96},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,11,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B9","v":"Barley"},0.2,33.01050442105263,{"$f":"'Data (HIDE)'!C173+'Data (HIDE)'!$D$186","v":14.350000000000001},{"$f":"'Data (HIDE)'!D198","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,7,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":19.603381397393775},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,9,FALSE)+'Data (HIDE)'!$D$186","v":40.094999999999999},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,10,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B10","v":"Hybrid Fall Rye"},0.2,30.480504421052633,{"$f":"'Data (HIDE)'!C174+'Data (HIDE)'!$D$186","v":14.865000000000002},{"$f":"'Data (HIDE)'!D199","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,8,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":19.603381397393775},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,13,FALSE)+'Data (HIDE)'!$D$186","v":13.990000000000002},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,14,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B11","v":"Corn"},0.2,39.783382736842114,{"$f":"'Data (HIDE)'!C175+'Data (HIDE)'!$D$186","v":40.094999999999999},{"$f":"'Data (HIDE)'!D200","v":10.8},70,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,9,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":34.305917445439114},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,11,FALSE)+'Data (HIDE)'!$D$186","v":21.772499999999997},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,12,FALSE)","v":14.040000000000001}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B12","v":"Canola"},0.2,29.802158736842106,{"$f":"'Data (HIDE)'!C176+'Data (HIDE)'!$D$186","v":13.96},{"$f":"'Data (HIDE)'!D201","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,10,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":11.026902036033999},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,2,FALSE)+'Data (HIDE)'!$D$186","v":10.265000000000001},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,3,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B13","v":"Soybeans"},0.2,26.185252210526318,{"$f":"'Data (HIDE)'!C177+'Data (HIDE)'!$D$186","v":21.772499999999997},{"$f":"'Data (HIDE)'!D202","v":14.040000000000001},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,11,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":9.8016906986968877},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,3,FALSE)+'Data (HIDE)'!$D$186","v":12.772500000000001},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,4,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B14","v":"Sunflower - Oilseed"},0.2,30.700504421052635,{"$f":"'Data (HIDE)'!C178+'Data (HIDE)'!$D$186","v":16.844999999999999},{"$f":"'Data (HIDE)'!D203","v":10.8},10,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,12,FALSE)/25*(('Fixed Cost Input'!$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$20),0)","v":19.603381397393775},"-",13,"-","-","-",13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,17,FALSE)+'Data (HIDE)'!$D$186","v":47.162500000000001},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,18,FALSE)","v":18.900000000000002}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B15","v":"Flaxseed"},0.2,28.534532631578948,{"$f":"'Data (HIDE)'!C179+'Data (HIDE)'!$D$186","v":13.990000000000002},{"$f":"'Data (HIDE)'!D204","v":10.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,13,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":6.1260566866855548},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,14,FALSE)+'Data (HIDE)'!$D$186","v":15.387500000000001},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,15,FALSE)","v":21.6}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B16","v":"Peas"},0.2,26.585971789473689,{"$f":"'Data (HIDE)'!C180+'Data (HIDE)'!$D$186","v":15.387500000000001},{"$f":"'Data (HIDE)'!D205","v":21.6},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,14,FALSE)*(('Fixed Cost Input'!$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$20),0)","v":13.477324710708221},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,12,FALSE)+'Data (HIDE)'!$D$186","v":16.844999999999999},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,13,FALSE)","v":10.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B17","v":"Beans - Pinto"},0.2,25.620408000000005,{"$f":"'Data (HIDE)'!C181+'Data (HIDE)'!$D$186","v":38.444999999999993},{"$f":"'Data (HIDE)'!D206","v":18.900000000000002},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,15,FALSE)/60*(('Fixed Cost Input'!$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$20),0)","v":7.7596718031350358},"-","-","-","-",25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,15,FALSE)+'Data (HIDE)'!$D$186","v":38.444999999999993},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,16,FALSE)","v":18.900000000000002}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B18","v":"Beans - White"},0.2,25.262470315789482,{"$f":"'Data (HIDE)'!C182+'Data (HIDE)'!$D$186","v":36.747500000000002},{"$f":"'Data (HIDE)'!D207","v":18.900000000000002},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,16,FALSE)/60*(('Fixed Cost Input'!$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$20),0)","v":6.9428642449102957},"-","-","-","-",25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,16,FALSE)+'Data (HIDE)'!$D$186","v":36.747500000000002},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,17,FALSE)","v":18.900000000000002}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B19","v":"Beans - Black"},0.2,25.262470315789482,{"$f":"'Data (HIDE)'!C183+'Data (HIDE)'!$D$186","v":47.162500000000001},{"$f":"'Data (HIDE)'!D208","v":18.900000000000002},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,17,FALSE)/60*(('Fixed Cost Input'!$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$20),0)","v":6.9428642449102957},"-","-","-","-",25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,6,FALSE)+'Data (HIDE)'!$D$186","v":18.2425},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,7,FALSE)","v":10.8}]
[]
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"* \"&'Data (HIDE)'!B14&\" - Based on MASC Risk Areas 2, 5, 6, & 12\",\"* \"&'Data (HIDE)'!B14&\" - Based on MASC \"&'Data (HIDE)'!B13)","v":"* 80% Insured Value - Based on MASC Risk Areas 2, 5, 6, & 12"},null,null,null,null,null,null,"** 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","SP sprayer","swather","combine & grain cart","3/4 ton pickup","grain hauling"]
[null,null,null,"Total"]
["Crop",null,null,"L/acre",2.9,3.5,1.3,2.8,1.9,0.5,1.8,7,2]
[null,{"$f":"B13","v":"Wheat - Hard Red Spring"},null,{"$f":"SUM(E38*$E$37)+(F38*$F$37)+(G38*$G$37)+(H38*$H$37)+(I38*$I$37)+(J38*$J$37)+(K38*$K$37)+(L38*$L$37)+M38+N38","v":27.24525894736842},2,null,1,1,null,4,null,1,{"$f":"$M$37","v":2},{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B38,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B38,Summary!$C$2:$T$36,35,FALSE)))","v":6.3452589473684222}]
[null,"Wheat - Northern Hard Red",null,{"$f":"SUM(E39*$E$37)+(F39*$F$37)+(G39*$G$37)+(H39*$H$37)+(I39*$I$37)+(J39*$J$37)+(K39*$K$37)+(L39*$L$37)+M39+N39","v":27.733355789473684},2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B39,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B39,Summary!$C$2:$T$36,35,FALSE)))","v":6.8333557894736847}]
[null,"Wheat - Prairie Spring",null,27.733355789473684,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B40,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B40,Summary!$C$2:$T$36,35,FALSE)))","v":6.8333557894736847}]
[null,"Wheat - Winter",null,27.24525894736842,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B41,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B41,Summary!$C$2:$T$36,35,FALSE)))","v":6.3452589473684222}]
[null,"Oats",null,32.614324210526313,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B42,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B42,Summary!$C$2:$T$36,35,FALSE)))","v":11.714324210526316}]
[null,"Barley",null,30.00954947368421,2,null,1,1,null,3,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B43,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B43,Summary!$C$2:$T$36,35,FALSE)))","v":7.8095494736842106}]
[null,"Hybrid Fall Rye",null,27.709549473684209,2,null,1,1,null,2,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B44,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B44,Summary!$C$2:$T$36,35,FALSE)))","v":7.8095494736842106}]
[null,"Corn",null,36.166711578947371,2,1,1,null,1,2,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B45,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B45,Summary!$C$2:$T$36,35,FALSE)))","v":13.666711578947369}]
[null,"Canola",null,27.092871578947367,2,null,1,1,null,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B46,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B46,Summary!$C$2:$T$36,35,FALSE)))","v":4.3928715789473687}]
[null,"Soybeans",null,23.804774736842106,2,null,1,1,null,2,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B47,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B47,Summary!$C$2:$T$36,35,FALSE)))","v":3.9047747368421053}]
[null,"Sunflower - Oilseed",null,27.909549473684212,1,1,1,null,1,3,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B48,Summary!$C$2:$T$36,35,FALSE)/25)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B48,Summary!$C$2:$T$36,35,FALSE)/25)))","v":7.8095494736842106}]
[null,"Flaxseed",null,25.940484210526314,2,null,2,1,null,3,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B49,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B49,Summary!$C$2:$T$36,35,FALSE)))","v":2.440484210526316}]
[null,"Peas",null,24.169065263157897,1,null,2,1,null,3,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B50,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B50,Summary!$C$2:$T$36,35,FALSE)))","v":5.3690652631578946}]
[null,"Beans - Pinto",null,23.291280000000004,1,null,2,null,1,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B51,Summary!$C$2:$T$36,35,FALSE)/60)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B51,Summary!$C$2:$T$36,35,FALSE)/60)))","v":3.0912800000000002}]
[null,"Beans - White",null,22.965882105263162,1,null,2,null,1,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B52,Summary!$C$2:$T$36,35,FALSE)/60)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B52,Summary!$C$2:$T$36,35,FALSE)/60)))","v":2.7658821052631577}]
[null,"Beans - Black",null,22.965882105263162,1,null,2,null,1,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B53,Summary!$C$2:$T$36,35,FALSE)/60)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B53,Summary!$C$2:$T$36,35,FALSE)/60)))","v":2.7658821052631577}]

{"sheet":"Fixed Cost Input","index":7,"n_rows":67,"n_cols":20,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,9],[21,0,21,9],[49,0,49,9],[57,0,57,9]]}
["Fixed Costs"]
[]
[null,"Land",null,null,null,null,null,null,"Conventional","Special"]
[null,"  Average Land value ($/acre)",null,4500,null,null,"Machinery",null,"Crop","Crop",null,"*HIDE*"]
[null,"  Conventional Crop acres",null,2000,null,null,"  Total Investment ($/acre)",null,{"$f":"ROUND((C48)/(D5+D6),2)","v":650},{"$f":"ROUND((C56)/(D6+D5),2)","v":145},null,{"$f":"(C56-J55)/(D6+D5)","v":116}]
[null,"  Special Crop acres",null,500,null,null,"  Residual Value (End of Useful Life)",null,0.25]
[null,"  Owned Land Equity",null,0.88,null,null,"  Useful Life (years)",null,15]
[null,{"$f":"\"  Land Financed (\"&TEXT(D4*D8,\"$#,###\")&\" per acre)\"","v":"  Land Financed ($540 per acre)"},null,{"$f":"SUM(1-D7)","v":0.12},null,null,"  Owned Equipment Equity",null,0.6]
[null,"  Land Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2,null,null,{"$f":"\"  Equipment Financed (\"&TEXT((I5+J5)*I9,\"$#,###\")&\" per acre)\"","v":"  Equipment Financed ($318 per acre)"},null,{"$f":"SUM(1-I8)","v":0.4}]
[null,"Land cost ($/acre)",null,null,null,null,"  Machinery Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2]
[null,"  Finance Rate & Term",6.5000000000000002E-2,25,"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C11,D11,D4*D8,0)","v":44.269999785351871},null,null,"Machinery Cost ($/acre)"]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM(D4*D7)*(D9)","v":59.4},null,null,"  Finance Rate & Term",7.0000000000000007E-2,7,"Years",null,"w/o harvest"]
[null,"  Total Cost",null,{"$f":"SUM(D12:D13)","v":103.66999978535188},null,null,"  Principle & Interest Cost",null,{"$f":"-PMT(H13,I13,I5*I9,0)","v":48.243837104101431},{"$f":"-PMT($H$13,$I$13,J5*$I$9,0)","v":10.762086738607241},null,{"$f":"-PMT($H$13,$I$13,L5*$I$9,0)","v":8.6096693908857933}]
[null,null,null,null,null,null,"  Machinery Depreciation Cost",null,{"$f":"(I5-(I5*I6))/I7","v":32.5},{"$f":"(J5-(J5*$I$6))/$I$7","v":7.25},null,{"$f":"(L5-(L5*$I$6))/$I$7","v":5.8}]
[null,"Grain Storage ","Usage %","Cost",null,null,"  Owned Machinery Opportunity Cost ",null,{"$f":"SUM(I5*I8)*(I10)","v":5.85},{"$f":"SUM(J5*$I$8)*($I$10)","v":1.3049999999999999},null,{"$f":"SUM(L5*$I$8)*($I$10)","v":1.0439999999999998}]
[null,"  Non-aeration bins",0.15,3.5,"/bu",null,null,null,{"$f":"SUM(I14:I16)","v":86.593837104101425},{"$f":"SUM(J14:J16)","v":19.317086738607241},null,{"$f":"SUM(L14:L16)","v":15.453669390885793}]
[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*D8)+((I5+J5)*I9)","v":858}]
[null,"  Storage Financed",null,0.6,null,null,{"$f":"\"Total Debt / EDIBTAR benchmark ratio = \"&ROUND(I19/'S.O.S.'!C31,2)&\":1 \"","v":"Total Debt / EDIBTAR benchmark ratio = 4.74:1 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.75E-2]
["Conventional Crop Equipment Inventory and Current Values"]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Power Equipment",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"4WD Tractor 475HP",325000,1,{"$f":"SUM(C25*D25)","v":325000},null,"Combine",325000,1,{"$f":"SUM(H25*I25)","v":325000}]
[null,"MFWD Tractor 150HP",120000,1,{"$f":"SUM(C26*D26)","v":120000},null,"Swather 35 ft",51000,1,{"$f":"SUM(H26*I26)","v":51000}]
[null,"2WD Tractor 60HP",36000,1,36000,null,"Harvest Header",60000,1,60000]
[null,"ATV Quad",6000,1,6000,null,"Tandem grain truck",72000,1,72000]
[null,null,0,0,0,null,"Grain cart",40000,1,40000]
[null,null,0,0,{"$f":"SUM(C30*D30)","v":0},null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(E25:E31),\"#,###\")&\" ($\"&ROUND(SUM(E25:E31)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(E25:E31)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $487,000 ($195/acre or 30% of Total)"},null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(J25:J31),\"#,###\")&\" ($\"&ROUND(SUM(J25:J31)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(J25:J31)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $548,000 ($219/acre or 34% of Total)"}]
[null,"Power Equipment - Target $/acre",150,{"$f":"\"(\"&ROUND(C33/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(30%)"},null,null,"Harvest Equipment - Target $/acre",175,{"$f":"\"(\"&ROUND(H33/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(35%)"}]
[null,{"$f":"IF(ROUND(SUM(E25:E31)/($D$5+$D$6),0)<C33,\"(Under Invested by\",IF(ROUND(SUM(E25:E31)/($D$5+$D$6),0)=C33,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(E25:E31)/($D$5+$D$6),0)-C33)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$112,500)"},null,null,null,{"$f":"IF(ROUND(SUM(J25:J31)/($D$5+$D$6),0)<H33,\"(Under Invested by\",IF(ROUND(SUM(J25:J31)/($D$5+$D$6),0)=H33,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(J25:J31)/($D$5+$D$6),0)-H33)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$110,000)"}]
[]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Seeding & Tillage",null,"Value","Usage %","Allocation",null,"Spraying & Misc.","Value","Usage %","Allocation"]
[null,"Cultivator",18000,1,{"$f":"SUM(C38*D38)","v":18000},null,"SP sprayer",235000,1,{"$f":"SUM(H38*I38)","v":235000}]
[null,"Harrow 80ft",32000,1,32000,null,"Miscellaneous",20000,1,20000]
[null,"Air tank",70000,1,70000,null,"PTO Auger 13x70",15000,1,15000]
[null,"Air drill ",175000,1,175000,null,"Auger 8x35",5000,1,5000]
[null,null,0,0,0,null,"Farm pickup truck",40000,0.5,20000]
[null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(E38:E43),\"#,###\")&\" ($\"&ROUND(SUM(E38:E43)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(E38:E43)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $295,000 ($118/acre or 18% of Total)"},null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(J38:J43),\"#,###\")&\" ($\"&ROUND(SUM(J38:J43)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(J38:J43)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $295,000 ($118/acre or 18% of Total)"}]
[null,"Seeding & Tillage - Target $/acre",100,{"$f":"\"(\"&ROUND(C45/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(20%)"},null,null,"Spraying & Misc. - Target $/acre",75,{"$f":"\"(\"&ROUND(H45/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(15%)"}]
[null,{"$f":"IF(ROUND(SUM(E38:E43)/($D$5+$D$6),0)<C45,\"(Under Invested by\",IF(ROUND(SUM(E38:E43)/($D$5+$D$6),0)=C45,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(E38:E43)/($D$5+$D$6),0)-C45)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$45,000)"},null,null,null,{"$f":"IF(ROUND(SUM(J38:J43)/($D$5+$D$6),0)<H45,\"(Under Invested by\",IF(ROUND(SUM(J38:J43)/($D$5+$D$6),0)=H45,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(J38:J43)/($D$5+$D$6),0)-H45)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$107,500)"}]
[]
[null,"Owned Equipment TOTAL",{"$f":"SUM(E25:E31)+SUM(J25:J31)+SUM(E38:E43)+SUM(J38:J43)","v":1625000}]
[]
["Special Crop Equipment Inventory and Current Values"]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Seeding, Tillage, Spraying",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"Planter",140000,1,{"$f":"SUM(C53*D53)","v":140000},null,"Harvest Header",72500,1,{"$f":"SUM(H53*I53)","v":72500}]
[null,"High speed disc",150000,1,{"$f":"SUM(C54*D54)","v":150000},null,null,0,0,{"$f":"SUM(H54*I54)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E53:E54)","v":290000},null,"Total",null,null,{"$f":"SUM(J53:J54)","v":72500}]
[null,"Special Equipment TOTAL",{"$f":"SUM(E55+J55)","v":362500}]
[]
["Leased Equipment Inventory"]
[null,null,"Annual","Grain","Grain",null,null,"Annual","Grain","Grain"]
["Seeding, Tillage, Spraying",null,"Lease","Usage %","Allocation",null,"Trucks & Trailers","Lease","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$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,{"$f":"SUM(H63*I63)","v":0}]
[null,"Total",{"$f":"SUM(C61:C63)","v":0},null,{"$f":"SUM(E61:E63)","v":0},null,"Total",null,null,{"$f":"SUM(J61:J63)","v":0}]
[]
[null,"Leased Equipment TOTAL",{"$f":"SUM(E64+J64)","v":0},{"$f":"SUM(C66/(D5+D6))","v":0},"per acre"]
[null,"* Leased equipment costs are listed under Operating Costs on the Summary Page."]

{"sheet":"Assumptions","index":8,"n_rows":61,"n_cols":4,"rows_kept":61,"cut":false,"hidden":false,"merged":[[13,0,13,11],[15,0,15,11],[0,0,0,11],[8,0,9,11],[44,0,45,11],[20,0,21,11],[26,0,28,11],[4,0,5,11]]}
["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, based on 4.2% of machinery investment cost."]
[]
[]
["Crop Insurance: (2024 rates) "]
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",'Data (HIDE)'!B14&\" coverage, $100/acre excess moisture Insurance, and additional hail insurance at $\"&'Data (HIDE)'!W13&\"/acre coverage for all crops.  Coverage and costs based on MASC Risk Areas #2, 5, 6, and 12.\",'Data (HIDE)'!B14&\" coverage, $50/acre excess moisture Insurance, and additional hail insurance at $\"&'Data (HIDE)'!W13&\"/acre coverage for all crops.  Coverage and costs based on MASC \"&'Data (HIDE)'!B13)","v":"80% Insured Value coverage, $100/acre excess moisture Insurance, and additional hail insurance at $400/acre coverage for all crops.  Coverage and costs based on MASC Risk Areas #2, 5, 6, and 12."}]
[]
[]
["Other Costs:  Includes overhead expenses - hydro, telephone, accounting, buildings, supplies and insurance, etc."]
[]
["Land Taxes:  The average cost based on land tax assessment and mill rates of a sample of municipalities growing crops less provincial tax rebate."]
[]
["Drying Costs:  Budget allocates costs only for corn and sunflowers.  However, drying costs may be incurred in some years for the other crops."]
[]
["Interest On Operating:",null,null,{"$f":"\"Interest charges on operating costs are calculated at \"&'Op. Cost Input'!D3*100&\"% for six months.\"","v":"Interest charges on operating costs are calculated at 7.5% for six months."}]
[]
["Land Cost:"]
[{"$f":"\"Based on approximate average land values.  Budget assumed \"&'Fixed Cost Input'!D8*100&\"% financed at \"&'Fixed Cost Input'!C11*100&\"% for \"&'Fixed Cost Input'!D11&\" years, plus \"&'Fixed Cost Input'!D9*100&\"% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost.\"","v":"Based on approximate average land values.  Budget assumed 12% financed at 6.5% for 25 years, plus 1.5% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost."}]
[]
[{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!D4*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6)*'Fixed Cost Input'!D8,\"$#,###\")&\" Mortgage) = $\"&TEXT('Fixed Cost Input'!D12*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D5+'Fixed Cost Input'!D6&\" acres = $\"&TEXT('Fixed Cost Input'!D12,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $1,350,000 Mortgage) = $110,675 payments per year) / 2500 acres = $44.27/acre)"}]
[{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($\"&TEXT('Fixed Cost Input'!D4,\"#,###\")&\" x \"&'Fixed Cost Input'!D7*100&\"%) x \"&'Fixed Cost Input'!D9*100&\"%) = $\"&TEXT('Fixed Cost Input'!D13,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($4,500 x 88%) x 1.5%) = $59.40/acre)"}]
[]
["Machinery Cost: "]
[{"$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 40% financed at 7% 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. "}]
[]
[]
[{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!C48*'Fixed Cost Input'!I9,\"$#,###\")&\" + \"&TEXT('Fixed Cost Input'!C56*'Fixed Cost Input'!I9,\"$#,###\")&\" Loans) = $\"&TEXT('Fixed Cost Input'!I14*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6),\"#,###\")&\" + $\"&TEXT('Fixed Cost Input'!J14*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D5+'Fixed Cost Input'!D6&\" acres = $\"&TEXT('Fixed Cost Input'!I14,\"0.00\")&\" and $\"&TEXT('Fixed Cost Input'!J14,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $650,000 + $145,000 Loans) = $120,610 + $26,905 payments per year) / 2500 acres = $48.24 and $10.76/acre)"}]
[{"$f":"\"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($\"&'Fixed Cost Input'!I5&\" - ($\"&'Fixed Cost Input'!I5&\" 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. ($650 - ($650 x 25%)) / 15 = $32.50/acre)"}]
[{"$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. ($650 x 60%) x 1.5%) = $5.85/acre)"}]
[]
["Depreciation Cost = Original Cost - Salvage Value"]
[{"$f":"\"                                                    Useful Life\"","v":"                                                    Useful Life"}]
["Investment Cost = Original Cost + Salvage Value x Investment Rate"]
[{"$f":"\"                                                        2\"","v":"                                                        2"}]
["Estimated Farmgate Values:"]
["Target crop prices are based on deferred delivery contract prices for fall 2025."]
["Target yields are estimated based on 5 year MASC average yields."]
[]
["Storage Cost:"]
["Storage costs for each crop are based on estimated yields entered on the Summary page. "]
[{"$f":"\"Budget assumed \"&'Fixed Cost Input'!D20*100&\"% financed at \"&'Fixed Cost Input'!C11*100&\"% for 20 years.\"","v":"Budget assumed 60% financed at 6.5% 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('Data (HIDE)'!E16,\"0.00\")&\"/bu x \"&'Data (HIDE)'!C16&\"bu/ac = $\"&TEXT('Data (HIDE)'!AQ16, \"0.00\")&\"/ac)\"","v":"Gross Revenue = Price per unit x Yield per acre  (eg. wheat:  $8.00/bu x 65bu/ac = $520.00/ac)"}]
[{"$f":"\"Net Profit = Gross Revenue - Total Cost     (eg. wheat: $\"&TEXT('Data (HIDE)'!AQ16,\"0.00\")&\" gross revenue - $\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = $\"&ROUND('Data (HIDE)'!AS16,2)&\" per acre)\"","v":"Net Profit = Gross Revenue - Total Cost     (eg. wheat: $520.00 gross revenue - $567.35 total cost = $-47.35 per acre)"}]
[{"$f":"\"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. wheat: $\"&TEXT('Data (HIDE)'!AC16,\"0.00\")&\" operating expense / $\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = \"&TEXT('Data (HIDE)'!AT16*100,\"0.0\")&\"%)\"","v":"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. wheat: $350.08 operating expense / $567.35 total cost = 67.3%)"}]
[{"$f":"\"$ Revenue Per $ Cost = Gross Revenue / Total Cost     (eg. wheat: $\"&TEXT('Data (HIDE)'!AQ16,\"0.00\")&\" gross revenue / $\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = $\"&TEXT('Data (HIDE)'!AY16,\"0.00\")&\")\"","v":"$ Revenue Per $ Cost = Gross Revenue / Total Cost     (eg. wheat: $520.00 gross revenue / $567.35 total cost = $0.92)"}]
[{"$f":"\"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. wheat: ($\"&TEXT('Data (HIDE)'!AQ16,\"0.00\")&\" gross revenue-$\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost) /$\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = \"&TEXT('Data (HIDE)'!BA16*100,\"0.0\")&\"%)\"","v":"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. wheat: ($520.00 gross revenue-$567.35 total cost) /$567.35 total cost = -8.3%)"}]
[{"$f":"\"Return on Operating (ROO) = (Gross Revenue - Op. Cost) / Op. Cost (eg. wheat: ($\"&TEXT('Data (HIDE)'!AQ16,\"0.00\")&\" gross revenue-$\"&ROUND('Data (HIDE)'!AC16,2)&\" op. cost) /$\"&ROUND('Data (HIDE)'!AC16,2)&\" op. cost = \"&TEXT('Data (HIDE)'!BK16*100,\"0\")&\"%)\"","v":"Return on Operating (ROO) = (Gross Revenue - Op. Cost) / Op. Cost (eg. wheat: ($520.00 gross revenue-$350.08 op. cost) /$350.08 op. cost = 49%)"}]
["Estimated Return on Asset (ROA) = (Margin Over Operating - Labour - Machinery Depreciation) / (Land Investment Cost + Machinery Investment Cost) "]
[{"$f":"\"   (eg. wheat: ($\"&TEXT('Data (HIDE)'!AQ16-'Data (HIDE)'!AC16,\"0.00\")&\" margin - $\"&TEXT('Data (HIDE)'!U16,\"0.00\")&\" labour - $\"&TEXT('Fixed Cost Input'!I15,\"0.00\")&\" dep.) /  ($\"&'Fixed Cost Input'!D4&\" land cost + $\"&TEXT('Fixed Cost Input'!I5,\"0.00\")&\" conv. machinery + $\"&TEXT('Fixed Cost Input'!J5,\"0.00\")&\" special crop. mach.) = \"&TEXT('Data (HIDE)'!AZ16*100,\".00\")&\"%) \"","v":"   (eg. wheat: ($169.92 margin - $5.40 labour - $32.50 dep.) /  ($4500 land cost + $650.00 conv. machinery + $145.00 special crop. mach.) = 2.09%) "}]
[{"$f":"\"Breakeven Price = Cost / Target Yield  (eg. wheat cost $\"&TEXT('Data (HIDE)'!AI16,\"0.00\")&\"  / \"&'Data (HIDE)'!C16&\" bu = $\"&TEXT('Data (HIDE)'!AU16,\"0.00\")&\" per bu)\"","v":"Breakeven Price = Cost / Target Yield  (eg. wheat cost $567.35  / 65 bu = $8.73 per bu)"}]
[{"$f":"\"Breakeven Storage Carrying Cost = (Price per unit x Operating Interest Rate) / 12  (eg. (wheat price $\"&TEXT('Data (HIDE)'!E16,\"0.00\")&\" x \"&'Op. Cost Input'!D3*100&\"% int. rate) / 12 = $\"&TEXT(('Data (HIDE)'!E16*'Op. Cost Input'!D3)/12,\"0.00\")&\" per bu per month)\"","v":"Breakeven Storage Carrying Cost = (Price per unit x Operating Interest Rate) / 12  (eg. (wheat price $8.00 x 7.5% int. rate) / 12 = $0.05 per bu per month)"}]
[{"$f":"\"Breakeven Yield = Cost / Target Price per Unit  (eg. wheat cost $\"&TEXT('Data (HIDE)'!AI16,\"0.00\")&\" / $\"&TEXT('Data (HIDE)'!E16,\"0.00\")&\" bu = \"&TEXT('Data (HIDE)'!AV16,\"0.0\")&\"  bu)\"","v":"Breakeven Yield = Cost / Target Price per Unit  (eg. wheat cost $567.35 / $8.00 bu = 70.9  bu)"}]
[{"$f":"\"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. wheat yield \"&'Data (HIDE)'!C16&\"  bu/ac / \"&TEXT('Data (HIDE)'!AV16,\"0.0\")&\" bu BE = \"&ROUND('Data (HIDE)'!AW16*100,0)&\" %)\"","v":"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. wheat yield 65  bu/ac / 70.9 bu BE = 92 %)"}]
[{"$f":"\"AgriInsurance Risk Ratio = (AgriInsurance Coverage / Operating Cost) x 100  (eg. wheat coverage $\"&TEXT('Data (HIDE)'!AO16,\"0.00\")&\"/ac / $\"&TEXT('Data (HIDE)'!AC16,\"0.00\")&\" operating expense  = \"&ROUND('Data (HIDE)'!AX16*100,0)&\" %)\"","v":"AgriInsurance Risk Ratio = (AgriInsurance Coverage / Operating Cost) x 100  (eg. wheat coverage $471.45/ac / $350.08 operating expense  = 135 %)"}]

{"sheet":"Data (HIDE)","index":9,"n_rows":252,"n_cols":90,"rows_kept":252,"cut":false,"hidden":true,"merged":[[93,2,93,3],[93,4,93,5],[93,6,93,7],[93,8,93,9]]}
[null,"Annual Update Steps:",null,null,null,null,null,null,null,null,null,"To Do List:"]
[null,"copy & paste 'Green' data blocks below from annual MASC cost and coverage information spreadsheet."]
[null,"enter COP yields into 'yellow' data block below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"V14&\" Yield per Acre - \"&Introduction!I11","v":"Manitoba Yield per Acre - 2025"}]
[null,"enter MASC insured values & COP yields into 'yellow' data blocks below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost "]
[null,"enter MASC SAR acres into data block below and change formula for 5 year average.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return on Operating (ROO) = (Gross Revenue - Operating Cost) / Operating Cost"]
[null,"select yellow rows and sort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profit Efficiency Ratio = (Gross Revenue - Operating Cost) / Operating Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Margin Efficiency Ratio = (Gross Revenue - Operating Cost) / Operating Cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart-two scale?",null,null,null,null,null,null,null,null,null,null,"1 minus logic",null,"increase fert cost early and decrease fert cost later"]
[null,"*****Re-sort Yellow rows based on column I for 5yr Avg Ac Ranking or column K for 2018 Ranking ******   *****SUMMARY will AUTO update!! ******",null,null,null,null,null,null,null,null,null,null,null,null,"****sort on column F to reset to original listing ****",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - op cost (bar graph)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hail Ins. coverage / acre ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - profit (line) or margin over operating costs",null,null,null,null,null,null,null,null,null,null,"minus factor x fert. Cost"]
[null,"Manitoba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$L$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":6.628571428571429},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$L$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":1.9810979623143641}]
[null,"80% Insured Value",null,null,"**Change Mkt Prices Here***",null,null,null,null,"**Change yr for Risk pg***",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B13","v":"Manitoba"},{"$f":"B13","v":"Manitoba"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V14","v":"Manitoba"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AgriInsurance Insured Value",null,null,null,null,null,null,"Estimated ROI",null,null,null,null,null,null,null,null,"Margin Over Total Costs (Net Profit)"]
[null,null,"Yield","Unit","Price","Default RANK","Manual Rank","5 yr Avg Acres","5 yr Avg Acres RANK","2024 Acres","2024 Acres RANK","Seed & Treatment","Fertilizer","Herbicide","Fungicide","Insecticide","Fuel","Machinery Operating","Machinery Lease","Rental and Custom","Hired Labour","Crop Insurance","Hail Insurance","Other Costs","Land Taxes","Storage Costs","Drying Costs","Interest on Operating","Total Operating","Land Investment Costs","Machinery Costs","Total Fixed ","Total Operating & Fixed","Labour Owners Living","Total Costs","Machinery amortization","Machinery interest","Machinery depreciation","Machinery opportunity","Total","Insured value","% Premium","Gross Revenue","Margin Over Operating Costs","Margin Over Total Costs (Net Profit)","Operating Expense Ratio","B/E Price Over Total Costs","Breakeven Yield Over Total Costs","B/E Yield Risk Ratio","AgriInsurance Risk Ratio","$ Revenue Per $ Cost","Estimated ROA (Reward)","Estimated ROI (Reward)","$/unit of cost covered by insurance","Risk","reward",null,"% of Op Cost","% of Total Costs","Target or Average Yield as % of B/E Yield","Target Price as % of B/E Price",{"$f":"\"MASC \"&C144&\" Insured Value\"","v":"MASC 2024 Insured Value"},"Margin over operating / operating","Margin over total costs / operating","4th week April","1st week May ","2nd week May","3rd week May","4th week May","1st week June","2nd week June","3rd week June",null,"4th week April","1st week May ","2nd week May","3rd week May","4th week May","1st week June","2nd week June","3rd week June",null,null,"Maximum Available for Land Rent",0.18,"18% Profit","18% ROI",0.22,"22% Profit","22% ROI"]
[null,"Wheat - Hard Red Spring",{"$f":"HLOOKUP($B$13,$C$124:$G$141,2,FALSE)","v":65},"bu",8,1,1,{"$f":"$C$68","v":2693718.2},{"$f":"RANK(H16,$H$16:$H$31)","v":2},{"$f":"$Q$68","v":2710917},{"$f":"RANK(J16,$J$16:$J$31)","v":2},{"$f":"'Seed, Fertilizer & Chemical'!J4","v":34},{"$f":"'Seed, Fertilizer & Chemical'!O38","v":113.06977594519662},{"$f":"'Seed, Fertilizer & Chemical'!D94","v":35.75},{"$f":"'Seed, Fertilizer & Chemical'!F94","v":19.5},{"$f":"'Seed, Fertilizer & Chemical'!G94","v":0},{"$f":"'Op. Cost Input'!D13","v":29.969784842105263},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N13","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C13","v":5.4},{"$f":"'Op. Cost Input'!E13","v":10.265000000000001},{"$f":"'Op. Cost Input'!F13","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H13","v":15.927747385382443},{"$f":"IF('Op. Cost Input'!G13=\"-\",0,'Op. Cost Input'!G13)","v":0},{"$f":"ROUND(SUM(L16:AA16)/2*('Op. Cost Input'!$D$3),2)","v":12.65},{"$f":"SUM(L16:AB16)","v":350.08230817268424},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},{"$f":"SUM(AD16:AE16)","v":190.2638368894533},{"$f":"SUM(AF16+AC16)","v":540.34614506213757},{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},{"$f":"SUM(AG16+AH16)","v":567.34614506213757},{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},{"$f":"SUM(AJ16:AM16)","v":86.593837104101425},{"$f":"D146","v":471.45000000000005},{"$f":"SUM(V16/AO16)","v":2.1773252730936471E-2},{"$f":"SUM(C16*E16)","v":520},{"$f":"AQ16-AC16","v":169.91769182731576},{"$f":"SUM(AQ16-AI16)","v":-47.346145062137566},{"$f":"SUM(AC16/AQ16)","v":0.67323520802439274},{"$f":"SUM(AI16/C16)","v":8.7284022317251928},{"$f":"ROUND(AI16/E16,1)","v":70.900000000000006},{"$f":"SUM(C16/AV16)","v":0.91678420310296183},{"$f":"SUM(AO16/AC16)","v":1.3466833055940921},{"$f":"AQ16/AI16","v":0.91654804483257379},{"$f":"SUM((AQ16-AC16-AH16-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.0853199589672477E-2},{"$f":"AS16/AI16","v":-8.3451955167426164E-2},{"$f":"SUM(AO16/C16)","v":7.2530769230769234},{"$f":"SUM(AU16-BB16)","v":1.4753253086482694},{"$f":"SUM(E16-AU16)","v":-0.72840223172519281},null,{"$f":"SUM(AO16/AC16)","v":1.3466833055940921},{"$f":"SUM(AO16/AI16)","v":0.83097418410830193},{"$f":"C16/AV16","v":0.91678420310296183},{"$f":"E16/AU16","v":0.9165480448325739},{"$f":"C146","v":8.98},{"$f":"AR16/AC16","v":0.48536497806538936},{"$f":"AS16/AC16","v":-0.13524289561865904},{"$f":"SUM((C16*E16*$D$247)-AI16)/AI$16","v":5.1830536249861649E-2},{"$f":"SUM((C16*E16*$E$247)-AI16)/AI16","v":-2.0576759291911557E-2},{"$f":"SUM((C16*E16*$F$247)-AI16)/AI16","v":-8.7301456955722917E-2},{"$f":"SUM((C16*E16*$G$247)-AI16)/AI16","v":-0.16924085216375512},{"$f":"SUM((C16*E16*$H$247)-AI16)/AI16","v":-0.24540599468934188},{"$f":"SUM((C16*E16*$I$247)-AI16)/AI16","v":-0.30828119056485648},{"$f":"SUM((C16*E16*$J$247)-AI16)/AI16","v":-0.40552693812159263},{"$f":"SUM((C16*E16*$K$247)-AI16)/AI16","v":-0.47023523008677232},null,{"$f":"SUM(($C$16*$E$16*D$247)-$AI$16)-((D$247*M16)-M16)","v":12.716756008351382},{"$f":"SUM(($C$16*$E$16*E$247)-$AI$16)-((E$247*$M$16)-$M$16)","v":-19.430731691978025},-49.055252003167709,-85.43481403366718,-119.25071565262128,-147.16612902278081,-190.34142579499547,-219.07069961326459,null,null,{"$f":"SUM(AQ16-(AC16+U16+AE16+#REF!+Z16))","v":{"$error":"#REF!"}},{"$f":"SUM(0.18*AQ16)","v":93.6},{"$f":"SUM(CF16-CG16)","v":{"$error":"#REF!"}},{"$f":"SUM(CH16/(AC16+U16+AE16+#REF!+Z16+CG16))","v":{"$error":"#REF!"}},{"$f":"SUM(0.22*AQ16)","v":114.4},{"$f":"SUM(CF16-CJ16)","v":{"$error":"#REF!"}},{"$f":"SUM(CK16/(AC16+U16+AE16+#REF!+Z16+CJ16))","v":{"$error":"#REF!"}}]
[null,"Wheat - Northern Hard Red",{"$f":"HLOOKUP($B$13,$C$124:$G$141,3,FALSE)","v":70},"bu",7.5,2,2,{"$f":"$C$74","v":133158.79999999999},8,{"$f":"$Q$74","v":145731},8,{"$f":"'Seed, Fertilizer & Chemical'!J5","v":34},{"$f":"'Seed, Fertilizer & Chemical'!O39","v":122.985296265237},{"$f":"'Seed, Fertilizer & Chemical'!D95","v":35.75},{"$f":"'Seed, Fertilizer & Chemical'!F95","v":19.5},{"$f":"'Seed, Fertilizer & Chemical'!G95","v":0},{"$f":"'Op. Cost Input'!D14","v":30.506691368421055},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N14","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C14","v":5.4},{"$f":"'Op. Cost Input'!E14","v":12.772500000000001},{"$f":"'Op. Cost Input'!F14","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H14","v":17.152958722719557},{"$f":"IF('Op. Cost Input'!G14=\"-\",0,'Op. Cost Input'!G14)","v":0},{"$f":"ROUND(SUM(L17:AA17)/2*('Op. Cost Input'!$D$3),2)","v":13.19},364.80744635637757,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},{"$f":"SUM(AD17:AE17)","v":190.2638368894533},555.07128324583084,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},582.07128324583084,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,{"$f":"D147","v":453.83279999999996},2.8143624700550516E-2,525,{"$f":"AQ17-AC17","v":160.19255364362243},-57.071283245830841,0.69487132639310012,8.3153040463690129,77.599999999999994,0.90206185567010311,1.2440338171075989,0.90195138484142079,{"$f":"SUM((AQ17-AC17-AH17-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.9016535154602915E-2},-9.8048615158579239E-2,6.4833257142857139,1.831978332083299,-0.81530404636901288,null,1.2440338171075989,0.77968594751706577,0.90206185567010311,0.90195138484142068,{"$f":"C147","v":7.89},{"$f":"AR17/AC17","v":0.43911536138747442},-0.15644221031080147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ17-(AC17+U17+AE17+#REF!+Z17))","v":{"$error":"#REF!"}},94.5,{"$error":"#REF!"},{"$f":"SUM(CH17/(AC17+U17+AE17+#REF!+Z17+CG17))","v":{"$error":"#REF!"}},115.5,{"$error":"#REF!"},{"$f":"SUM(CK17/(AC17+U17+AE17+#REF!+Z17+CJ17))","v":{"$error":"#REF!"}}]
[null,"Wheat - Prairie Spring",{"$f":"HLOOKUP($B$13,$C$124:$G$141,4,FALSE)","v":70},"bu",7.5,3,3,{"$f":"$C$79","v":46246.6},12,{"$f":"$Q$79","v":49858},11,{"$f":"'Seed, Fertilizer & Chemical'!J6","v":34},{"$f":"'Seed, Fertilizer & Chemical'!O40","v":116.37494938521009},{"$f":"'Seed, Fertilizer & Chemical'!D96","v":35.75},{"$f":"'Seed, Fertilizer & Chemical'!F96","v":19.5},{"$f":"'Seed, Fertilizer & Chemical'!G96","v":0},{"$f":"'Op. Cost Input'!D15","v":30.506691368421055},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N15","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C15","v":5.4},{"$f":"'Op. Cost Input'!E15","v":10.32},{"$f":"'Op. Cost Input'!F15","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H15","v":17.152958722719557},{"$f":"IF('Op. Cost Input'!G15=\"-\",0,'Op. Cost Input'!G15)","v":0},{"$f":"ROUND(SUM(L18:AA18)/2*('Op. Cost Input'!$D$3),2)","v":12.85},355.40459947635071,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,545.66843636580404,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},572.66843636580404,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,455.06700000000006,2.2677979286566591E-2,525,169.59540052364929,-47.668436365804041,0.67696114185971568,8.1809776623686297,76.400000000000006,0.91623036649214651,1.2804195575141426,0.91676084565038818,{"$f":"SUM((AQ18-AC18-AH18-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.0792332487941319E-2},-8.3239154349611863E-2,6.5009571428571435,1.6800205195114861,-0.68097766236862967,null,1.2804195575141426,0.79464306237635285,0.91623036649214651,0.91676084565038807,8.57,0.47718966151121656,-0.13412442167613531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ18-(AC18+U18+AE18+#REF!+Z18))","v":{"$error":"#REF!"}},94.5,{"$error":"#REF!"},{"$f":"SUM(CH18/(AC18+U18+AE18+#REF!+Z18+CG18))","v":{"$error":"#REF!"}},115.5,{"$error":"#REF!"},{"$f":"SUM(CK18/(AC18+U18+AE18+#REF!+Z18+CJ18))","v":{"$error":"#REF!"}}]
[null,"Wheat - Winter",{"$f":"HLOOKUP($B$13,$C$124:$G$141,5,FALSE)","v":65},"bu",7,4,4,{"$f":"$C$80","v":43117.8},13,{"$f":"$Q$80","v":37315},13,{"$f":"'Seed, Fertilizer & Chemical'!J7","v":32},{"$f":"'Seed, Fertilizer & Chemical'!O41","v":113.06977594519662},{"$f":"'Seed, Fertilizer & Chemical'!D97","v":16.5},{"$f":"'Seed, Fertilizer & Chemical'!F97","v":19.5},{"$f":"'Seed, Fertilizer & Chemical'!G97","v":0},{"$f":"'Op. Cost Input'!D16","v":29.969784842105263},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N16","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C16","v":5.4},{"$f":"'Op. Cost Input'!E16","v":10.247500000000002},{"$f":"'Op. Cost Input'!F16","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H16","v":15.927747385382443},{"$f":"IF('Op. Cost Input'!G16=\"-\",0,'Op. Cost Input'!G16)","v":0},{"$f":"ROUND(SUM(L19:AA19)/2*('Op. Cost Input'!$D$3),2)","v":11.86},328.02480817268435,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,518.28864506213768,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},545.28864506213768,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,393.43199999999996,2.6046432420342023E-2,455,126.97519182731565,-90.288645062137675,0.72093364433556995,8.389056077879042,77.900000000000006,0.83440308087291393,1.1993970888716528,0.83442045624872874,{"$f":"SUM((AQ19-AC19-AH19-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.2743190146801824E-2},-0.16557954375127132,6.0527999999999995,2.3362560778790424,-1.389056077879042,null,1.1993970888716528,0.72151144822604352,0.83440308087291393,0.83442045624872863,7.76,0.38709020983702924,-0.27524944093437714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ19-(AC19+U19+AE19+#REF!+Z19))","v":{"$error":"#REF!"}},81.899999999999991,{"$error":"#REF!"},{"$f":"SUM(CH19/(AC19+U19+AE19+#REF!+Z19+CG19))","v":{"$error":"#REF!"}},100.1,{"$error":"#REF!"},{"$f":"SUM(CK19/(AC19+U19+AE19+#REF!+Z19+CJ19))","v":{"$error":"#REF!"}}]
[null,"Oats",{"$f":"HLOOKUP($B$13,$C$124:$G$141,6,FALSE)","v":120},"bu",4.0999999999999996,5,5,{"$f":"$C$70","v":545035.6},4,{"$f":"$Q$70","v":447645},5,{"$f":"'Seed, Fertilizer & Chemical'!J8","v":25},{"$f":"'Seed, Fertilizer & Chemical'!O42","v":87.783700968189933},{"$f":"'Seed, Fertilizer & Chemical'!D98","v":10},{"$f":"'Seed, Fertilizer & Chemical'!F98","v":14.5},{"$f":"'Seed, Fertilizer & Chemical'!G98","v":0},{"$f":"'Op. Cost Input'!D17","v":35.875756631578945},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N17","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C17","v":5.4},{"$f":"'Op. Cost Input'!E17","v":18.2425},{"$f":"'Op. Cost Input'!F17","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H17","v":29.405072096090667},{"$f":"IF('Op. Cost Input'!G17=\"-\",0,'Op. Cost Input'!G17)","v":0},{"$f":"ROUND(SUM(L20:AA20)/2*('Op. Cost Input'!$D$3),2)","v":11.24},310.99702969585957,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,501.2608665853129,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},528.2608665853129,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,420.90400000000011,4.3341236956645685E-2,491.99999999999994,181.00297030414038,-36.260866585312954,0.63210778393467404,4.4021738882109407,128.80000000000001,0.93167701863354024,1.3534019936191171,0.93135802994512196,{"$f":"SUM((AQ20-AC20-AH20-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.2946736601348511E-2},-6.8641970054878002E-2,3.5075333333333343,0.89464055487760641,-0.30217388821094104,null,1.3534019936191171,0.79677300860980038,0.93167701863354024,0.93135802994512207,4.4000000000000004,0.58200867860748617,-0.11659553990201892,{"$f":"SUM((C20*E20*$D$251)-AI20)/AI$16","v":6.4345080569268229E-2},{"$f":"SUM((C20*E20*$E$251)-AI20)/AI20","v":6.2120697349417123E-2},{"$f":"SUM((C20*E20*$F$251)-AI20)/AI20","v":-2.0770167315698768E-2},{"$f":"SUM((C20*E20*$G$251)-AI20)/AI20","v":-0.12955278521328903},{"$f":"SUM((C20*E20*$H$251)-AI20)/AI20","v":-0.20340947698793721},{"$f":"SUM((C20*E20*$I$251)-AI20)/AI20","v":-0.28928068734887741},{"$f":"SUM((C20*E20*$J$251)-AI20)/AI20","v":-0.39508295955064326},{"$f":"SUM((C20*E20*$K$251)-AI20)/AI20","v":-0.49585589839070543},null,{"$f":"SUM(($C$20*$E$20*D$251)-$AI$20)-((D$251*$M$20)-$M$20)","v":23.522724041491699},{"$f":"SUM(($C$20*$E$20*E$251)-$AI$20)-((E$251*$M$20)-$M$20)","v":20.491101798753164},-15.48414881507793,-62.696612541993346,-94.750965055215886,-132.01970782594876,-177.93867939596234,-221.67488295120421,null,null,{"$f":"SUM(AQ20-(AC20+U20+AE20+#REF!+Z20))","v":{"$error":"#REF!"}},88.559999999999988,{"$error":"#REF!"},{"$f":"SUM(CH20/(AC20+U20+AE20+#REF!+Z20+CG20))","v":{"$error":"#REF!"}},108.24,{"$error":"#REF!"},{"$f":"SUM(CK20/(AC20+U20+AE20+#REF!+Z20+CJ20))","v":{"$error":"#REF!"}}]
[null,"Barley",{"$f":"HLOOKUP($B$13,$C$124:$G$141,7,FALSE)","v":80},"bu",4.5,6,6,{"$f":"$C$71","v":372559.6},6,{"$f":"$Q$71","v":314403},6,{"$f":"'Seed, Fertilizer & Chemical'!J9","v":20},{"$f":"'Seed, Fertilizer & Chemical'!O43","v":84.733791097549911},{"$f":"'Seed, Fertilizer & Chemical'!D99","v":22},{"$f":"'Seed, Fertilizer & Chemical'!F99","v":5.5},{"$f":"'Seed, Fertilizer & Chemical'!G99","v":0},{"$f":"'Op. Cost Input'!D18","v":33.01050442105263},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N18","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C18","v":5.4},{"$f":"'Op. Cost Input'!E18","v":14.350000000000001},{"$f":"'Op. Cost Input'!F18","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H18","v":19.603381397393775},{"$f":"IF('Op. Cost Input'!G18=\"-\",0,'Op. Cost Input'!G18)","v":0},{"$f":"ROUND(SUM(L21:AA21)/2*('Op. Cost Input'!$D$3),2)","v":10.43},288.57767691599634,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,478.84151380544961,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},505.84151380544961,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,368.01060000000001,3.8993442036723946E-2,360,71.422323084003665,-145.84151380544961,0.80160465809998982,6.3230189225681199,112.4,0.71174377224199281,1.2752566447027234,0.71168536028551166,{"$f":"SUM((AQ21-AC21-AH21-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.2516190904633927E-3},-0.2883146397144884,4.6001325,1.72288642256812,-1.8230189225681199,null,1.2752566447027234,0.72752154569413141,0.71174377224199281,0.71168536028551166,5.77,0.24749774080686907,-0.50538044163375606,{"$f":"SUM((C21*E21*$D$250)-AI21)/AI$16","v":-0.20001460271316579},{"$f":"SUM((C21*E21*$E$250)-AI21)/AI21","v":-0.1877534983061456},{"$f":"SUM((C21*E21*$F$250)-AI21)/AI21","v":-0.25401140534872668},{"$f":"SUM((C21*E21*$G$250)-AI21)/AI21","v":-0.32261787408025011},{"$f":"SUM((C21*E21*$H$250)-AI21)/AI21","v":-0.38538852285743214},{"$f":"SUM((C21*E21*$I$250)-AI21)/AI21","v":-0.46310456420061002},{"$f":"SUM((C21*E21*$J$250)-AI21)/AI21","v":-0.53391725754901842},{"$f":"SUM((C21*E21*$K$250)-AI21)/AI21","v":-0.59106559197994502},null,{"$f":"SUM(($C$21*$E$21*D$250)-$AI$21)-((D$250*$M$21)-$M$21)","v":-121.09508162511932},{"$f":"SUM(($C$21*$E$21*E$250)-$AI$21)-((E$250*$M$21)-$M$21)","v":-106.94639848753341},-132.5736825363515,-159.10934507454772,-183.38782469974379,-213.44689471189133,-240.83588249768513,-262.93975907255185,null,null,{"$f":"SUM(AQ21-(AC21+U21+AE21+#REF!+Z21))","v":{"$error":"#REF!"}},64.8,{"$error":"#REF!"},{"$f":"SUM(CH21/(AC21+U21+AE21+#REF!+Z21+CG21))","v":{"$error":"#REF!"}},79.2,{"$error":"#REF!"},{"$f":"SUM(CK21/(AC21+U21+AE21+#REF!+Z21+CJ21))","v":{"$error":"#REF!"}}]
[null,"Hybrid Fall Rye",{"$f":"HLOOKUP($B$13,$C$124:$G$141,8,FALSE)","v":80},"bu",5.5,7,7,{"$f":"$C$75","v":97527.4},9,{"$f":"$Q$75","v":84713},10,{"$f":"'Seed, Fertilizer & Chemical'!J10","v":78.400000000000006},{"$f":"'Seed, Fertilizer & Chemical'!O44","v":136.20599002529079},{"$f":"'Seed, Fertilizer & Chemical'!D100","v":8.5},{"$f":"'Seed, Fertilizer & Chemical'!F100","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G100","v":0},{"$f":"'Op. Cost Input'!D19","v":30.480504421052633},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N19","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C19","v":5.4},{"$f":"'Op. Cost Input'!E19","v":14.865000000000002},{"$f":"'Op. Cost Input'!F19","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H19","v":19.603381397393775},{"$f":"IF('Op. Cost Input'!G19=\"-\",0,'Op. Cost Input'!G19)","v":0},{"$f":"ROUND(SUM(L22:AA22)/2*('Op. Cost Input'!$D$3),2)","v":13.76},380.76487584373717,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,571.02871273319045,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},598.02871273319045,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,355.0976,4.18617304087665E-2,440,59.235124156262827,-158.02871273319045,0.86537471782667541,7.4753589091648802,108.7,0.73597056117755288,0.9325902217559825,0.73575062640228994,{"$f":"SUM((AQ22-AC22-AH22-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":-5.0023766522601047E-5},-0.26424937359771,4.43872,3.0366389091648802,-1.9753589091648802,null,0.9325902217559825,0.59378018553170409,0.73597056117755288,0.73575062640229005,5.72,0.15556877200136612,-0.41502964889556715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ22-(AC22+U22+AE22+#REF!+Z22))","v":{"$error":"#REF!"}},79.2,{"$error":"#REF!"},{"$f":"SUM(CH22/(AC22+U22+AE22+#REF!+Z22+CG22))","v":{"$error":"#REF!"}},96.8,{"$error":"#REF!"},{"$f":"SUM(CK22/(AC22+U22+AE22+#REF!+Z22+CJ22))","v":{"$error":"#REF!"}}]
[null,"Corn",{"$f":"HLOOKUP($B$13,$C$124:$G$141,9,FALSE)","v":140},"bu",5.75,8,8,{"$f":"$C$72","v":403556},5,{"$f":"$Q$72","v":516551},4,{"$f":"'Seed, Fertilizer & Chemical'!J11","v":100},{"$f":"'Seed, Fertilizer & Chemical'!O45","v":173.17645237710656},{"$f":"'Seed, Fertilizer & Chemical'!D101","v":44},{"$f":"'Seed, Fertilizer & Chemical'!F101","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G101","v":0},{"$f":"'Op. Cost Input'!D20","v":39.783382736842114},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N20","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C20","v":5.4},{"$f":"'Op. Cost Input'!E20","v":40.094999999999999},{"$f":"'Op. Cost Input'!F20","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H20","v":34.305917445439114},{"$f":"IF('Op. Cost Input'!G20=\"-\",0,'Op. Cost Input'!G20)","v":70},{"$f":"ROUND(SUM(L23:AA23)/2*('Op. Cost Input'!$D$3),2)","v":21.76},602.07075255938776,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":105.91092384270867},209.58092362806053,811.65167618744829,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},838.65167618744829,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":13.577352414137245},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},105.91092384270868,701.36640000000011,5.7166981480721052E-2,805,202.92924744061224,-33.651676187448288,0.74791397833464313,5.990369115624631,145.9,0.95956134338588073,1.1649235526198691,0.95987407270151726,{"$f":"SUM((AQ23-AC23-AH23-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.7087676570465014E-2},-4.01259272984828E-2,5.0097600000000009,0.98060911562463016,-0.24036911562463104,null,1.1649235526198691,0.83630238860124406,0.95956134338588073,0.95987407270151714,6.86,0.33705215969712043,-5.5893225247025953E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ23-(AC23+U23+AE23+#REF!+Z23))","v":{"$error":"#REF!"}},144.9,{"$error":"#REF!"},{"$f":"SUM(CH23/(AC23+U23+AE23+#REF!+Z23+CG23))","v":{"$error":"#REF!"}},177.1,{"$error":"#REF!"},{"$f":"SUM(CK23/(AC23+U23+AE23+#REF!+Z23+CJ23))","v":{"$error":"#REF!"}}]
[null,"Canola",{"$f":"HLOOKUP($B$13,$C$124:$G$141,10,FALSE)","v":45},"bu",13.25,9,9,{"$f":"$C$67","v":3292975},1,{"$f":"$Q$67","v":3264557},1,{"$f":"'Seed, Fertilizer & Chemical'!J12","v":82.5},{"$f":"'Seed, Fertilizer & Chemical'!O46","v":128.36473109809572},{"$f":"'Seed, Fertilizer & Chemical'!D102","v":30},{"$f":"'Seed, Fertilizer & Chemical'!F102","v":22.75},{"$f":"'Seed, Fertilizer & Chemical'!G102","v":5.75},{"$f":"'Op. Cost Input'!D21","v":29.802158736842106},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N21","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C21","v":5.4},{"$f":"'Op. Cost Input'!E21","v":13.96},{"$f":"'Op. Cost Input'!F21","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H21","v":11.026902036033999},{"$f":"IF('Op. Cost Input'!G21=\"-\",0,'Op. Cost Input'!G21)","v":0},{"$f":"ROUND(SUM(L24:AA24)/2*('Op. Cost Input'!$D$3),2)","v":15.12},418.22379187097181,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,608.48762876042508,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},635.48762876042508,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,604.66320000000019,2.3087232694167591E-2,596.25,178.02620812902819,-39.237628760425082,0.70142355030770953,14.121947305787224,48,0.9375,1.445788622629455,0.93825587315214687,{"$f":"SUM((AQ24-AC24-AH24-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.2384552998872178E-2},-6.1744126847853124E-2,13.436960000000004,0.68498730578721911,-0.87194730578722357,null,1.445788622629455,0.95149484055173394,0.9375,0.93825587315214687,16.440000000000001,0.42567212002121557,-9.3819695395355382E-2,{"$f":"SUM((C24*E24*$D$246)-AI24)/AI$16","v":2.4479317186607098E-2},{"$f":"SUM((C24*E24*$E$246)-AI24)/AI24","v":1.1439831258014409E-2},{"$f":"SUM((C24*E24*$F$246)-AI24)/AI24","v":-1.4737507602930593E-2},{"$f":"SUM((C24*E24*$G$246)-AI24)/AI24","v":-3.0406380684571379E-2},{"$f":"SUM((C24*E24*$H$246)-AI24)/AI24","v":-8.5294349263971989E-2},{"$f":"SUM((C24*E24*$I$246)-AI24)/AI24","v":-0.14018231784337259},{"$f":"SUM((C24*E24*$J$246)-AI24)/AI24","v":-0.21589956680675082},{"$f":"SUM((C24*E24*$K$246)-AI24)/AI24","v":-0.29171064135744429},null,{"$f":"SUM(($C$24*$E$24*D$246)-$AI$24)-((D$246*$M$24)-$M$24)","v":2.4509486987345497},{"$f":"SUM(($C$24*$E$24*E$246)-$AI$24)-((E$246*$M$24)-$M$24)","v":-2.7425777860765095},-15.796576788439694,-23.610260779101452,-50.98154900986286,-78.352837240624268,-116.11117844100792,-153.91630816828183,null,null,{"$f":"SUM(AQ24-(AC24+U24+AE24+#REF!+Z24))","v":{"$error":"#REF!"}},107.325,{"$error":"#REF!"},{"$f":"SUM(CH24/(AC24+U24+AE24+#REF!+Z24+CG24))","v":{"$error":"#REF!"}},131.17500000000001,{"$error":"#REF!"},{"$f":"SUM(CK24/(AC24+U24+AE24+#REF!+Z24+CJ24))","v":{"$error":"#REF!"}}]
[null,"Soybeans",{"$f":"HLOOKUP($B$13,$C$124:$G$141,11,FALSE)","v":40},"bu",12,10,10,{"$f":"$C$69","v":1225326.2},3,{"$f":"$Q$69","v":1308262},3,{"$f":"'Seed, Fertilizer & Chemical'!J13","v":90},{"$f":"'Seed, Fertilizer & Chemical'!O47","v":44.010542060074854},{"$f":"'Seed, Fertilizer & Chemical'!D103","v":21.75},{"$f":"'Seed, Fertilizer & Chemical'!F103","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G103","v":0},{"$f":"'Op. Cost Input'!D22","v":26.185252210526318},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N22","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C22","v":5.4},{"$f":"'Op. Cost Input'!E22","v":21.772499999999997},{"$f":"'Op. Cost Input'!F22","v":14.040000000000001},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H22","v":9.8016906986968877},{"$f":"IF('Op. Cost Input'!G22=\"-\",0,'Op. Cost Input'!G22)","v":0},{"$f":"ROUND(SUM(L25:AA25)/2*('Op. Cost Input'!$D$3),2)","v":11.09},306.79998496929801,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,497.06382185875134,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},524.06382185875134,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,421.06400000000002,5.1708291376132837E-2,480,173.20001503070199,-44.063821858751339,0.63916663535270424,13.101595546468783,43.7,0.91533180778032031,1.3724381376424664,0.9159189777640715,{"$f":"SUM((AQ25-AC25-AH25-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.1473090657356371E-2},-8.408102223592849E-2,10.5266,2.5749955464687826,-1.1015955464687828,null,1.3724381376424664,0.80345939261093968,0.91533180778032031,0.91591897776407161,14.42,0.56453723440708259,-0.14362393747561911,{"$f":"SUM((C25*E25*$D$252)-AI25)/AI$16","v":-7.7666557254787244E-2},{"$f":"SUM((C25*E25*$E$252)-AI25)/AI25","v":-1.9966693792443441E-2},{"$f":"SUM((C25*E25*$F$252)-AI25)/AI25","v":-1.9966693792443441E-2},{"$f":"SUM((C25*E25*$G$252)-AI25)/AI25","v":-7.8768692164896889E-2},{"$f":"SUM((C25*E25*$H$252)-AI25)/AI25","v":-0.17750475796786375},{"$f":"SUM((C25*E25*$I$252)-AI25)/AI25","v":-0.20956192218960626},{"$f":"SUM((C25*E25*$J$252)-AI25)/AI25","v":-1},{"$f":"SUM((C25*E25*$K$252)-AI25)/AI25","v":-1},null,{"$f":"SUM(($C$25*$E$25*D$252)-$AI$25)-((D$252*$M$25)-$M$25)","v":-44.063821858751339},{"$f":"SUM(($C$25*$E$25*E$252)-$AI$25)-((E$252*$M$25)-$M$25)","v":-13.544559802956556},-13.544559802956556,-41.535083002699785,-88.534746568623689,-103.79437759652107,null,null,null,null,{"$f":"SUM(AQ25-(AC25+U25+AE25+#REF!+Z25))","v":{"$error":"#REF!"}},86.399999999999991,{"$error":"#REF!"},{"$f":"SUM(CH25/(AC25+U25+AE25+#REF!+Z25+CG25))","v":{"$error":"#REF!"}},105.6,{"$error":"#REF!"},{"$f":"SUM(CK25/(AC25+U25+AE25+#REF!+Z25+CJ25))","v":{"$error":"#REF!"}}]
[null,"Sunflower - Oilseed",{"$f":"HLOOKUP($B$13,$C$124:$G$141,12,FALSE)","v":2000},"lb",0.26,11,11,{"$f":"$C$76","v":72887.199999999997},11,{"$f":"$Q$76","v":33441},14,{"$f":"'Seed, Fertilizer & Chemical'!J14","v":50},{"$f":"'Seed, Fertilizer & Chemical'!O48","v":104.3190181062656},{"$f":"'Seed, Fertilizer & Chemical'!D104","v":49},{"$f":"'Seed, Fertilizer & Chemical'!F104","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G104","v":0},{"$f":"'Op. Cost Input'!D23","v":30.700504421052635},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N23","v":13},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C23","v":5.4},{"$f":"'Op. Cost Input'!E23","v":16.844999999999999},{"$f":"'Op. Cost Input'!F23","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H23","v":19.603381397393775},{"$f":"IF('Op. Cost Input'!G23=\"-\",0,'Op. Cost Input'!G23)","v":10},{"$f":"ROUND(SUM(L26:AA26)/2*('Op. Cost Input'!$D$3),2)","v":13.97},386.38790392471208,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":105.91092384270867},209.58092362806053,595.96882755277261,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},622.96882755277261,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":13.577352414137245},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},105.91092384270868,387.26400000000001,4.3497459097669805E-2,520,133.61209607528792,-102.96882755277261,0.74305366139367712,0.3114844137763863,2396,0.8347245409015025,1.0022674003673226,0.83471271274155368,{"$f":"SUM((AQ26-AC26-AH26-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.3996618711102535E-2},-0.16528728725844627,0.193632,0.11785241377638631,-5.1484413776386295E-2,null,1.0022674003673226,0.62164266151374048,0.8347245409015025,0.83471271274155379,0.24,0.3457978231671619,-0.26649081533576202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ26-(AC26+U26+AE26+#REF!+Z26))","v":{"$error":"#REF!"}},93.6,{"$error":"#REF!"},{"$f":"SUM(CH26/(AC26+U26+AE26+#REF!+Z26+CG26))","v":{"$error":"#REF!"}},114.4,{"$error":"#REF!"},{"$f":"SUM(CK26/(AC26+U26+AE26+#REF!+Z26+CJ26))","v":{"$error":"#REF!"}}]
[null,"Flaxseed",{"$f":"HLOOKUP($B$13,$C$124:$G$141,13,FALSE)","v":25},"bu",16,12,12,{"$f":"$C$78","v":42754.400000000001},14,{"$f":"$Q$78","v":18312},15,{"$f":"'Seed, Fertilizer & Chemical'!J15","v":56},{"$f":"'Seed, Fertilizer & Chemical'!O49","v":58.566567022832523},{"$f":"'Seed, Fertilizer & Chemical'!D105","v":17},{"$f":"'Seed, Fertilizer & Chemical'!F105","v":16.5},{"$f":"'Seed, Fertilizer & Chemical'!G105","v":0},{"$f":"'Op. Cost Input'!D24","v":28.534532631578948},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N24","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C24","v":5.4},{"$f":"'Op. Cost Input'!E24","v":13.990000000000002},{"$f":"'Op. Cost Input'!F24","v":10.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H24","v":6.1260566866855548},{"$f":"IF('Op. Cost Input'!G24=\"-\",0,'Op. Cost Input'!G24)","v":0},{"$f":"ROUND(SUM(L27:AA27)/2*('Op. Cost Input'!$D$3),2)","v":10.34},286.00715634109702,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,476.27099323055029,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},503.27099323055029,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,255.67380000000003,5.4718160405954779E-2,400,113.99284365890298,-103.27099323055029,0.71501789085274259,20.130839729222011,31.5,0.79365079365079361,0.893941967294969,0.79480042637140136,{"$f":"SUM((AQ27-AC27-AH27-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.0291377461549194E-2},-0.20519957362859867,10.226952000000001,9.90388772922201,-4.1308397292220107,null,0.893941967294969,0.50802411312999107,0.79365079365079361,0.79480042637140136,12.57,0.39856640343276295,-0.36107835395344984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ27-(AC27+U27+AE27+#REF!+Z27))","v":{"$error":"#REF!"}},72,{"$error":"#REF!"},{"$f":"SUM(CH27/(AC27+U27+AE27+#REF!+Z27+CG27))","v":{"$error":"#REF!"}},88,{"$error":"#REF!"},{"$f":"SUM(CK27/(AC27+U27+AE27+#REF!+Z27+CJ27))","v":{"$error":"#REF!"}}]
[null,"Peas",{"$f":"HLOOKUP($B$13,$C$124:$G$141,14,FALSE)","v":55},"bu",8.75,13,13,{"$f":"$C$73","v":182530.6},7,{"$f":"$Q$73","v":178117},7,{"$f":"'Seed, Fertilizer & Chemical'!J16","v":85},{"$f":"'Seed, Fertilizer & Chemical'!O50","v":29.832727374231503},{"$f":"'Seed, Fertilizer & Chemical'!D106","v":20.5},{"$f":"'Seed, Fertilizer & Chemical'!F106","v":22.25},{"$f":"'Seed, Fertilizer & Chemical'!G106","v":0},{"$f":"'Op. Cost Input'!D25","v":26.585971789473689},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N25","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C25","v":5.4},{"$f":"'Op. Cost Input'!E25","v":15.387500000000001},{"$f":"'Op. Cost Input'!F25","v":21.6},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H25","v":13.477324710708221},{"$f":"IF('Op. Cost Input'!G25=\"-\",0,'Op. Cost Input'!G25)","v":0},{"$f":"ROUND(SUM(L28:AA28)/2*('Op. Cost Input'!$D$3),2)","v":11.35},314.13352387441341,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17","v":86.593837104101425},190.2638368894533,504.39736076386669,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},531.39736076386669,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":11.100979961244288},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},86.593837104101425,371.84400000000005,4.1381600886393213E-2,481.25,167.11647612558659,-50.147360763866686,0.6527449846741058,9.6617701957066675,60.7,0.90609555189456337,1.1837132039070704,0.90563114447579973,{"$f":"SUM((AQ28-AC28-AH28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.0324169239959694E-2},-9.436885552420031E-2,6.7608000000000006,2.9009701957066669,-0.91177019570666751,null,1.1837132039070704,0.69974754760822711,0.90609555189456337,0.90563114447579962,9.39,0.53199185513354386,-0.15963708726584355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ28-(AC28+U28+AE28+#REF!+Z28))","v":{"$error":"#REF!"}},86.625,{"$error":"#REF!"},{"$f":"SUM(CH28/(AC28+U28+AE28+#REF!+Z28+CG28))","v":{"$error":"#REF!"}},105.875,{"$error":"#REF!"},{"$f":"SUM(CK28/(AC28+U28+AE28+#REF!+Z28+CJ28))","v":{"$error":"#REF!"}}]
[null,"Beans - Pinto",{"$f":"HLOOKUP($B$13,$C$124:$G$141,15,FALSE)","v":1900},"lb",0.4,14,14,{"$f":"$C$77","v":87786.4},10,{"$f":"$Q$77","v":111111},9,{"$f":"'Seed, Fertilizer & Chemical'!J17","v":105},{"$f":"'Seed, Fertilizer & Chemical'!O51","v":71.787260782886335},{"$f":"'Seed, Fertilizer & Chemical'!D107","v":83.5},{"$f":"'Seed, Fertilizer & Chemical'!F107","v":45},{"$f":"'Seed, Fertilizer & Chemical'!G107","v":0},{"$f":"'Op. Cost Input'!D26","v":25.620408000000005},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N26","v":25},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C26","v":5.4},{"$f":"'Op. Cost Input'!E26","v":38.444999999999993},{"$f":"'Op. Cost Input'!F26","v":18.900000000000002},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H26","v":7.7596718031350358},{"$f":"IF('Op. Cost Input'!G26=\"-\",0,'Op. Cost Input'!G26)","v":0},{"$f":"ROUND(SUM(L29:AA29)/2*('Op. Cost Input'!$D$3),2)","v":18.34},507.50234058602132,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":105.91092384270867},209.58092362806053,717.08326421408185,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},744.08326421408185,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":13.577352414137245},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},105.91092384270868,737.2,5.2150027129679859E-2,760,252.49765941397868,15.916735785918149,0.66776623761318599,0.39162277063899043,1860.2,1.0213955488657134,1.4526041380395271,1.0213910681121552,{"$f":"SUM((AQ29-AC29-AH29-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":3.6449038605095123E-2},2.1391068112155135E-2,0.38800000000000001,3.6227706389904135E-3,8.3772293610095971E-3,null,1.4526041380395271,0.99074933606879056,1.0213955488657134,1.0213910681121552,0.5,0.4975300392160073,3.136288153378531E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ29-(AC29+U29+AE29+#REF!+Z29))","v":{"$error":"#REF!"}},136.79999999999998,{"$error":"#REF!"},{"$f":"SUM(CH29/(AC29+U29+AE29+#REF!+Z29+CG29))","v":{"$error":"#REF!"}},167.2,{"$error":"#REF!"},{"$f":"SUM(CK29/(AC29+U29+AE29+#REF!+Z29+CJ29))","v":{"$error":"#REF!"}}]
[null,"Beans - White",{"$f":"HLOOKUP($B$13,$C$124:$G$141,16,FALSE)","v":1700},"lb",0.41,15,15,{"$f":"$C$81","v":26760.2},16,{"$f":"$Q$81","v":11173},16,{"$f":"'Seed, Fertilizer & Chemical'!J18","v":110},{"$f":"'Seed, Fertilizer & Chemical'!O52","v":78.397607662913231},{"$f":"'Seed, Fertilizer & Chemical'!D108","v":83.5},{"$f":"'Seed, Fertilizer & Chemical'!F108","v":45},{"$f":"'Seed, Fertilizer & Chemical'!G108","v":0},{"$f":"'Op. Cost Input'!D27","v":25.262470315789482},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N27","v":25},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C27","v":5.4},{"$f":"'Op. Cost Input'!E27","v":36.747500000000002},{"$f":"'Op. Cost Input'!F27","v":18.900000000000002},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H27","v":6.9428642449102957},{"$f":"IF('Op. Cost Input'!G27=\"-\",0,'Op. Cost Input'!G27)","v":0},{"$f":"ROUND(SUM(L30:AA30)/2*('Op. Cost Input'!$D$3),2)","v":18.670000000000002},516.57044222361299,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":105.91092384270867},209.58092362806053,726.15136585167352,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},753.15136585167352,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":13.577352414137245},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},105.91092384270868,683.7,5.3747988884013456E-2,697,180.42955777638701,-56.151365851673518,0.74113406344851218,0.44303021520686675,1837,0.92542188350571586,1.323536819212819,0.92544477989736262,{"$f":"SUM((AQ30-AC30-AH30-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.2838443394973939E-2},-7.4555220102637418E-2,0.4021764705882353,4.0853744618631449E-2,-3.3030215206866775E-2,null,1.323536819212819,0.90778564708153064,0.92542188350571586,0.92544477989736262,0.5,0.34928354978987103,-0.10870030737718191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ30-(AC30+U30+AE30+#REF!+Z30))","v":{"$error":"#REF!"}},125.46,{"$error":"#REF!"},{"$f":"SUM(CH30/(AC30+U30+AE30+#REF!+Z30+CG30))","v":{"$error":"#REF!"}},153.34,{"$error":"#REF!"},{"$f":"SUM(CK30/(AC30+U30+AE30+#REF!+Z30+CJ30))","v":{"$error":"#REF!"}}]
[null,"Beans - Black",{"$f":"HLOOKUP($B$13,$C$124:$G$141,17,FALSE)","v":1700},"lb",0.4,16,16,{"$f":"$C$82","v":29704.2},15,{"$f":"$Q$82","v":48185},12,{"$f":"'Seed, Fertilizer & Chemical'!J19","v":115},{"$f":"'Seed, Fertilizer & Chemical'!O53","v":78.397607662913231},{"$f":"'Seed, Fertilizer & Chemical'!D109","v":83.5},{"$f":"'Seed, Fertilizer & Chemical'!F109","v":45},{"$f":"'Seed, Fertilizer & Chemical'!G109","v":0},{"$f":"'Op. Cost Input'!D28","v":25.262470315789482},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N28","v":25},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C28","v":5.4},{"$f":"'Op. Cost Input'!E28","v":47.162500000000001},{"$f":"'Op. Cost Input'!F28","v":18.900000000000002},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H28","v":6.9428642449102957},{"$f":"IF('Op. Cost Input'!G28=\"-\",0,'Op. Cost Input'!G28)","v":0},{"$f":"ROUND(SUM(L31:AA31)/2*('Op. Cost Input'!$D$3),2)","v":19.25},532.56544222361299,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":105.91092384270867},209.58092362806053,742.14636585167352,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},769.14636585167352,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":13.577352414137245},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},105.91092384270868,697.26800000000003,6.7638985296901627E-2,680,147.43455777638701,-89.146365851673522,0.7831844738582544,0.45243903873627855,1922.9,0.88408133548286438,1.3092625707907497,0.88409700700729177,{"$f":"SUM((AQ31-AC31-AH31-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.6607093064473468E-2},-0.11590299299270823,0.41015764705882357,4.2281391677454983E-2,-5.2439038736278532E-2,null,1.3092625707907497,0.90654787041464757,0.88408133548286438,0.88409700700729177,0.53,0.27683838658551629,-0.16739044403531322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ31-(AC31+U31+AE31+#REF!+Z31))","v":{"$error":"#REF!"}},122.39999999999999,{"$error":"#REF!"},{"$f":"SUM(CH31/(AC31+U31+AE31+#REF!+Z31+CG31))","v":{"$error":"#REF!"}},149.6,{"$error":"#REF!"},{"$f":"SUM(CK31/(AC31+U31+AE31+#REF!+Z31+CJ31))","v":{"$error":"#REF!"}}]
[]
[]
[null,"MASC Seeded Acreage SAR - Market Variety Share Report Data",null,null,null,null,null,"https://www.masc.mb.ca/masc.nsf/tools_and_data.html",null,null,null,null,"(**under Management Plus**)",null,null,"Regular and Pedigree seed added together"]
[null,null,"**Change 5 year avg formula***"]
[null,null,"5yr",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Wheat - Hard Red Spring",{"$f":"AVERAGE(L37:P37)","v":2693718.2},2271793,2701101,2232194,2568571,2254121,{"$f":"2025021+59747","v":2084768},{"$f":"2515440+62947","v":2578387},{"$f":"2691388+66793","v":2758181},{"$f":"2660220+67221","v":2727441},{"$f":"2470659+74494","v":2545153},{"$f":"2512963+70176","v":2583139},{"$f":"2824397+77544","v":2901941},2710917,0]
[null,"Wheat - Prairie Spring",{"$f":"AVERAGE(L38:P38)","v":46246.6},4527,6415,2482,6747,71364,{"$f":"52807+7698","v":60505},{"$f":"48945+1954","v":50899},{"$f":"49646+1825","v":51471},{"$f":"40732+501","v":41233},{"$f":"41825+620","v":42445},{"$f":"43018+1218","v":44236},{"$f":"52548+913","v":53461},49858,0]
[null,"Wheat - Northern Hard Red",133158.79999999999,48320,138881,279169,341402,374131,220255,163539,{"$f":"149977+3608","v":153585},{"$f":"135583+2465","v":138048},{"$f":"119850","v":119850},{"$f":"111165","v":111165},151000,145731,0]
[null,"Wheat - Other Spring",4040.6,{"$f":"D38*0.1","v":452.70000000000005},641.5,248.20000000000002,674.7,7136.4000000000005,6050.5,6509,5402,3587,3543,3876,5399,3798,0]
[null,"Wheat - Winter",43117.8,508916,640523,408796,172534,140355,{"$f":"129778+3818","v":133596},{"$f":"66039+1446","v":67485},{"$f":"32846+456","v":33302},{"$f":"27453+1560","v":29013},{"$f":"35940+740","v":36680},{"$f":"51972","v":51972},{"$f":"59403+1206","v":60609},37315,0]
[null,"Barley",372559.6,504626,468209,329036,392393,362057,{"$f":"239898+6798","v":246696},{"$f":"257482+6990","v":264472},{"$f":"337775+11202","v":348977},{"$f":"371821+11321","v":383142},{"$f":"394491+13276","v":407767},{"$f":"365928+11774","v":377702},{"$f":"369773+10011","v":379784},314403,0]
[null,"Oats",545035.6,467710,382302,352808,466972,350105,{"$f":"437386+13641","v":451027},{"$f":"429294+13738","v":443032},{"$f":"515939+19292","v":535231},{"$f":"624199+22844","v":647043},{"$f":"616105+27796","v":643901},{"$f":"633712+28623","v":662335},{"$f":"309507+14747","v":324254},447645,0]
[null,"Fall Rye OP",51412,96298,85243,58390,68077,112383,73308,41925,40312,{"$f":"39557","v":39557},46974,{"$f":"67447","v":67447},52436,50646,0]
[null,"Hybrid Fall Rye",46115.4,null,null,null,null,null,null,null,53793,{"$f":"60939","v":60939},53091,{"$f":"49828","v":49828},32652,34067,0]
[null,"Flaxseed",42754.400000000001,128901,78363,83237,126840,67161,{"$f":"39294+3039","v":42333},{"$f":"32356+3316","v":35672},{"$f":"42008+3697","v":45705},{"$f":"45213+3179","v":48392},{"$f":"61707+5590","v":67297},{"$f":"44961+4539","v":49500},{"$f":"28046+2225","v":30271},18312,0]
[null,"Canola",3292975,3611339,3262419,3040491,3160998,3173535,3108464,2351203,{"$f":"3213617+1200","v":3214817},{"$f":"3372513+1430","v":3373943},{"$f":"3471110+1235","v":3472345},{"$f":"3208253+2909","v":3211162},{"$f":"3142868","v":3142868},3264557,0]
[null,"Sunflower Oil",57794.8,44667,33630,26617,38535,36752,33480,32269,45831,65716,{"$f":"64238","v":64238},70505,68491,20024,0]
[null,"Sunflower Confection",15092.4,45914,41212,60104,62304,31170,26325,17098,20032,24625,{"$f":"15652","v":15652},4492,17276,13417,0]
[null,"Buckwheat",4453.2,11535,5094,2599,8921,11083,5645,4848,6766,5681,{"$f":"4416","v":4416},2834,7274,2061,0]
[null,"Peas",182530.6,53283,49046,55650,67883,170121,{"$f":"63646+3401","v":67047},{"$f":"78440+5587","v":84027},{"$f":"104435+7740","v":112175},{"$f":"146487+9378","v":155865},{"$f":"212103+14274","v":226377},{"$f":"172294+15225","v":187519},{"$f":"154656+10119","v":164775},178117,0]
[null,"Corn",403556,273257,334620,250401,225197,328087,395526,380823,416259,306544,383647,{"$f":"313516","v":313516},497522,516551,0]
[null,"Soybeans",1225326.2,844660,1056652,1298688,1414338,1646521,{"$f":"2150632+111842","v":2262474},{"$f":"1778556+113835","v":1892391},{"$f":"1295148+93751","v":1388899},{"$f":"1025788+78186","v":1103974},{"$f":"1166807+83170","v":1249977},{"$f":"815354+77574","v":892928},{"$f":"1477397+94093","v":1571490},1308262,0]
[null,"Lentil",1368.6,877,533,0,1707,9957,2681,1684,1542,2522,1070,1003,1003,1245,0]
[null,"Beans - White",26760.2,55274,28913,50273,37602,24226,27231,20243,43665,{"$f":"42923","v":42923},40204,20318,19183,11173,0]
[null,"Kidney Bean",6986.2,9319,8734,17210,16604,11906,8136,10501,12358,{"$f":"12402","v":12402},9454,4300,4036,4739,0]
[null,"Beans - Pinto",87786.4,49746,36404,41620,35572,48292,52048,48368,55924,{"$f":"95417","v":95417},86179,64411,81814,111111,0,null,null,"not a typo…"]
[null,"Black Bean",29704.2,14498,9535,14921,20302,17512,22409,27610,27308,20940,27846,21053,30497,48185,0]
[null,"Hempseed",6815.8,14403,11297,17453,21220,14491,27296,10126,10009,11308,6131,5604,5325,5711,0]
[null,"Canaryseed",4885.2,12135,6422,2009,9449,7635,4283,1578,3179,5120,6979,4990,3311,4026,0]
[null,"Fababean",3302,3463,2377,3468,9040,9596,8379,5826,8052,6679,5206,0,3217,1408,0]
[]
[]
[null,"MASC Seeded Acreage (for COP)"]
[null,null,"**Change 5 year avg formula***"]
[null,null,"5yr","Rank",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Canola",{"$f":"AVERAGE(M67:Q67)","v":3292975},{"$f":"RANK(C67,$C$67:$C$90)","v":1},{"$f":"D47","v":3611339},3262419,3040491,3160998,3173535,3108464,2351203,3214817,3373943,3472345,3211162,3142868,3264557,0]
[null,"Wheat - Hard Red Spring",2693718.2,2,{"$f":"D37","v":2271793},2701101,2232194,2568571,2254121,2084768,2578387,2758181,2727441,2545153,2583139,2901941,2710917,0]
[null,"Soybeans",1225326.2,3,{"$f":"D53","v":844660},1056652,1298688,1414338,1646521,2262474,1892391,1388899,1103974,1249977,892928,1571490,1308262,0]
[null,"Oats",545035.6,4,{"$f":"D43","v":467710},382302,352808,466972,350105,451027,443032,535231,647043,643901,662335,324254,447645,0]
[null,"Barley",372559.6,6,{"$f":"D42","v":504626},468209,329036,392393,362057,246696,264472,348977,383142,407767,377702,379784,314403,0]
[null,"Corn",403556,5,{"$f":"D52","v":273257},334620,250401,225197,328087,395526,380823,416259,306544,383647,313516,497522,516551,0]
[null,"Peas",182530.6,7,{"$f":"D51","v":53283},49046,55650,67883,170121,67047,84027,112175,155865,226377,187519,164775,178117,0]
[null,"Wheat - Northern Hard Red",133158.79999999999,8,{"$f":"D39*0.9","v":43488},124992.90000000001,251252.1,307261.8,336717.9,198229.5,{"$f":"J39","v":163539},153585,138048,119850,111165,151000,145731,0]
[null,"Fall Rye",97527.4,9,{"$f":"D45+D44","v":96298},85243,58390,68077,112383,73308,41925,94105,100496,100065,117275,85088,84713,0]
[null,"Sunflower",72887.199999999997,11,{"$f":"D48+D49","v":90581},74842,86721,100839,67922,59805,49367,65863,90341,79890,74997,85767,33441,0]
[null,"Beans - Pinto",87786.4,10,{"$f":"D57","v":49746},36404,41620,35572,48292,52048,48368,55924,95417,86179,64411,81814,111111,0]
[null,"Flaxseed",42754.400000000001,14,{"$f":"D46","v":128901},78363,83237,126840,67161,42333,35672,45705,48392,67297,49500,30271,18312,0]
[null,"Wheat - Prairie Spring",46246.6,12,{"$f":"D38","v":4527},6415,2482,6747,71364,60505,50899,51471,41233,42445,44236,53461,49858,0]
[null,"Wheat - Winter",43117.8,13,{"$f":"D41","v":508916},640523,408796,172534,140355,133596,67485,33302,29013,36680,51972,60609,37315,0]
[null,"Beans - White",26760.2,16,{"$f":"D55","v":55274},28913,50273,37602,24226,27231,20243,43665,42923,40204,20318,19183,11173,0]
[null,"Beans - Black",29704.2,15,{"$f":"D58","v":14498},9535,14921,20302,17512,22409,27610,27308,20940,27846,21053,30497,48185,0]
[null,"Beans - Kidney",6986.2,18,{"$f":"D56","v":9319},8734,17210,16604,11906,8136,10501,12358,12402,9454,4300,4036,4739,0]
[null,"Hempseed",10679.8,17,{"$f":"D59","v":14403},11297,17453,21220,14491,27296,10126,10009,11308,6131,5604,{"$f":"O55","v":19183},{"$f":"P55","v":11173},{"$f":"Q55","v":0}]
[null,"Canaryseed",4885.2,19,{"$f":"D60","v":12135},6422,2009,9449,7635,4283,1578,3179,5120,6979,4990,{"$f":"O60","v":3311},4026,0]
[null,"Fababean",3302,22,{"$f":"D61","v":3463},2377,3468,9040,9596,8379,5826,8052,6679,5206,0,3217,1408,0]
[null,"Buckwheat",4453.2,20,{"$f":"D50","v":11535},5094,2599,8921,11083,5645,4848,6766,5681,4416,2834,7274,2061,0]
[null,"Wheat - Other Spring",4040.6,21,{"$f":"D40","v":452.70000000000005},641.5,248.20000000000002,674.7,7136.4000000000005,6050.5,6509,5402,3587,3543,3876,5399,3798,0]
[null,"Lentil",1368.6,23,{"$f":"D54","v":877},533,0,1707,9957,2681,1684,1542,2522,1070,1003,1003,1245,0]
[]
[]
[null,"MASC 2024 Crop & Hail Insurance Costs",null,null,null,null,"https://www.masc.mb.ca/masc.nsf/maps_risk_areas.html"]
[]
[null,null,"RA #2",null,"RA #5",null,"RA #6",null,"RA #12",null,null,"80% Insured Value"]
[null,null,"Expected",0.8,"Expected",0.8,"Expected",0.8,"Expected",0.8,null,"70% Insured Value"]
[null,"D' soil zone","Yield","Crop","Yield","Crop","Yield","Crop","Yield","Crop",null,"50% Insured Value"]
[null,"Wheat - Hard Red Spring",62.1,7.83,69.400000000000006,6.41,61.6,7.33,69.400000000000006,13.29]
[null,"Wheat - Prairie Spring",62.8,9.8000000000000007,70.2,4.88,62.3,8.1199999999999992,70.2,12.28]
[null,"Wheat - Northern Hard Red",68.099999999999994,11.83,76,5.05,67.5,8.61,76,19.399999999999999]
[null,"Wheat - Winter",60,9.06,67,9.56,59.5,8.51,67,7.66]
[null,"Hybrid Fall Rye",77.599999999999994,15.28,77.599999999999994,11.36,77.599999999999994,11.74,77.599999999999994,14.88]
[null,"Barley",78.099999999999994,11.67,84.6,9.17,73.599999999999994,10.94,82.6,19.420000000000002]
[null,"Oats",113.6,20.09,129,13.23,99.3,13.82,136.4,19.63]
[null,"Flaxseed",23,10.99,28.2,11.84,23.1,10.06,27.4,16.87]
[null,"Canola",43.6,7.51,47.2,9.1300000000000008,43.9,9.0500000000000007,49.2,23.95]
[null,"Sunflowers Oil",2017,15.37,2017,15.22,2017,15.51,2017,15.08]
[null,"Peas",49.5,14.05,49.5,13.63,49.5,14.18,49.5,13.49]
[null,"Beans - White",1799,34.93,1799,34.93,1440,36.26,1799,34.67]
[null,"Beans - Pinto",1940,36.9,1940,36.58,1552,37.520000000000003,1940,36.58]
[null,"Beans - Black",1731,45.67,1731,45.35,1385,46.37,1731,45.06]
[null,"Corn",116.4,36.78,135.6,35.409999999999997,103,41.57,156.19999999999999,40.42]
[null,"Soybeans",35.6,20.21,35.6,19.7,35.6,20.52,39.200000000000003,20.46]
[null,"Organic RS Wheat",29,58.28,29,55.87,29,56.76,29,51.79]
[null,"Organic Winter Wheat",30.2,54.31,30.2,52.16,30.2,52.55,30.2,46.54]
[null,"Organic OP Fall Rye",23,10.02,23,8.5399999999999991,23,8.8800000000000008,23,9.6999999999999993]
[null,"Organic Barley",37.200000000000003,20.91,37.200000000000003,19.04,37.200000000000003,21.4,37.200000000000003,26.48]
[null,"Organic Oats",52.6,41.66,52.6,39.17,52.6,43.22,52.6,39.49]
[null,"Organic Flax",12.4,39.74,12.4,38.08,12.4,40.75,12.4,37.479999999999997]
[null,"Organic Peas",23,21.46,23,21.46,23,22.08,23,21.34]
[null,"Organic Hemp",384,39.590000000000003,384,38.76,384,40.42,384,38.28]
[]
[]
[null,"2024 MASC data","COP",null,null,null,null,null,"D and R will look at average (H) and update column C"]
[null,"Expected Yield 'D'","Manitoba","RA#2","RA#5","RA#6","RA#12","Avg."]
[1,"Wheat - Hard Red Spring",65,{"$f":"C97","v":62.1},{"$f":"E97","v":69.400000000000006},{"$f":"G97","v":61.6},{"$f":"I97","v":69.400000000000006},{"$f":"AVERAGE(D125:G125)","v":65.625}]
[2,"Wheat - Northern Hard Red",70,{"$f":"C99","v":68.099999999999994},{"$f":"E99","v":76},{"$f":"G99","v":67.5},{"$f":"I99","v":76},71.900000000000006]
[3,"Wheat - Prairie Spring",70,{"$f":"C98","v":62.8},{"$f":"E98","v":70.2},{"$f":"G98","v":62.3},{"$f":"I98","v":70.2},66.375]
[4,"Wheat - Winter",65,{"$f":"C100","v":60},{"$f":"E100","v":67},{"$f":"G100","v":59.5},{"$f":"I100","v":67},63.375]
[5,"Oats",120,{"$f":"C103","v":113.6},{"$f":"E103","v":129},{"$f":"G103","v":99.3},{"$f":"I103","v":136.4},119.57499999999999]
[6,"Barley",80,{"$f":"C102","v":78.099999999999994},{"$f":"E102","v":84.6},{"$f":"G102","v":73.599999999999994},{"$f":"I102","v":82.6},79.724999999999994]
[7,"Hybrid Fall Rye",80,{"$f":"C101","v":77.599999999999994},{"$f":"E101","v":77.599999999999994},{"$f":"G101","v":77.599999999999994},{"$f":"I101","v":77.599999999999994},77.599999999999994]
[8,"Corn",140,{"$f":"C111","v":116.4},{"$f":"E111","v":135.6},{"$f":"G111","v":103},{"$f":"I111","v":156.19999999999999},127.8]
[9,"Canola",45,{"$f":"C105","v":43.6},{"$f":"E105","v":47.2},{"$f":"G105","v":43.9},{"$f":"I105","v":49.2},45.975000000000009]
[10,"Soybeans",40,{"$f":"C112","v":35.6},{"$f":"E112","v":35.6},{"$f":"G112","v":35.6},{"$f":"I112","v":39.200000000000003},36.5]
[11,"Sunflower Oil",2000,{"$f":"C106","v":2017},{"$f":"E106","v":2017},{"$f":"G106","v":2017},{"$f":"I106","v":2017},2017]
[12,"Flaxseed",25,{"$f":"C104","v":23},{"$f":"E104","v":28.2},{"$f":"G104","v":23.1},{"$f":"I104","v":27.4},25.425000000000004]
[13,"Peas",55,{"$f":"C107","v":49.5},{"$f":"E107","v":49.5},{"$f":"G107","v":49.5},{"$f":"I107","v":49.5},49.5]
[14,"Beans - Pinto",1900,{"$f":"C109","v":1940},{"$f":"E109","v":1940},{"$f":"G109","v":1552},{"$f":"I109","v":1940},1843]
[15,"Beans - White",1700,{"$f":"C108","v":1799},{"$f":"E108","v":1799},{"$f":"G108","v":1440},{"$f":"I108","v":1799},1709.25]
[16,"Beans - Black",1700,{"$f":"C110","v":1731},{"$f":"E110","v":1731},{"$f":"G110","v":1385},{"$f":"I110","v":1731},1644.5]
[]
[]
[null,null,"**Mkt Prices are Changed E16 to E32 above***"]
[null,"80% Insured Value",2024,"Avg 2,5,6,12"]
[null,null,"$/bu","Manitoba","RA#2","RA#5","RA#6","RA#12"]
[1,"Wheat - Hard Red Spring",8.98,{"$f":"AVERAGE(E146:H146)","v":471.45000000000005},{"$f":"SUM($C$146*D125*0.8)","v":446.12640000000005},{"$f":"SUM($C$146*E125*0.8)","v":498.56960000000009},442.53440000000001,498.56960000000009]
[2,"Wheat - Northern Hard Red",7.89,453.83279999999996,{"$f":"SUM($C$147*D126*0.8)","v":429.84719999999999},{"$f":"SUM($C$147*E126*0.8)","v":479.71199999999999},426.05999999999995,479.71199999999999]
[3,"Wheat - Prairie Spring",8.57,455.06700000000006,{"$f":"SUM($C$148*D127*0.8)","v":430.55680000000007},{"$f":"SUM($C$148*E127*0.8)","v":481.29120000000006},427.12879999999996,481.29120000000006]
[4,"Wheat - Winter",7.76,393.43199999999996,{"$f":"SUM($C$149*D128*0.8)","v":372.48},{"$f":"SUM($C$149*E128*0.8)","v":415.93599999999998},369.37599999999998,415.93599999999998]
[5,"Oats",4.4000000000000004,420.90400000000011,{"$f":"SUM($C$150*D129*0.8)","v":399.87200000000007},{"$f":"SUM($C$150*E129*0.8)","v":454.08000000000004},349.53600000000006,480.1280000000001]
[6,"Barley",5.77,368.01060000000001,{"$f":"SUM($C$151*D130*0.8)","v":360.50959999999998},{"$f":"SUM($C$151*E130*0.8)","v":390.5136},339.73759999999993,381.28159999999997]
[7,"Hybrid Fall Rye",5.72,355.0976,{"$f":"SUM($C$152*D131*0.8)","v":355.0976},{"$f":"SUM($C$152*E131*0.8)","v":355.0976},355.0976,355.0976]
[8,"Corn",6.86,701.36640000000011,{"$f":"SUM($C$153*D132*0.8)","v":638.80320000000017},{"$f":"SUM($C$153*E132*0.8)","v":744.17280000000005},565.26400000000001,857.22559999999999]
[9,"Canola",16.440000000000001,604.66320000000019,{"$f":"SUM($C$154*D133*0.8)","v":573.42720000000008},{"$f":"SUM($C$154*E133*0.8)","v":620.77440000000013},577.37279999999998,647.0784000000001]
[10,"Soybeans",14.42,421.06400000000002,{"$f":"SUM($C$155*D134*0.8)","v":410.6816},{"$f":"SUM($C$155*E134*0.8)","v":410.6816},410.6816,452.21120000000002]
[11,"Sunflower Oil",0.24,387.26400000000001,{"$f":"SUM($C$156*D135*0.8)","v":387.26400000000001},{"$f":"SUM($C$156*E135*0.8)","v":387.26400000000001},387.26400000000001,387.26400000000001]
[12,"Flaxseed",12.57,255.67380000000003,{"$f":"SUM($C$157*D136*0.8)","v":231.28800000000001},{"$f":"SUM($C$157*E136*0.8)","v":283.57920000000001},232.29360000000003,275.53440000000001]
[13,"Peas",9.39,371.84400000000005,{"$f":"SUM($C$158*D137*0.8)","v":371.84400000000005},{"$f":"SUM($C$158*E137*0.8)","v":371.84400000000005},371.84400000000005,371.84400000000005]
[14,"Beans - Pinto",0.5,737.2,{"$f":"SUM($C$159*D138*0.8)","v":776},{"$f":"SUM($C$159*E138*0.8)","v":776},620.80000000000007,776]
[15,"Beans - White",0.5,{"$f":"AVERAGE(E160:H160)","v":683.7},{"$f":"SUM($C$160*D139*0.8)","v":719.6},{"$f":"SUM($C$160*E139*0.8)","v":719.6},576,719.6]
[16,"Beans - Black",0.53,697.26800000000003,{"$f":"SUM($C$161*D140*0.8)","v":733.94400000000007},{"$f":"SUM($C$161*E140*0.8)","v":733.94400000000007},587.24000000000012,733.94400000000007]
[]
[]
[]
[]
[null,"2024 Premiums/Costs?","Avg 2,5,6,12"]
[null,"80% Crop","Manitoba","RA#2","RA#5","RA#6","RA#12"]
[1,"Wheat - Hard Red Spring",{"$f":"AVERAGE(D168:G168)","v":8.7149999999999999},{"$f":"D97","v":7.83},{"$f":"F97","v":6.41},{"$f":"H97","v":7.33},{"$f":"J97","v":13.29}]
[2,"Wheat - Northern Hard Red",{"$f":"AVERAGE(D169:G169)","v":11.2225},{"$f":"D99","v":11.83},{"$f":"F99","v":5.05},{"$f":"H99","v":8.61},{"$f":"J99","v":19.399999999999999}]
[3,"Wheat - Prairie Spring",8.77,{"$f":"D98","v":9.8000000000000007},{"$f":"F98","v":4.88},{"$f":"H98","v":8.1199999999999992},{"$f":"J98","v":12.28}]
[4,"Wheat - Winter",8.6975000000000016,{"$f":"D100","v":9.06},{"$f":"F100","v":9.56},{"$f":"H100","v":8.51},{"$f":"J100","v":7.66}]
[5,"Oats",16.692499999999999,{"$f":"D103","v":20.09},{"$f":"F103","v":13.23},{"$f":"H103","v":13.82},{"$f":"J103","v":19.63}]
[6,"Barley",12.8,{"$f":"D102","v":11.67},{"$f":"F102","v":9.17},{"$f":"H102","v":10.94},{"$f":"J102","v":19.420000000000002}]
[7,"Hybrid Fall Rye",13.315000000000001,{"$f":"D101","v":15.28},{"$f":"F101","v":11.36},{"$f":"H101","v":11.74},{"$f":"J101","v":14.88}]
[8,"Corn",38.545000000000002,{"$f":"D111","v":36.78},{"$f":"F111","v":35.409999999999997},{"$f":"H111","v":41.57},{"$f":"J111","v":40.42}]
[9,"Canola",12.41,{"$f":"D105","v":7.51},{"$f":"F105","v":9.1300000000000008},{"$f":"H105","v":9.0500000000000007},{"$f":"J105","v":23.95}]
[10,"Soybeans",20.222499999999997,{"$f":"D112","v":20.21},{"$f":"F112","v":19.7},{"$f":"H112","v":20.52},{"$f":"J112","v":20.46}]
[11,"Sunflower Oil",15.295,{"$f":"D106","v":15.37},{"$f":"F106","v":15.22},{"$f":"H106","v":15.51},{"$f":"J106","v":15.08}]
[12,"Flaxseed",12.440000000000001,{"$f":"D104","v":10.99},{"$f":"F104","v":11.84},{"$f":"H104","v":10.06},{"$f":"J104","v":16.87}]
[13,"Peas",13.8375,{"$f":"D107","v":14.05},{"$f":"F107","v":13.63},{"$f":"H107","v":14.18},{"$f":"J107","v":13.49}]
[14,"Beans - Pinto",36.894999999999996,{"$f":"D109","v":36.9},{"$f":"F109","v":36.58},{"$f":"H109","v":37.520000000000003},{"$f":"J109","v":36.58}]
[15,"Beans - White",35.197500000000005,{"$f":"D108","v":34.93},{"$f":"F108","v":34.93},{"$f":"H108","v":36.26},{"$f":"J108","v":34.67}]
[16,"Beans - Black",45.612500000000004,{"$f":"D110","v":45.67},{"$f":"F110","v":45.35},{"$f":"H110","v":46.37},{"$f":"J110","v":45.06}]
[]
[]
[null,"EMI premium / acre ($100)",null,1.55,2024,null,null,null,null,200,null,"https://www.masc.mb.ca/masc.nsf/fact_sheet_619_excess_moisture.html"]
[null,null,null,null,null,null,null,null,null,300]
[null,"Hail Ins. coverage / acre ",{"$f":"W13","v":400},"(selected in W13 above)",null,null,null,null,null,400]
[]
[null,null,"Rate","Avg 2,5,6,12","Cost per Acre"]
[null,"2024 HAIL Ins. Costs","Factor","Manitoba","RA#2","RA#5","RA#6","RA#12"]
[null,null,null,null,2.9,3.2,2.6,2.1,null,"https://www.masc.mb.ca/masc.nsf/maps_risk_areas.html"]
[1,"Wheat - Hard Red Spring",1,{"$f":"AVERAGE(F193,G193,E193,H193)","v":10.8},{"$f":"(($E$192*$C193)/100)*$W$13","v":11.6},{"$f":"(($F$192*$C193)/100)*$W$13","v":12.8},{"$f":"(($G$192*$C193)/100)*$W$13","v":10.4},{"$f":"(($H$192*$C193)/100)*$W$13","v":8.4},null,"https://www.masc.mb.ca/masc.nsf/program_hail.html"]
[2,"Wheat - Northern Hard Red",1,10.8,11.6,12.8,10.4,8.4,null,"https://www.masc.mb.ca/masc.nsf/fact_sheet_628_hail_insurance.html"]
[3,"Wheat - Prairie Spring",1,10.8,11.6,12.8,10.4,8.4]
[4,"Wheat - Winter",1,10.8,11.6,12.8,10.4,8.4]
[5,"Oats",1,10.8,11.6,12.8,10.4,8.4]
[6,"Barley",1,10.8,11.6,12.8,10.4,8.4]
[7,"Hybrid Fall Rye",1,10.8,11.6,12.8,10.4,8.4]
[8,"Corn",1,10.8,11.6,12.8,10.4,8.4]
[9,"Canola",1,10.8,11.6,12.8,10.4,8.4]
[10,"Soybeans",1.3,14.040000000000001,15.079999999999998,16.64,13.520000000000001,10.920000000000002]
[11,"Sunflower Oil",1,10.8,11.6,12.8,10.4,8.4]
[12,"Flaxseed",1,10.8,11.6,12.8,10.4,8.4]
[13,"Peas",2,21.6,23.2,25.6,20.8,16.8]
[14,"Beans - Pinto",1.75,18.900000000000002,20.3,22.400000000000002,18.2,14.700000000000003]
[15,"Beans - White",1.75,18.900000000000002,20.3,22.400000000000002,18.2,14.700000000000003]
[16,"Beans - Black Bean",1.75,18.900000000000002,20.3,22.400000000000002,18.2,14.700000000000003]
[]
[]
[null,"Data Source – MASC Harvest Production Reports (2011-2020)",null,null,null,null,"(Used for Rotation Economic Analysis on Risk Analysis worksheet)",null,null,null,null,null,null,null,"https://www.masc.mb.ca/masc.nsf/mmpp_crop_rotations.html"]
[null,null,null,"Crop planted"]
[null,"Stubble ",null,"Wheat - Hard Red Spring","Wheat - Northern Hard Red","Wheat - Special Purpose","Wheat - Prairie Spring","Wheat - Winter","Oats","Barley","Canola","Flaxseed","Peas","Soybeans","Beans - White","Sunflower - Oilseed","Corn"]
[null,"Wheat - Hard Red Spring",2,85,85,85,85,95,93,95,101,102,101,101,111,102,96]
[null,"Wheat - Northern Hard Red",3,85,85,85,85,95,93,95,101,102,101,101,111,102,96]
[null,"Wheat - Special Purpose",4,85,85,85,85,95,93,95,101,102,101,101,111,102,96]
[null,"Wheat - Prairie Spring",5,85,85,85,85,95,93,95,101,102,101,101,111,102,96]
[null,"Wheat - Winter",6,76,76,76,76,66,90,100,94,95,99,104,4,103,87]
[null,"Oats",7,90,90,90,90,93,77,75,98,98,91,99,86,99,95]
[null,"Barley",8,90,90,90,90,100,90,79,99,103,87,98,103,98,91]
[null,"Canola",9,100,100,100,100,103,100,102,93,93,104,100,89,87,98]
[null,"Flaxseed",10,95,95,95,95,107,91,102,100,81,90,100,"NSD",89,97]
[null,"Peas",11,104,104,104,104,86,106,104,107,126,"NSD",99,"NSD",74,99]
[null,"Soybeans",12,107,107,107,107,100,109,110,102,106,106,95,"NSD",108,102]
[null,"Beans - White",13,111,111,111,111,"NSD",114,112,101,"NSD","NSD",113,91,"NSD",110]
[null,"Sunflower - Oilseed",14,94,94,94,94,"NSD",101,104,91,95,"NSD",91,"NSD","NSD",87]
[null,"Corn",15,99,99,99,99,"NSD",109,93,108,114,96,98,111,112,90]
[]
[]
[]
[]
[null,"MASC Yield based on Seeding Date",null,"Yield date factor table",null,"Canola","Wheat - Hard Red Spring","Wheat - Northern Hard Red","Wheat - Special Purpose","Barley","Oats","Soybeans",null,"https://www.masc.mb.ca/masc.nsf/mmpp_seeding_dates.html"]
[null,null,null,"4th week April",2,1.0891,1.1476,0.97209999999999996,0.97209999999999996,1.0899000000000001,1.1478999999999999,1]
[null,null,null,"1st week May ",3,1.0780000000000001,1.0686,1.0592999999999999,1.0592999999999999,1.1413,1.1404000000000001,1.07,null,"Yellow cels did not have new MASC DATA!!"]
[null,null,null,"2nd week May",4,1.0501,0.99580000000000002,0.98780000000000001,0.98780000000000001,1.0482,1.0513999999999999,1.07]
[null,null,null,"3rd week May",5,1.0334000000000001,0.90639999999999998,0.91969999999999996,0.91969999999999996,0.95179999999999998,0.93459999999999999,1.0058,null,"Asked MASC Price for actual data (Oct 2024) - not received"]
[null,null,null,"4th week May",6,0.97489999999999999,0.82330000000000003,0.89700000000000002,0.89700000000000002,0.86360000000000003,0.85529999999999995,0.89800000000000002]
[null,null,null,"1st week June",7,0.91639999999999999,0.75470000000000004,0.72950000000000004,0.72950000000000004,0.75439999999999996,0.7631,0.86299999999999999]
[null,null,null,"2nd week June",8,0.8357,0.64859999999999995,0.66839999999999999,0.66839999999999999,0.65490000000000004,0.64949999999999997,0]
[null,null,null,"3rd week June",9,0.75490000000000002,0.57799999999999996,0.57799999999999996,0.57799999999999996,0.5746,0.5413,0]
[]
[]
[]
[]
[null,"MASC Yield based on Seeding Date",null,"4th week April","1st week May ","2nd week May","3rd week May","4th week May","1st week June","2nd week June","3rd week June"]
[null,null,"Canola",1.0891,1.0780000000000001,1.0501,1.0334000000000001,0.97489999999999999,0.91639999999999999,0.8357,0.75490000000000002]
[null,null,"Wheat - Hard Red Spring",1.1476,1.0686,0.99580000000000002,0.90639999999999998,0.82330000000000003,0.75470000000000004,0.64859999999999995,0.57799999999999996]
[null,null,"Wheat - Northern Hard Red",0.97209999999999996,1.0592999999999999,0.98780000000000001,0.91969999999999996,0.89700000000000002,0.72950000000000004,0.66839999999999999,0.57799999999999996]
[null,null,"Wheat - Special Purpose",0.97209999999999996,1.0592999999999999,0.98780000000000001,0.91969999999999996,0.89700000000000002,0.72950000000000004,0.66839999999999999,0.57799999999999996]
[null,null,"Barley",1.0899000000000001,1.1413,1.0482,0.95179999999999998,0.86360000000000003,0.75439999999999996,0.65490000000000004,0.5746]
[null,null,"Oats",1.1478999999999999,1.1404000000000001,1.0513999999999999,0.93459999999999999,0.85529999999999995,0.7631,0.64949999999999997,0.5413]
[null,null,"Soybeans",1,1.07,1.07,1.0058,0.89800000000000002,0.86299999999999999,0,0]

{"sheet":"Weekly Bushels (HIDE)","index":10,"n_rows":703,"n_cols":40,"rows_kept":703,"cut":false,"hidden":true,"merged":[[0,1,0,4],[0,8,0,10],[0,12,0,15],[0,17,0,24],[0,26,0,39]]}
["SOURCE","Open Market (CAD/Bushels)",null,null,null,null,null,null,"Closing Futures Prices",null,null,null,"Cash Prices",null,null,null,null,"US Futures Prices",null,null,null,null,null,null,null,null,"Additional Data from CWB MRS (FOB USD)"]
[null,"CWRS Wheat","Canola","#2CW Oats","Soybeans","Peas","Corn",null,"ICE Milling Wheat","ICE Western Barley","ICE Canola",null,"Feed Wheat Track Thunder Bay","Feed Barley Lethbridge","Canola Thunder Bay","Canola Vancouver",null,"SRW Wheat","Corn","Oats","Soybeans","Soyoil (cents/lb)","Soymeal","HRW Wheat","HRS Wheat",null,"2 CWRS 13.5 TB","2 CWRS 13.0 TB","2 CWRS 13.5 SL","2 CWRS 13.0 SL","2 CWRS 13.5 Van","2 CWRS 13.0 Van","Canola Van","CWRS WCEI (NTN) (CAD)","CWRW WCEI (NTN) (CAD)","Feed Barley WCEI (NTN) (CAD)","Canola WCEI (NTN) (CAD)","Soybeans WCEI (NTN) (CAD)",null,"CWB less ICE"]
["2011-08-05",null,12.286809398530346,3.1039534560932727,11.323806076506541,null,null,null,null,4.4633526092106175,12.68937675768847,null,6.3412231212425541,4.3109454469448893,13.36977229429375,12.91617526989023,null,6.8168134945582519,6.9378524436090219,3.3149999999999999,13.39115140826863,1216.7190000000001,null,7.7092236220086718,8.2316710075468738]
["2011-08-12",null,12.104191236505489,3.2993533512229729,11.157177965202198,null,null,null,null,4.4633526092106175,12.426290483534428,null,6.3412231212425541,4.2456280916881486,12.539689739635309,12.902567359158123,null,7.0117938585390158,7.0253568888437306,3.44,13.336156946633031,1191.3615,null,8.0791863639208916,8.6241314837645646]
["2011-08-19",null,12.01029665245396,3.254280250454952,11.331803456556273,null,null,null,null,4.3327178986971369,12.553297650367414,null,6.3412231212425541,4.1367658329269146,12.780096162569174,12.893495418670055,null,7.0767873131992705,6.9903551107498476,3.4249999999999998,13.518638569332976,1218.7035000000001,null,7.9491994546003815,9.1065828972041469]
["2011-08-26",null,12.19178082191781,3.5338806637673112,11.838449584554633,null,null,null,null,4.3762628022016301,12.743808400616892,null,6.3412231212425541,4.1367658329269146,12.970606912818651,13.084006168919531,null,7.5717374679196716,7.3228720026417378,3.68,13.858604332171231,1225.98,null,8.4766463366509086,9.3465587297958574]
["2011-09-02",null,12.349632586410236,3.4463827457512108,12.231491475636188,null,null,null,null,4.5722148679718524,13.040914451601198,null,6.5589475202551739,4.1367658329269146,13.154313707702078,13.381112219903837,null,7.1542795091403439,7.2878702245478548,3.62,14.246065311876597,1272.5055,null,8.4791460849070734,9.7065224786834214]
["2011-09-09",null,12.294293749433004,3.4889030258166001,12.015090840969561,null,null,null,null,4.6810771267330873,12.91617526989023,null,6.6133786200083282,4.3109454469448893,13.142973782091989,13.256373038192869,null,7.0917858027362533,7.232867430400324,3.5325000000000002,14.071082933945139,1274.931,null,8.2391702523153647,9.4940438769095117]
["2011-09-16",null,12.176358523088089,3.2492416951975573,11.78342228282218,null,null,null,null,4.5286699644673583,12.505669962805044,null,6.6133786200083282,4.3544903504493835,12.732468475006804,12.845867731107683,null,6.9592991451595791,7.0103561268034946,3.44,13.586131772249395,1239.6510000000001,null,7.9516992028565445,8.7091229244741299]
["2011-09-23",null,11.791209289667059,3.1942437000709418,10.87839239561249,null,null,null,null,4.5286699644673583,12.258459584505125,null,6.7494563693912157,4.5286699644673583,12.530617799147239,12.712056608908647,null,6.3368618293748336,6.5003302174354793,3.37,12.828708050631811,1183.644,null,7.2092739707759428,8.1991742802167451]
["2011-09-30",null,11.753560736641569,3.1561836464020234,10.796791830980549,null,null,null,null,4.6092280359506717,12.154132268892315,null,6.7494563693912157,4.5722148679718524,12.426290483534428,12.607729293295836,null,6.5418411863802515,6.3253213269660629,3.33,12.298761420325119,1138.4415000000001,null,7.3992548382443806,8.9540982535781666]
["2011-10-07",null,11.489567268438721,3.083381296073533,10.368407826829273,null,null,null,null,4.5722148679718524,11.857026217908009,null,6.8038874691443709,4.5722148679718524,11.857026217908009,12.219903837430826,null,6.1593797031872146,6.0553076102418197,3.2450000000000001,11.636328132441754,1078.6860000000001,null,6.976797382952725,8.9490987570658369]
["2011-10-14",null,11.896897396353079,3.3233792912001476,10.988392567977641,null,null,null,null,4.5722148679718524,12.14052435816021,null,6.8038874691443709,4.5722148679718524,12.435362424022498,12.594121382563729,null,6.1793776892365226,6.3828242481203006,3.4175,12.568734231990792,1151.01,null,7.009294110282851,8.8316105890261465]
["2011-10-21",null,11.761271886056427,3.1758731994694798,10.90342017815299,null,null,null,null,4.6810771267330873,11.895581964982311,null,6.7494563693912157,4.6593046749808398,12.190420030844598,12.34917898938583,null,6.3068648503008689,6.4953299634220683,3.37,12.248766455201846,1133.1495,null,7.2492699428745615,9.1740761001205673]
["2011-10-28",null,11.860156037376392,3.2379226427315628,10.993388980060983,null,null,null,null,4.7028495784853339,12.031661072303367,null,6.7494563693912157,4.6593046749808398,12.598657352807766,12.712056608908647,null,6.4393515078775421,6.5153309794757153,3.335,12.348756385448391,1149.0255,null,7.3792568521950717,9.229070561756167]
["2011-11-04",null,11.906468293567995,3.1385922704419968,11.176789127569261,null,null,null,null,4.7028495784853339,12.004445250839154,null,6.7494563693912157,4.6593046749808398,12.503401977683026,12.616801233783905,null,6.3593595636803055,6.5353319955293632,3.32,12.191272245310083,1147.2615000000001,null,7.1992749777512888,9.1690766036082376]
["2011-11-11",null,11.714143155220903,3.2578698991394459,10.886786759816422,null,null,null,null,4.7246220302375805,11.646103601560375,null,6.7494563693912157,4.6593046749808398,12.213099882064775,12.258459584505125,null,6.1993756752858324,6.4553279313147724,3.2174999999999998,11.57883392254999,1113.9660000000001,null,6.969298138184234,9.4540479048108939]
["2011-11-18",null,11.631089540052617,3.0475856697819315,10.85509878791013,null,null,null,null,4.7246220302375805,11.834346366687834,null,6.7494563693912157,4.6810771267330873,12.401342647192234,12.560101605733466,null,6.1993756752858324,6.4553279313147724,3.2174999999999998,11.57883392254999,1113.9660000000001,null,6.969298138184234,9.4540479048108939]
["2011-11-25",null,11.631089540052617,3.0475856697819315,10.85509878791013,null,null,null,null,4.7246220302375805,11.335389639843964,null,6.7494563693912157,4.7246220302375805,12.038465027669417,12.19722398621065,null,6.1993756752858324,6.4553279313147724,3.2174999999999998,11.57883392254999,1113.9660000000001,null,6.969298138184234,9.4540479048108939]
["2011-12-02",null,11.365735280776558,3.2179266524783317,10.531734510496584,null,null,null,null,4.7246220302375805,11.33765762496598,null,6.7494563693912157,4.7463944819898281,11.904653905470379,12.063412864011612,null,6.0193938008420496,5.947802148953464,3.22,11.278864131810352,1091.9160000000002,null,6.629332375345979,8.544139539567329]
["2011-12-09",null,11.526762224439809,3.0879266524783318,10.415066891285674,null,null,null,null,4.7246220302375805,11.580332033021865,null,6.7222408195146386,4.7463944819898281,12.260727569627145,12.306087272067495,null,5.766919226969522,5.9002997358260512,2.95,11.323859600421297,1106.9100000000001,null,6.5043449625377967,8.4466493575769466]
["2011-12-16",null,11.531797151410688,3.2253638074087783,10.403374728184696,null,null,null,null,null,11.568992107411777,null,6.4500853207488635,4.7246220302375805,12.045268983035472,12.204027941576705,null,5.7919167095311588,5.7902941475309886,2.99,11.116380495159715,1080.009,null,6.3743580532172865,8.1566785598619642]
["2011-12-23",null,11.740905379660711,3.2699884334227813,10.746742797631523,null,null,null,null,4.7246220302375805,11.72548308083099,null,6.4500853207488635,4.6810771267330873,12.405878617436271,12.564637575977502,null,6.2168739130789783,6.1753137065637063,3.1074999999999999,11.621329642904772,1112.4225000000001,null,6.7243228090801965,8.4366503645522926]
["2011-12-30",null,11.828449605370588,3.2250026217575032,10.950088677333349,null,null,null,null,4.7246220302375805,11.861562188152046,null,6.4500853207488635,4.6375322232285932,12.541957724757326,12.700716683298557,null,6.45185024915836,6.3803241211135937,3.06,11.8738042167773,1127.6369999999999,null,6.9792971312088898,8.5516387843358199]
["2012-01-06",null,11.979497414496961,2.9629001264612445,10.806327615346307,null,null,null,null,4.7246220302375805,11.748162932051166,null,6.7222408195146386,4.6375322232285932,12.555565635489431,12.714324594030664,null,6.2918663607638878,6.4353269152611245,2.9,12.011290370866298,1141.5285000000001,null,6.8593092149130337,8.1841757906797632]
["2012-01-13",null,11.867792948078261,2.937507387187317,10.743837719119197,null,null,null,null,4.6375322232285932,11.641567631316338,null,6.7222408195146386,4.593987319724099,12.480722126462849,12.526081828903202,null,6.0493907799160134,6.1153106584027634,2.8424999999999998,11.783813279555408,1127.8575000000001,null,6.7293223055925244,8.0741868674085637]
["2012-01-20",null,11.861713387160181,2.8985073871873168,10.655086994505183,null,null,null,null,4.6157597714763465,11.929601741812574,null,6.6678097197614834,4.5722148679718524,12.609997278417854,12.655356980858206,null,6.0493907799160134,6.1153106584027634,2.8424999999999998,11.783813279555408,1127.8575000000001,null,6.7293223055925244,8.0741868674085637]
["2012-01-27",null,11.935422903625753,2.9893369729496317,10.838838494762369,null,null,null,null,4.6157597714763465,11.959085548398802,null,6.7222408195146386,4.5504424162196058,12.639481085004082,12.684840787444434,null,6.5343419416117605,6.3453223430197108,3.0074999999999998,12.226268720896371,1145.277,null,7.0892860544800884,8.2716669796454916]
["2012-02-03",null,11.946006834195169,2.9473369729496315,10.855088627438175,null,null,null,null,4.6157597714763465,11.854758232785993,null,6.7222408195146386,4.5504424162196058,12.648553025492154,12.648553025492154,null,6.5343419416117605,6.3453223430197108,3.0074999999999998,12.226268720896371,1145.277,null,7.0892860544800884,8.2716669796454916]
["2012-02-10",null,12.11028455653331,3.0580399124024553,10.881338841760629,null,null,null,null,4.6157597714763465,12.115576521818019,null,6.7222408195146386,4.593987319724099,12.909371314524178,12.932051165744355,null,6.459349493926851,6.3703236130867698,3.18,12.273763937763484,1158.5070000000001,null,6.9193031730609613,8.3166624482564373]
["2012-02-17",null,12.426290483534428,3.1000399124024551,11.172591219719301,null,null,null,null,4.6375322232285932,12.455774290120658,null,6.7222408195146386,4.5722148679718524,13.249569082826818,13.272248934046994,null,6.2868668642515591,6.3628232320666518,3.2374999999999998,12.581232973271609,1169.7525000000001,null,6.8293122358390699,8.1766765459112722]
["2012-02-24",null,12.842087755904325,3.004039912402455,11.206341495276744,null,null,null,null,4.6593046749808398,12.752880341104962,null,6.7222408195146386,4.5722148679718524,13.546675133811121,13.569354985031298,null,6.4168537735720701,6.3953248831538296,3.2050000000000001,12.76621434422772,1195.1100000000001,null,6.7993152567651061,8.0091934127483082]
["2012-03-02",null,13.0367564788775,2.9755733012553591,11.493857450392859,null,null,null,null,4.6593046749808398,13.129365871359884,null,6.7494563693912157,4.6810771267330873,13.753061779914724,13.775741631134899,null,6.5918361515035242,6.5378321225360692,3.2725,13.166174065213902,1189.377,null,6.969298138184234,8.1391803220688193]
["2012-03-09",null,13.223487253923613,2.7916178094444959,11.947597547334647,null,null,null,null,4.6593046749808398,13.362968338927699,null,6.8855341187741033,4.7899393854943213,14.007076113580696,13.984396262360519,null,6.3043651020447049,6.4503276773013614,3.125,13.323658205352212,1169.0910000000001,null,6.7318220538486884,8.011693161004473]
["2012-03-16",null,13.6037527593819,3.0416178094444959,12.113848904710196,null,null,null,null,4.8770291925033096,13.37884423478182,null,6.8855341187741033,4.964118999512297,13.347092443073574,14.422117390909916,null,6.6468306131391239,6.6903398699451317,3.29,13.688621450752102,1223.3340000000001,null,7.0442905858691427,8.2016740284729099]
["2012-03-23",null,13.577292932958359,3.0266178094444958,12.116348925121859,null,null,null,null,4.8770291925033096,13.349360428195592,null,6.8855341187741033,5.0076639030167911,14.188514923342105,14.188514923342105,null,6.4618492421830149,6.4453274232879485,3.2825000000000002,13.493641086771339,1189.818,null,6.8393112288637248,8.0691873708962358]
["2012-03-30",null,13.865327043454595,3.0734620153604144,12.315100547849021,null,null,null,null,4.9858914512645436,13.682754241132178,null,6.8855341187741033,5.1165261617780251,14.544588587498865,14.521908736278689,null,6.1243832276009229,6.0403068482015838,3.355,13.553635044919268,1181.6595000000002,null,6.5393414381240875,7.8867057481962908]
["2012-04-06",null,14.128791315128971,3.1156176552234665,12.696363730380991,null,null,null,null,5.0076639030167911,14.0977955184614,null,6.8583185688975261,5.1165261617780251,14.959629864828088,15.118388823369319,null,6.3843570462419414,6.582834408656776,3.37,14.338555997354652,1248.912,null,6.6193333823213241,8.4591480988577654]
["2012-04-13",null,14.226314675375733,3.1281795132784311,12.822836840056935,null,null,null,null,5.1165261617780251,14.283770298466841,null,6.8583185688975261,5.3342506793004949,15.077565091173001,15.304363603374762,null,6.3918562910104324,6.3753238671001826,3.34,14.408548948527232,1261.9214999999999,null,6.5293424450994326,8.3641576651235461]
["2012-04-20",null,14.083053615168284,3.077330433977977,12.759780860392395,null,null,null,7.0216118681569908,5.1165261617780251,13.943572530164202,null,6.8583185688975261,5.4431129380617289,14.737367322870361,14.850766578971241,null,6.2468708921529412,6.2103154846575892,3.2275,14.156074374654706,1216.4985000000001,null,6.3743580532172865,8.0916851052017087]
["2012-04-27",null,14.412440654389307,3.0755835415317234,12.933187457985996,null,null,null,6.8583185688975261,5.2689333240437541,14.628504037013517,null,6.7222408195146386,5.3995680345572357,15.422298829719677,15.535698085820558,null,6.2593696334337592,6.2403170087380611,3.3774999999999999,14.81100841776958,1220.9085,null,6.3918562910104324,7.6767268946785441]
["2012-05-04",null,14.365039765339139,3.2041078313438822,13.080677776054126,null,null,null,6.7494563693912157,5.2689333240437541,14.274698357978771,null,6.9943963182804136,5.6608374555841987,14.955093894584051,15.068493150684931,null,6.2593696334337592,6.2403170087380611,3.3774999999999999,14.81100841776958,1220.9085,null,6.3918562910104324,7.6767268946785441]
["2012-05-11",null,14.112537421754514,3.1319966225594524,13.284407939320211,null,null,null,6.6133786200083282,5.2689333240437541,14.252018506758596,null,6.9943963182804136,5.5302027450707172,14.819014787262995,15.159212555565635,null,5.946901101413304,6.2553177707782961,3.3325,14.521037620054598,1171.9575,null,6.0943862485269591,7.2992649079978342]
["2012-05-18",null,14.012746076385737,3.0718267480953703,13.057611508911734,null,null,null,6.6678097197614834,5.1600710652825192,13.866461036015604,null,6.8583185688975261,5.486657841566223,14.773655084822643,14.887054340923523,null,6.5768376619665423,6.2503175167648841,3.3849999999999998,14.378551969453271,1118.376,null,6.7193233125678695,7.6717273981662171]
["2012-05-25",null,13.906150775650911,3.1132086713344229,13.025191910449958,null,null,null,7.1495249525769049,5.1600710652825192,13.639662523813843,null,7.1304740676633003,5.4213404863094823,14.546856572620884,14.660255828721764,null,6.629332375345979,5.7852938935175775,3.05,13.758614401924685,1089.711,null,6.8693082079376886,7.7517193423634545]
["2012-06-01",null,14.055027799017637,2.7380277906295305,12.577627185068462,null,null,null,7.0134472031940174,5.1600710652825192,13.898212827723849,null,7.1304740676633003,5.3995680345572357,14.80540687653089,14.986845686292297,null,6.4368517596213781,5.5527820818939233,2.8075000000000001,13.398650653037121,1084.8600000000001,null,6.6493303613952879,7.5267419993087268]
["2012-06-08",null,14.038503907414368,2.8410407451960151,12.958949479774766,null,null,null,6.8773694538111299,5.1600710652825192,13.945840515286219,null,7.1304740676633003,5.2689333240437541,14.558196498230972,15.034473373854668,null,6.4168537735720701,5.9403017679333461,3,14.278562039206722,1111.0995,null,6.6843268369815778,7.6667279016538901]
["2012-06-15",null,13.94422052591335,2.9072940378149963,13.046185985624749,null,null,null,6.8773694538111299,5.1600710652825192,13.52172729746893,null,7.1849051674164555,5.2689333240437541,14.31552209017509,14.542320602376849,null,6.2343721508721242,6.0153055781345248,3.0575000000000001,13.858604332171231,1058.4000000000001,null,6.459349493926851,7.9417002098318905]
["2012-06-22",null,14.092611552468217,2.9350547484655007,13.245451056915881,null,null,null,6.8773694538111299,5.1600710652825192,14.077383652363242,null,7.1849051674164555,5.3124782275482474,14.871178445069402,15.097976957271161,null,6.6168336340651601,5.8652979577321673,3.1425000000000001,14.383551465965596,1098.3105,null,6.8293122358390699,8.4366503645522926]
["2012-06-29",null,14.385181633208484,3.2060457728015792,13.410390788080678,null,null,null,7.4652253311452039,5.1600710652825192,14.574072394085096,null,7.1849051674164555,5.6172925520797046,15.367867186791255,15.708064955093896,null,7.2592689358992155,6.5203312334891272,3.34,14.658523774143598,1122.7860000000001,null,7.349259873121107,8.6766261971440013]
["2012-07-06",null,14.433781314394578,3.2948884365072022,14.160965389985224,null,null,null,8.1918805128498224,5.1600710652825192,15.136532704345459,null,7.320982916799343,5.8785619731066676,15.023133448244579,15.249931960446339,null,8.2241717627783828,7.6803901646006896,3.56,16.263362154600653,1194.0074999999999,null,8.2716669796454916,9.3840549536383122]
["2012-07-13",null,14.572452404712223,3.3686152185311986,14.331705952312916,null,null,null,8.2327038376646886,5.8132446178499269,15.456318606549942,null,7.4570606661822305,6.2051487493903714,14.889322326045541,15.116120838247301,null,8.3266614412810913,7.7128918156878674,3.6775000000000002,16.255862909832164,1171.9575,null,8.3691571616358722,9.3265607437465494]
["2012-07-20",null,14.240030585399362,3.4257375774960677,15.141115129940642,null,null,null,8.9130925845791253,5.5519751968229638,14.440261271886058,null,8.0558027634669358,6.2051487493903714,15.120656808491338,15.347455320693097,null,9.3490584780520205,8.0779103586669372,3.835,17.335754156494854,1199.52,null,9.3790554571259861,10.218970871196969]
["2012-07-27",null,13.364264330425993,3.3777375774960672,15.562373957984637,null,null,null,8.9539159093939915,5.5955201003274579,13.641930508935861,null,8.0558027634669358,6.0527415871246433,14.322326045541141,14.549124557742902,null,8.8391098337946392,7.812896895956106,3.6949999999999998,16.555832700571802,1139.5440000000001,null,8.8991037919425668,9.6765254996094576]
["2012-08-03",null,13.075258226306037,3.3410324789488297,14.655061085301696,null,null,null,8.096626088281802,5.7696997143454327,13.907284768211921,null,8.0558027634669358,5.8350170696021735,14.474281048716321,14.814478817018962,null,8.6491289663262023,7.9404033732981096,3.7174999999999998,16.528335469754001,1136.4570000000001,null,8.6891249384248184,9.2640670373424587]
["2012-08-10",null,13.10992599888545,3.379557416489313,14.632816618903377,null,null,null,8.2680840525042392,5.7696997143454327,13.814297378209201,null,8.0558027634669358,5.5519751968229638,14.15449514651184,14.72149142701624,null,9.1290806315096216,8.1829156929485869,3.895,16.943293680277165,1155.1994999999999,null,9.1490786175589314,9.589034310643731]
["2012-08-17",null,13.084330166794109,3.3337375774960676,14.570697235172288,null,null,null,7.9578267839112558,5.7588134884693094,13.852853125283497,null,8.0558027634669358,5.5519751968229638,14.079651637485258,14.533248661888777,null,8.6166322389960737,7.9779052783986986,3.835,16.560832197084128,1169.5319999999999,null,8.7241214140111101,9.2140720722191833]
["2012-08-24",null,13.545703140187401,3.3831353135313531,15.162340428427187,null,null,null,8.0612458734422496,5.7588134884693094,14.215730744806313,null,8.1918805128498224,5.5519751968229638,14.442529257008074,14.896126281411593,null,8.7441194000604181,8.0879108666937611,3.875,17.270760701834604,1237.4459999999999,null,8.8291108407699834,9.2040730791945293]
["2012-08-31",null,13.679838260261013,3.4231482680978376,15.419587684419369,null,null,null,8.2735271624795548,5.7588134884693094,14.417581420665881,null,8.1918805128498224,5.6608374555841987,14.644379932867642,15.097976957271161,null,8.8341103372823113,8.1154122637675261,3.875,17.70071740189475,1247.8095000000001,null,8.896604043686402,9.3990534431752941]
["2012-09-07",null,13.819157346327808,3.4471467258875417,15.502863348002517,null,null,null,8.0013716637137797,5.7588134884693094,14.515104780912637,null,8.1918805128498224,5.7696997143454327,14.90066225165563,15.195500317517917,null,8.719121917498784,7.9729050243852866,3.86,17.443243331509894,1251.999,null,8.8741063093809291,9.2915642681602577]
["2012-09-14",null,13.882012933995151,3.3825574164893126,15.438163494694331,null,null,null,8.153778743022615,5.4431129380617289,14.653451873355712,null,8.1646649629732444,5.7696997143454327,15.107048897759231,15.333847409960992,null,8.7891148686713638,7.7678946098353983,3.8475000000000001,17.433244338485238,1244.943,null,9.0365899460315653,9.3940539466629662]
["2012-09-21",null,13.831145267687042,3.2891417908145955,15.177774911073191,null,null,null,8.0421949885286459,5.4496446735874038,14.00254014333666,null,7.7564317148245827,5.7696997143454327,14.569536423841059,14.68293567994194,null,8.7941143651836935,7.4603789880105662,3.7324999999999999,16.18586995865958,1204.5915,null,9.0940841559233299,9.4040529396876202]
["2012-09-28",null,13.202913388888168,3.2378235402979554,14.609368136578519,null,null,null,7.911560349121074,5.4496446735874038,13.424203937222172,null,8.1646649629732444,5.7696997143454327,13.877800961625692,14.217998729928331,null,8.554138532591983,7.1628638742125572,3.6825000000000001,15.705918293476163,1149.0255,null,8.7816156239028746,9.1415793727904386]
["2012-10-05",null,13.300112751260352,3.2487196878566365,14.17648979280802,null,null,null,7.982320778800176,5.3342506793004949,13.755329765036741,null,8.1646649629732444,5.8350170696021735,14.322326045541141,14.549124557742902,null,8.6916246866809832,7.5703845763056279,3.7075,15.513437677751563,1124.55,null,8.8666070646124382,9.2615672890862921]
["2012-10-12",null,13.687905807337907,3.3561417908145956,13.927743150526485,null,null,null,8.1047907532447745,5.3342506793004949,14.08872357797333,null,8.1646649629732444,6.0091966836201491,14.701079560918082,14.88251837067949,null,8.8591078198439455,7.7328928317415153,3.8849999999999998,15.483440698677597,1121.904,null,9.1790755966328934,9.4665466460917109]
["2012-10-19",null,13.718685605422429,3.6089974090867032,13.954728783437703,null,null,null,8.2163745077387418,5.4431129380617289,13.864193050893585,null,8.1646649629732444,6.0962864906291365,14.476549033838337,14.657987843599745,null,8.8591078198439455,7.7328928317415153,3.8849999999999998,15.483440698677597,1121.904,null,9.1790755966328934,9.4665466460917109]
["2012-10-26",null,13.983067871074766,3.6242568088584557,14.011267019924505,null,null,null,8.3959971369241533,5.4431129380617289,13.993468202848589,null,8.1646649629732444,6.1398313941336307,14.560464483352989,14.78726299555475,null,8.7266211622672731,7.4203769559032704,3.8774999999999999,15.638425090559744,1134.4725000000001,null,9.1415793727904386,9.4515481565547308]
["2012-11-02",null,14.061831754383691,3.6214195120446626,14.119329735437638,null,null,null,8.3959971369241533,5.4431129380617289,14.183978953098068,null,8.1646649629732444,6.118058942381384,14.750975233602468,14.977773745804228,null,8.6841254419124922,7.5103815281446842,3.8025000000000002,15.583430628924146,1111.9815000000001,null,9.0840851628986758,9.431550170505421]
["2012-11-09",null,13.668498334650925,3.4419892662163409,13.642785021649971,null,null,null,8.4449851267019937,5.4431129380617289,13.669146330400075,null,8.1646649629732444,6.0962864906291365,14.168103057243945,14.349541867005353,null,9.0240912047507482,7.4128765748831524,3.6375000000000002,14.990990292213363,1075.3785,null,9.3690564641013303,9.5865345623875662]
["2012-11-16",null,13.294928785267167,3.3985833256222824,13.028697708722857,null,null,null,8.3551738121092871,5.4431129380617289,13.165653633312166,null,8.1646649629732444,6.0527415871246433,13.664610360156038,13.846049169917446,null,8.4541486023454375,7.212866414346677,3.645,14.018588220565702,1046.4930000000002,null,8.8641073163562751,9.0240912047507482]
["2012-11-23",null,13.28358885965708,3.5005833256222822,12.884718305451003,null,null,null,8.0911829783064864,5.4431129380617289,13.118025945749796,null,8.1646649629732444,6.0527415871246433,13.616982672593668,13.957180440896307,null,8.4166523785029828,7.3878753048160934,3.7749999999999999,13.946095521136957,1055.9745,null,8.7591178895974018,9.101583400691819]
["2012-11-30",null,13.523347286841799,3.5849966071373496,13.09736537147865,null,null,null,8.3823893619858652,5.3342506793004949,13.544407148689107,null,8.1646649629732444,6.0309691353723958,14.043363875532977,14.383561643835618,null,8.6916246866809832,7.515381782158097,3.6074999999999999,14.478541899699815,1097.4285000000002,null,9.1715763518644025,9.3115622542095657]
["2012-12-07",null,13.674978292142402,3.7548696832300053,12.990582875431709,null,null,null,8.0558027634669358,5.3342506793004949,13.657806404789985,null,8.1646649629732444,6.0309691353723958,14.156763131633857,14.496960899936498,null,8.6916246866809832,7.515381782158097,3.6074999999999999,14.478541899699815,1097.4285000000002,null,9.1715763518644025,9.3115622542095657]
["2012-12-14",null,13.501639429245344,3.6991931155732396,13.253971918995637,null,null,null,7.3672493515895248,5.22538842053926,13.385648190147874,null,8.1646649629732444,6.0962864906291365,13.880068946747709,14.22026671505035,null,7.9292014685510726,7.1228618421052614,3.6974999999999998,14.763513200902471,1072.0709999999999,null,8.5066433157248742,8.8466090785631302]
["2012-12-21",null,13.344500460076981,3.672264581598347,13.030703385886561,null,null,null,7.9061172391457593,5.3995680345572357,13.127097886237866,null,8.1646649629732444,6.0962864906291365,13.728113943572529,14.000272158214642,null,8.0566886296154188,7.0303571428571425,3.7524999999999999,14.368552976428614,1067.4404999999999,null,8.5791360151536189,8.9540982535781666]
["2012-12-28",null,13.594626819248067,3.724283643317603,13.058654408783003,null,null,null,7.9061172391457593,5.3777955828049882,13.410596026490065,null,8.1646649629732444,6.0962864906291365,13.961716411140344,14.233874625782455,null,7.7217223632894898,6.915351300548668,3.53,14.186071353728666,1064.7945,null,8.2316710075468738,8.6466292180700375]
["2013-01-04",7.8511418283950727,13.641930508935861,3.4610283458252367,12.835397632791473,null,null,null,7.9061172391457593,5.3777955828049882,13.705434092352354,null,8.1646649629732444,6.0527415871246433,13.959448426018326,14.254286491880613,null,7.5542201792416117,6.8929079455395241,3.3774405477930971,14.028527339380631,1107.1300000000001,null,8.1115946407139194,8.4640360116155975]
["2013-01-11",7.7055386365553824,13.498140252199946,3.2185928873261158,12.81172010439885,null,null,null,7.9061172391457593,5.2885285306207761,13.70089812210832,null,8.0285872135903578,5.9874242318679025,13.898212827723849,14.193050893586138,null,7.4442693577402386,6.9879089615931722,3.3950217451651707,14.173586220222786,1089.05,null,7.9640863603828693,8.3916426489439004]
["2013-01-18",7.887610665229686,13.620611448788894,3.3745103482310848,13.203624022621566,null,null,null,7.9197250140840474,5.2885285306207761,13.437811847954277,null,8.0285872135903578,5.9874242318679025,14.118207384559557,14.413045450421846,null,7.8116792810740341,7.245478561268035,3.5500138798926621,14.300954993645171,1135.3499999999999,null,8.3690537425463418,8.6899250755911908]
["2013-01-25",7.9229908800692375,13.995962986482809,3.482927732025539,13.319834420594553,null,null,null,7.9197250140840474,5.2580470981676308,13.814297378209201,null,8.0285872135903578,6.0309691353723958,14.494692914814479,14.948289939218,null,7.69,7.245478561268035,3.61,14.35,1135.3499999999999,null,8.2200000000000006,8.5601069026799159]
["2013-02-01",7.9940234652471052,14.185566542683482,3.5055982233737395,13.425975065113205,null,null,null,7.9197250140840474,5.2580470981676308,14.127279325047628,null,8.0285872135903578,6.0962864906291365,14.807674861652908,15.261271886056427,null,7.8116792810740341,7.4099999999999993,3.6,14.690000000000001,1135.3499999999999,null,8.3690537425463418,8.6499182172726208]
["2013-02-08",7.8451544074222248,14.488115757960626,3.6095431973103853,13.593350696854156,null,null,null,7.9197250140840474,5.2580470981676308,14.68293567994194,null,8.0285872135903578,6.2051487493903714,15.36333121654722,15.816928240950739,null,7.56,7.11,3.82,14.87,1135.3499999999999,null,8.01,8.3900097159513063]
["2013-02-15",7.6573671132738408,14.220720312074754,3.7582122698251132,13.347594281468661,null,null,null,7.9197250140840474,5.2580470981676308,14.345005896761318,null,8.0285872135903578,6.1616038458858773,15.025401433366598,15.478998457770118,null,7.319349983806748,6.9477748425116834,3.8000061688411835,14.178485019200572,1139.99,null,7.749355671856673,8.1916083573510576]
["2013-02-22",7.8103185035802065,14.587453506305,3.7091699824188025,13.420804110636654,null,null,null,7.9197250140840474,5.2580470981676308,14.592216275061235,null,8.0285872135903578,6.0962864906291365,15.272611811666515,15.612809579969156,null,7.2118485617942678,6.9078947368421044,3.8950063230622129,14.876019562537254,1131.3900000000001,null,7.5716381311626213,8.0642395839286749]
["2013-03-01",7.630695874394795,14.298739000272159,3.9076524474877394,13.27683385178956,null,null,null,7.9197250140840474,5.2580470981676308,14.256554477002632,null,8.0558027634669358,6.1616038458858773,15.082101061417038,15.308899573618797,null,7.0768594344064422,7.1954379191221287,3.9175225933808338,14.741030435149428,1076.48,null,7.4693076636266902,7.9967450202347612]
["2013-03-08",7.6415820943454253,14.409189875714416,3.7725548255760155,13.559059104009668,null,null,null,7.8652939143308931,5.2689333240437541,14.576340379207114,null,8.0558027634669358,6.226921201142618,15.268075841422482,15.426834799963714,null,6.8667553893592652,7.1154236943710627,3.9500632306221277,15.033597596322636,1111.32,null,7.3993637004438861,8.0617901844397828]
["2013-03-15",7.6655317782368151,14.397623151592127,3.8592270441997472,13.491020229318224,null,null,null,7.8652939143308931,5.2689333240437541,14.472013063594304,null,8.0558027634669358,6.2051487493903714,15.039009344098703,15.197768302639936,null,7.1419045986114638,7.3277789067262749,4.2850313068690049,14.570933248420818,1082.43,null,7.426851405819229,8.0040932187014384]
["2013-03-22",7.7047221700590862,14.42778735371496,3.8783504518676164,13.261320988359911,null,null,null,7.9469405639606254,5.2907057757960008,14.297378209198948,null,8.0558027634669358,6.2486936528948647,15.204572258005987,15.36333121654722,null,7.29,7.3277789067262749,3.95,14.49,1082.43,null,7.61,8.0040932187014384]
["2013-03-29",7.7235008994739243,14.565227252109228,3.9324820332500541,13.424342132120609,null,null,null,7.9469405639606254,5.3015920016721241,14.186246938220085,null,8.0558027634669358,6.3357834599038529,15.093440987027126,15.320239499228885,null,7.2866913239548561,6.952855110749848,3.9625551340180749,14.046217446800405,1104.93,null,7.2668239725449535,7.8016095276197017]
["2013-04-05",7.2455958436412242,14.334573165200036,3.6467104654390674,12.855537139700141,null,null,null,7.9469405639606254,5.3015920016721241,13.852853125283497,null,7.7564317148245827,6.4228732669128403,14.714687471650185,14.986845686292297,null,6.9394209075297262,6.3002946555578134,3.5899571265537769,13.718542226286411,1070.53,null,7.216747360772052,7.8642052923358294]
["2013-04-12",7.4619594651600147,14.390138800689469,3.6780173344437248,12.790491975495121,null,null,null,7.9469405639606254,5.3015920016721241,14.18171096797605,null,7.7564317148245827,6.3140110081516054,15.043545314342737,15.31570352898485,null,6.9767062108606384,6.5129038813249327,3.737546651861448,14.018457585926297,1097.43,null,7.3868445475006608,7.8941423972000653]
["2013-04-19",7.8293693884938103,14.531207475278963,3.7600629221800688,12.873227247119916,null,null,null,7.9469405639606254,5.3015920016721241,14.399437539689739,null,7.8380783644543151,6.2922385563993588,15.261271886056427,15.533430100698538,null,7.0267828226335407,6.445336313757366,3.8849819561395393,14.303676548632829,1095,null,7.4366490037747974,7.1767405024534821]
["2013-04-26",7.8726421127975685,14.649142701623877,3.9349495697233277,12.671560022534477,null,null,null,7.9469405639606254,5.3015920016721241,14.431189331397986,null,7.8380783644543151,6.3140110081516054,15.045813299464756,15.431370770207748,null,7.0118142702014223,6.4527027027027026,3.9449739366460013,14.233460429951258,1097.43,null,7.6366832953676429,8.2316152156696258]
["2013-05-03",7.7381972964072752,14.258595663612448,3.859998149347645,12.68870581895672,null,null,null,7.9469405639606254,5.3015920016721241,14.360881792615443,null,7.8380783644543151,6.3140110081516054,14.610360156037379,15.018597478000546,null,7.1868102559078162,6.9754623044096729,4.1624255883532273,14.40845641565765,1067.6600000000001,null,8.0217833261212128,8.4466180596945879]
["2013-05-10",7.647841670817038,14.135897668511294,3.8535208661053022,12.67264864452954,null,null,null,7.9469405639606254,5.3015920016721241,14.442529257008074,null,7.8380783644543151,6.3575559116560996,15.009525537512474,15.25900390093441,null,7.1617719500213646,6.9452347083926034,4.1300391721415135,14.911127621878038,1081.99,null,7.9191807030865169,8.5767083881046275]
["2013-05-17",7.6347782068762804,14.725347001723669,3.8974738595354865,13.049856165818904,null,null,null,8.0013716637137797,5.3124782275482474,14.199854848952192,null,7.8380783644543151,6.4228732669128403,15.447246666061872,15.696725029483808,null,6.8768251428135985,6.4153627311522046,3.7774898985225627,14.273467288269828,1091.92,null,7.4341996042859062,8.0392012780422224]
["2013-05-24",7.7205071889875008,14.982990111584868,3.7688535208661054,13.642338686631994,null,null,null,8.0013716637137797,5.3124782275482474,14.562732468475009,null,7.8380783644543151,6.4228732669128403,15.190283951737277,15.816928240950739,null,7.0316816216113249,6.6203515545620801,3.7025384781468804,14.993590738004066,1095,null,7.5441504257872785,8.1317341476225877]
["2013-05-31",7.7635077577924925,14.972557380023586,3.7557447333518401,13.553343838535588,null,null,null,8.0013716637137797,5.3124782275482474,14.639843962623605,null,7.8380783644543151,6.4881906221695811,15.433638755329765,15.547038011430645,null,6.9867759643149725,6.5428774639300951,3.6800222078282596,14.95603327917439,1071.19,null,7.459237910172356,8.1540508985213798]
["2013-06-07",7.6791395531751032,14.726934591309082,3.8492026772770735,14.163516466768453,null,null,null,8.0013716637137797,5.3124782275482474,14.0592397713871,null,7.8380783644543151,6.444645718665087,14.73963530799238,14.966433820194139,null,6.9767062108606384,6.6327982117455795,3.9850714043366953,15.270917191246392,1061.93,null,7.384122992513003,8.2016781108053909]
["2013-06-14",7.5808914181206584,13.996416583507212,4.1408346442120845,13.9770899501139,null,null,null,8.0013716637137797,5.3124782275482474,13.528531252834982,null,7.8380783644543151,6.3793283634083462,14.208926789440262,14.435725301642021,null,6.854236236416039,6.4354297906929485,4.0825390950309988,15.101092160016549,1054.8699999999999,null,7.184360856418925,8.1192149946793606]
["2013-06-21",7.4529783337007443,13.92520185067586,4.0399740908670303,13.75800477360745,null,null,null,8.0013716637137797,5.3124782275482474,13.762133720402794,null,7.56592286568854,6.0745140388768899,14.208926789440262,14.662523813843782,null,7.0041939162359812,6.7328794960373903,3.9474414731192748,14.973451231095398,1067.22,null,7.3691544400808846,8.1390823460892623]
["2013-06-28",7.6040246355157484,13.779824004354532,3.943894389438944,13.933545070311375,null,null,null,8.0013716637137797,5.3124782275482474,13.895944842601834,null,7.56592286568854,6.1398313941336307,13.64419849405788,13.870997006259639,null,6.6343345934132936,6.6729323308270674,3.8550630764010982,15.48347063578246,1023.12,null,6.8643059898703731,7.8642052923358294]
["2013-07-05",7.4350160707822024,13.934046992651728,3.7725548255760155,13.972463306634879,null,null,null,8.0013716637137797,5.3124782275482474,13.723577973328496,null,7.56592286568854,6.0309691353723958,13.145241767214008,13.485439535516647,null,6.5769097831737149,6.7829201381832949,3.9199901298541069,15.833462607195248,1041.2,null,6.8343688850061382,7.6116449894811904]
["2013-07-12",7.3800406600315167,13.684795427741994,3.724900527435921,13.775694881027226,null,null,null,7.6747850651948504,5.3124782275482474,13.814297378209201,null,7.56592286568854,5.9221068766111618,13.201941395264448,13.542139163567088,null,6.7919126271986769,6.1676996545417593,3.9324820332500541,16.010907992390532,1025.0999999999999,null,7.1144168932361209,7.9640863603828693]
["2013-07-19",7.3051978978709284,13.054749160845505,3.683260849449431,13.900886410459481,null,null,null,7.2121207172930335,4.223855639935902,11.791254649369501,null,7.2665518170461878,5.8785619731066676,12.81184795427742,13.152045722580059,null,6.6043974885490577,5.41023166023166,3.532432682520589,14.690953823376525,1003.72,null,7.0218840236557565,7.5016941679798173]
["2013-07-26",7.2107599397992042,11.824140433638757,3.6516455383856146,12.717826457324659,null,null,null,6.9943963182804136,4.223855639935902,11.197042547400889,null,7.2665518170461878,5.7696997143454327,12.104236596207929,12.557833620611451,null,6.4917251120600268,4.960373907742329,3.38006230529595,13.55116659454546,966.01,null,6.9217308001099518,7.3767747940463275]
["2013-08-02",6.9337056420556458,11.071849768665517,3.333333333333333,11.892923140565594,null,null,null,6.9127496686506804,4.1149933811746671,11.099519187154131,null,6.9943963182804136,5.6608374555841987,11.779914723759411,12.233511748162933,null,6.579359182662607,4.8752794147530985,3.3974892816384443,13.576204900431911,936.9,null,7.0667896809521098,7.4167816523648957]
["2013-08-09",6.9075787141741314,10.699673410142429,3.3675704019000032,11.42617646018229,null,null,null,6.9671807684038356,4.1149933811746671,11.011067767395446,null,6.9943963182804136,5.1165261617780251,11.464664791798967,11.918261816202486,null,6.4119835509216552,4.7353180247917086,3.6200302273217977,13.556065393523244,918.38,null,7.0191624686680996,7.3343185362388663]
["2013-08-16",6.8912493842481846,10.997006259638937,3.2716449215014958,11.743781927241949,null,null,null,6.8038874691443709,4.1149933811746671,11.235598294475189,null,6.9943963182804136,5.4431129380617289,11.689195318878708,12.142792343282228,null,6.2818932225116146,4.5529363950416579,3.6075383239258505,13.596072251841813,938.89,null,6.9617376584285209,7.3242487827845322]
["2013-08-23",6.8716541883370494,11.263494511476004,3.3308657968600599,12.624204965749232,null,null,null,6.8311030190209481,4.1149933811746671,11.557652181801688,null,6.9943963182804136,4.2456280916881486,12.011249206205209,12.351446974507848,null,6.3044821289091741,4.8752794147530985,3.8249899756330774,13.218592575053684,935.58,null,6.9418703070186183,7.1917090548856004]
["2013-08-30",6.7938177156900368,11.451964075115667,2.3339810616575676,13.624376423713455,null,null,null,6.9399652185272585,4.1149933811746671,11.931869726934591,null,6.9943963182804136,4.4633526092106175,12.272067495237232,12.702984668420576,null,6.4119835509216552,4.9728205649258284,3.9474414731192748,14.298505594156278,965.35,null,7.0093648707125311,7.2417856666585019]
["2013-09-06",6.7271396184924228,11.224938764401706,3.3416612689306318,13.25941589986855,null,null,null,6.6678097197614834,4.1149933811746671,11.539508300825547,null,6.9943963182804136,4.3980352539538767,11.879706069128186,12.265263539871178,null,6.2718234690572805,4.8953464742938424,3.7449492612812687,14.228561630973473,952.34,null,7.0118142702014223,7.0591693269866678]
["2013-09-13",6.2886971099807587,10.643200580604191,3.0933654113074862,13.214510242572198,null,null,null,6.4773008706254407,3.8972688636521982,11.430645014968702,null,6.7222408195146386,4.2456280916881486,11.657443527170463,12.111040551573982,null,6.4168823498994394,4.7901849217638688,3.669997840905586,14.418526169111985,947.31,null,7.0667896809521098,7.0542705280088835]
["2013-09-20",6.0124592787334974,10.418443255012248,3.0099318343049255,12.905069440475511,null,null,null,6.2595764716128208,3.4465791123806873,11.147146874716503,null,6.7222408195146386,4.0279035741656797,10.648190147872631,11.691463304000726,null,6.5692894292082729,4.5953566348303188,3.1200456494247555,13.393588560760078,941.76,null,7.0191624686680996,7.0842076328731194]
["2013-09-27",6.3425838987363825,10.205025855030391,3.0500293019956204,12.336808759052573,null,null,null,6.4228697708722864,3.4465791123806873,10.95890410958904,null,6.6950252696380605,3.9190413154044452,10.95890410958904,11.412501133992562,null,6.7818428737443428,4.5676691729323302,3.1849727028777646,13.166066563791889,921.47,null,7.2717227715227377,7.2442350661473949]
["2013-10-04",6.4500853207488635,10.180078018688198,2.9900373214891585,11.976747034185452,null,null,null,6.5589475202551739,3.2440953110847905,10.834164927878073,null,6.6950252696380605,4.2020831881836553,10.879524630318425,11.355801505942122,null,6.8594071908925889,4.3901137980085352,3.1374726257672498,12.736333031240731,862.6,null,7.5441504257872785,7.466858264137799]
["2013-10-11",6.5918783356058324,10.172140070761136,2.914931680083896,11.69669902595547,null,null,null,6.5589475202551739,3.2440953110847905,10.834164927878073,null,6.6950252696380605,4.2020831881836553,10.879524630318425,11.355801505942122,null,6.8594071908925889,4.3901137980085352,3.1374726257672498,12.736333031240731,862.6,null,7.5441504257872785,7.466858264137799]
["2013-10-18",6.5992265340725078,10.23450966161662,3.3200703247894885,11.843390839790224,null,null,null,6.3956542209957084,3.3094126663415313,10.924884332758777,null,6.6950252696380605,4.3544903504493835,10.949832169100972,11.516828449605372,null,6.8594071908925889,4.4302479170900222,3.3174485672866356,12.931196368357025,906.7,null,7.4891750150365919,7.4491681567180228]
["2013-10-25",6.622087595968833,10.352898484985939,3.2725702476789733,12.020019758489212,null,null,null,6.4228697708722864,3.3094126663415313,11.09271523178808,null,6.4500853207488635,4.0061311224134331,11.226526353987119,11.748162932051166,null,6.9650035244137092,4.4025604551920337,3.4425218222756855,13.097483378102915,906.92,null,7.642670716340489,7.5199285863971248]
["2013-11-01",6.349932097203058,10.401433366597116,3.1610684432929275,11.634103261239343,null,null,null,6.2323609217362437,3.3094126663415313,10.967976050077112,null,6.4500853207488635,4.0279035741656797,11.099519187154131,11.62115576521818,null,6.6751579182281597,4.2824121113594797,3.3024891274174144,12.802738972939581,911.33,null,7.4050789659179665,7.3024763428832706]
["2013-11-08",6.0883906628891493,10.572439444797244,2.9224885105332965,11.815086667918584,null,null,null,5.9602054229704686,3.3094126663415313,11.131270978862378,null,6.4500853207488635,4.0061311224134331,11.417037104236597,11.825274426199764,null,6.4525347202377556,4.3225462304409668,3.3649486443971499,13.192737802670935,898.54,null,7.0324980881076211,7.0126307366977203]
["2013-11-15",6.1863666424448276,10.45881339018416,3.2983251596187659,11.863530346698891,null,null,null,5.9329898730938915,3.3094126663415313,11.131270978862378,null,6.4500853207488635,4.0061311224134331,11.201578517644924,11.655175542048443,null,6.4451865217710793,4.219924812030075,3.4300299188797383,12.805188372428471,892.33,null,6.9824214763347197,6.9674529239026013]
["2013-11-22",6.1926262189164403,10.471287308355258,3.0750131087875143,12.325106072605646,null,null,null,5.8241276735875811,3.3094126663415313,11.174362696180713,null,6.4500853207488635,4.0061311224134331,11.287761952281594,11.58260001814388,null,6.4949909780452169,4.2224649461491559,3.6900465747509332,13.195187202159827,907.58,null,7.0175295356755045,6.9924912297890529]
["2013-11-29",6.2075947713485586,10.457452599110949,3.2432682520588512,12.15664181886963,null,null,null,5.796912123711004,3.3094126663415313,11.126735008618343,null,6.4500853207488635,3.9408137671566918,11.240134264719224,11.534972330581512,null,6.5499663887959025,4.1526112578744154,3.6525708645630921,13.36501223338967,886.85,null,7.1326513116534267,6.8675718558555623]
["2013-12-06",5.7966399682122383,10.098657352807766,3.1249807223713026,11.910068936987839,null,null,null,5.5519721748218069,3.3094126663415313,10.909008436904655,null,6.4500853207488635,4.0279035741656797,11.249206205207294,11.476004717409054,null,6.3801413575660595,4.2275452143873196,3.6425464976404185,13.280099717774748,890.38,null,7.0501881955273973,6.6626387652849335]
["2013-12-13",5.7375822249800645,9.4266533611539511,3.2175133401190585,11.777529209088906,null,null,null,5.2253855763028767,3.3747300215982721,10.162841331760864,null,6.4500853207488635,4.0279035741656797,10.503039100063505,10.434999546402976,null,6.2250127232695673,4.2824121113594797,3.8649332222941921,13.237643459967288,877.59,null,6.6925758701491693,6.5224786834205597]
["2013-12-20",4.8549819424826568,9.243400163294929,2.9900373214891585,11.730174152303661,null,null,null,5.1437389266731444,3.1787779558280498,10.015422298829721,null,6.4500853207488635,3.8754964118999511,10.35562006713236,10.46901932323324,null,6.1074415478027531,4.3050193050193046,3.4824650689368002,13.270029964320415,867.23,null,6.5276496378971096,6.4626044736920898]
["2013-12-27",4.8499999999999996,9.24,2.99,11.73]
["2014-01-03",4.8499999999999996,9.24,2.99,11.73]
["2014-01-10",5.0166423087495282,8.7299283316701448,3.1849727028777646,12.160179840353585,null,null,null,4.8715834279073693,3.1787779558280498,9.5436813934500595,null,6.4500853207488635,3.3747300215982721,10.201397078835164,10.428195591036923,null,5.6899550126960543,4.3276264986791304,3.8649332222941921,13.037609168374443,836.8,null,6.2601207826103531,6.2051453718596665]
["2014-01-17",4.6933215762157872,8.6866098158396081,3.2349403164615524,11.385080979868658,null,null,null,4.9532300775371016,2.7651013725353586,9.7772838610178727,null,6.4228697708722864,3.3094126663415313,10.230880885421392,10.457679397623153,null,5.6349796019453686,4.239991871570818,3.9949415502297896,13.164977941796826,832.17,null,6.2326330772350094,6.1776576664843237]
["2014-01-24",4.3501334922721453,8.629910187789168,3.1300700163474295,11.380182180890873,null,null,null,4.9532300775371016,2.7651013725353586,9.6434727388188328,null,6.4228697708722864,3.3094126663415313,10.097069763222354,10.323868275424113,null,5.652669709365143,4.2951127819548871,3.9625551340180749,12.847644630235932,827.76,null,6.2726399355535785,6.1300304542003126]
["2014-01-31",4.8800202483691084,8.5899936496416593,3.0299805681502732,11.440056390619345,null,null,null,4.789936778277637,2.7542151466592348,9.6616166197949749,null,6.4228697708722864,3.3094126663415313,10.115213644198494,10.342012156400255,null,5.5350985338983287,4.3349928876244661,4.1200148052188394,12.750212961677786,817.39,null,6.1074415478027531,5.9724524204149283]
["2014-02-07",5.5100602280118771,8.6999909280595134,3.03,10.59011476797383,null,null,null,5.062092277043412,2.7542151466592348,9.718316247845415,null,6.2867920214893989,3.4835922803595065,10.398711784450695,10.625510296652454,null,5.8075261881628686,4.4299939036781142,4.5649424755559673,13.257510811377189,852.45,null,6.4876427795785405,6.3825907570549516]
["2014-02-14",5.2501517266905626,8.0799237956998997,3.03,11.51000035380215,null,null,null,5.2253855763028767,2.7542151466592348,8.9358613807493423,null,6.2867920214893989,3.4400473768550128,9.6162569173546224,9.843055429556383,null,5.9550344684939196,4.4051005893111155,4.1075229018228923,13.442576550537916,871.86,null,6.7276839294899533,6.6226319069663653]
["2014-02-21",5.1799356080089929,8.4198947654903389,3.1200456494247555,11.360042673982209,null,null,null,5.4431099753154966,2.7542151466592348,9.325954821736369,null,6.2867920214893989,3.6577718943774822,10.006350358341649,10.23314887054341,null,6.1624169585534396,4.5575086364560047,4.6849264365688903,13.582736632402289,894.57,null,6.9176484676284646,6.8174952440826599]
["2014-02-28",5.3200956898733658,8.739907466207022,3.2400296104376793,11.810187868940799,null,null,null,5.2526011261794547,2.7542151466592348,9.4801778100335667,null,6.2867920214893989,3.8319515083954574,10.160573346638847,10.387371858840606,null,5.9901425278347036,4.5750355618776668,5.1050245211437026,14.142560493363488,915.52,null,6.7701401872974145,6.7075444225812868]
["2014-03-07",5.4999904745575439,9.2799147237594131,3.0899725486567351,12.040159265397879,null,null,null,5.4975410750686518,2.7542151466592348,10.122017599564547,null,6.2867920214893989,3.9190413154044452,10.981583960809218,11.208382473010976,null,6.4149772614080787,4.8574984759195283,5.1500570617809442,14.375253444808228,976.15,null,7.062435192971857,7.4124271643846438]
["2014-03-14",5.5699344377403479,9.4999092805951193,2.949939853798464,10.850023269295146,null,null,null,5.9057743232173143,2.797760050163729,10.344280141522272,null,6.2867920214893989,3.8972688636521982,11.251474190329311,11.478272702531072,null,6.7374815274455218,4.8498780735622837,4.3999259739058019,13.962665708679312,947.93,null,7.3675215070882905,7.2050446743251229]
["2014-03-21",5.9901425278347036,9.4599927424476107,3.0699238148113879,11.110203926115227,null,null,null,6.1234987222299342,2.8413049536682227,10.323868275424113,null,6.5589475202551739,4.0279035741656797,11.684659348634675,12.138256373038194,null,7.037669042584171,4.785104653525706,4.0999660713734931,14.33769598597855,910.89,null,7.8201161015357732,7.5525872462490176]
["2014-03-28",5.8200453411060948,9.7400889050167834,2.9200209740600229,11.429986637165012,null,null,null,6.1779298219830885,2.8413049536682227,10.405515739816748,null,6.5589475202551739,4.223855639935902,11.652907556926426,12.106504581329945,null,7.1051636062780839,4.9199857752489331,4.0674254341321987,14.365183691353895,891.48,null,7.8375340534567846,7.5425174927946834]
["2014-04-04",5.5201299814662113,9.6799872992833169,2.949939853798464,10.990183351159519,null,null,null,5.9329898730938915,2.8413049536682227,10.410051710060783,null,6.5589475202551739,4.223855639935902,11.657443527170463,12.111040551573982,null,6.7600704338430804,5,4.1474661484840079,14.752733121596357,918.82,null,7.4401870252587523,7.3049257423721627]
["2014-04-11",5.4700533696933089,10,3.190061996853891,12.100033475126351,null,null,null,5.7424810239578488,2.9937121159339513,10.455411412501133,null,6.5589475202551739,4.1803107364314078,11.362605461308174,11.816202485711694,null,6.602492400057697,4.9850132086974188,4.0350390179204831,14.62999099165299,928.31,null,7.1949749208707896,7.0175295356755045]
["2014-04-18",5.7200467018835885,10.25,3.18,12.780104344418227,null,null,null,5.9874209728470467,3.0481432453145683,10.734373582509299,null,6.5589475202551739,4.1803107364314078,11.52816837521546,11.981765399618977,null,6.8800561728949461,4.9749999999999996,4.05,15.187624000849125,963.80550000000005,null,7.545061602397146,7.265059316290956]
["2014-04-25",5.9600486614031798,9.99,3.21,11.980097812686259,null,null,null,6.041852072600201,3.0372570194384449,10.26036469200762,null,6.8311030190209481,4.2020831881836553,10.82736097251202,11.280957996915539,null,6.8900562545415953,5.0125000000000002,4.0175000000000001,14.720120183868255,939.10950000000014,null,7.5950620106303939,7.3625601123457898]
["2014-05-02",6.2600511108026682,10.36,3.05,12.040098302566154,null,null,null,6.2595764716128208,3.0372570194384449,10.86591671958632,null,6.8311030190209481,4.3544903504493835,11.208382473010976,11.661979497414498,null,6.9875570505964291,5.0324999999999998,4.18,14.73512030633823,902.28600000000006,null,8.0625658276112642,7.4875611329289109]
["2014-05-09",6.6900546216086028,10.46,3.18,12.800104507711529,null,null,null,6.8583185688975261,3.059029471190692,10.88406060056246,null,6.6678097197614834,4.485125060962865,11.33765762496598,11.791254649369501,null,7.3525600306991405,5.165,3.53,14.695119979751633,906.69600000000003,null,8.4250687873023153,8.05756578678794]
["2014-05-16",6.0700495595163257,10.71,3.11,12.860104997591424,null,null,null,6.314007571365976,3.2658677628370376,10.99745985666334,null,6.6678097197614834,4.6593046749808398,11.67785539326862,11.904653905470379,null,6.7825553768401114,4.8425000000000002,3.5049999999999999,14.70262004098662,904.93200000000002,null,7.7875635823283993,7.5500616432204701]
["2014-05-23",5.9200483348165811,10.65,2.94,13.470109978037053,null,null,null,6.069067622476779,3.2658677628370376,11.138074934228433,null,6.6678097197614834,4.7463944819898281,11.818470470833713,12.045268983035472,null,6.592553825553769,4.7675000000000001,3.46,15.187624000849125,900.96299999999997,null,7.5175613778688604,7.3100596837008798]
["2014-05-30",5.7300467835302387,10.130000000000001,3.19,13.010106222291169,null,null,null,5.9057743232173143,3.2658677628370376,10.530254921527716,null,6.6678097197614834,4.5722148679718524,11.210650458132996,11.437448970334755,null,6.3250516415058913,4.6950000000000003,3.6150000000000002,14.990122388327796,868.9905,null,7.3050596428775547,7.14505833653116]
["2014-06-06",6.0100490696364277,10.25,3.13,13.340108916630607,null,null,null,5.5519721748218069,3.1570055040758027,10.42139163567087,null,6.6678097197614834,4.2456280916881486,11.101787172276151,11.328585684477909,null,6.0575494574580144,4.49,3.5625,14.605119244931785,853.11450000000002,null,7.1400582957078358,6.9050563770115696]
["2014-06-13",5.6300459670637419,10.16,3.1,13.150107365344265,null,null,null,5.4703255251920746,2.9392809865533338,10.305724394447973,null,6.6678097197614834,4.2020831881836553,10.986119931053253,11.212918443255012,null,5.8525477837016968,4.4400000000000004,3.4449999999999998,14.152615550420888,850.68899999999996,null,7.0550576017113134,6.8200556830150489]
["2014-06-20",5.69004645694364,10.28,3.13,12.870105079238073,null,null,null,5.6064032745749612,2.8848498571727164,10.525718951283681,null,6.6678097197614834,4.1367658329269146,11.494148598385195,11.720947110586954,null,6.0250491921064029,4.4424999999999999,3.4024999999999999,13.690111774263343,897.65550000000007,null,7.267559336702619,7.0175572955363785]
["2014-06-27",5.5500453138905446,10.33,3.06,12.640103201365134,null,null,null,5.4158944254389194,2.8848498571727164,10.675405969336841,null,6.6678097197614834,4.1149933811746671,11.469200762043002,11.58260001814388,null,5.8475477428783718,4.3899999999999997,3.335,13.817612815258128,895.89150000000006,null,7.1475583569428238,6.8675560708366339]
["2014-07-04",5.4800447423639982,10.25,3.31,11.880096996219763,null,null,null,5.2526011261794547,2.8848498571727164,10.339744171278236,null,6.6678097197614834,4.223855639935902,11.133538963984396,11.360337476186157,null,5.7950473142334609,4.0949999999999998,3.5125000000000002,12.997606120232858,852.6735000000001,null,6.8725561116599581,6.7250549073718764]
["2014-07-11",5.2100425379044575,9.94,3.19,10.59008646380196,null,null,null,5.2253855763028767,2.8848498571727164,10.192325138347092,null,6.6678097197614834,4.2456280916881486,11.099519187154131,11.212918443255012,null,5.4850447831873224,3.8624999999999998,3.3675000000000002,12.327600649907332,826.43399999999997,null,6.4725528457939738,6.4100523355024137]
["2014-07-18",5.2900431910776549,9.99,2.96,10.220083442875923,null,null,null,5.1981700264262996,2.9937121159339513,10.219540959811305,null,6.6678097197614834,4.3109454469448893,11.126735008618343,11.285493967159576,null,5.5075449668922838,3.7950000000000004,3.3725000000000001,11.747595914401654,801.95849999999996,null,6.4900529886756102,6.370052008915815]
["2014-07-25",5.4200442524840993,9.9600000000000009,3.08,9.5200777276104471,null,null,null,5.1437389266731444,2.9937121159339513,9.9950104327315614,null,6.6678097197614834,4.1367658329269146,11.015603737639481,11.060963440079833,null,5.2875431706659919,3.6150000000000002,3.37,11.115090750251065,799.75350000000014,null,6.2050506617460961,6.1975506005111081]
["2014-08-01",5.5100449873039468,9.92,3.17,9.7900799320699878,null,null,null,5.1165233767965672,2.9937121159339513,10.008618343463667,null,6.7222408195146386,4.0279035741656797,10.983851945931235,11.07457135081194,null,5.3025432931359662,3.5699999999999994,3.5449999999999999,10.997589790902932,797.32799999999997,null,6.2575510903910061,6.1600502943361723]
["2014-08-08",5.6300459670637419,10.15,3.17,9.7200793605434406,null,null,null,5.4703255251920746,2.9610534383055809,10.067585956636124,null,6.7222408195146386,3.9190413154044452,11.042819559103693,11.156218815204571,null,5.4925448444223095,3.5175000000000001,3.5775000000000001,12.847604895533113,781.452,null,6.2925513761542806,6.1875505188644588]
["2014-08-15",5.6600462120036914,9.7799999999999994,3.03,9.7000791972501403,null,null,null,5.4431099753154966,2.9610534383055809,9.8067676676041007,null,6.7222408195146386,3.9190413154044452,10.600562460310259,10.71396171641114,null,5.3725438646625143,3.6200000000000006,3.5924999999999998,12.245099976322471,740.88000000000011,null,6.0800496411629759,6.0575494574580144]
["2014-08-22",5.9100482531699319,9.57,3.11,9.3300761763241056,null,null,null,5.4975410750686518,2.9392809865533338,9.5164655719858491,null,6.7222408195146386,3.8537239601477045,10.310260364692008,10.423659620792888,null,5.4625445994823609,3.6224999999999996,3.7625000000000002,11.362592771005644,722.79900000000009,null,6.2200507842160695,6.1575502739245094]
["2014-08-29",5.8100474367034343,9.5500000000000007,3.05,9.3100760130308053,null,null,null,5.5791877246983841,2.7215564690308645,9.6434727388188328,null,6.7222408195146386,3.8319515083954574,10.323868275424113,10.550666787625874,null,5.7175466814719265,3.6924999999999999,3.41,10.287583993990808,720.37350000000004,null,6.4475526416773494,6.3200516006825671]
["2014-09-05",5.7900472734101358,9.4499999999999993,3.2,9.0100735636313178,null,null,null,5.3614633256857642,2.6997840172786178,9.373582509298739,null,6.5861630701317511,3.6795443461297288,10.053978045904019,10.28077655810578,null,5.3025432931359662,3.4649999999999999,3.41,10.032581912001243,705.6,null,6.2025506413344331,6.0800496411629759]
["2014-09-12",5.6400460487103912,9.19,3.14,8.8800725022248717,null,null,null,5.2798166760560319,2.6997840172786178,9.325954821736369,null,6.5861630701317511,3.6359994426252351,10.006350358341649,10.119749614442529,null,5.0950415989679865,3.4100000000000006,3.5375000000000001,9.8150801361866122,694.57500000000005,null,6.0625494982813386,5.9275483960515682]
["2014-09-19",5.3000432727243041,8.8800000000000008,3.08,8.5400697262387837,null,null,null,5.1981700264262996,2.6888977914024941,9.2170915358795238,null,6.5861630701317511,3.5924545391207414,9.8974870724848039,10.010886328585684,null,4.8850398843883447,3.3824999999999998,3.4224999999999999,9.7150793197201164,721.476,null,5.6975465181786271,5.5025449260689596]
["2014-09-26",5.41004417083745,8.75,2.98,8.1700667053127489,null,null,null,5.1437389266731444,2.6888977914024941,8.9880250385557474,null,6.5861630701317511,3.5489096356162473,9.6684205751610275,9.7818198312619078,null,4.7400387005119251,3.2599999999999993,3.3125,9.2275753394459468,721.03500000000008,null,5.6425460691220541,5.3625437830158642]
["2014-10-03",5.5700454771838448,8.7899999999999991,3.07,8.3600682565990905,null,null,null,5.5247566249452289,2.5364906291367659,9.0311167558740806,null,6.5861630701317511,3.5924545391207414,9.7115122924793607,9.824911548580241,null,4.8275394149201087,3.2275,3.4449999999999998,9.2450754823275823,723.24,null,5.6150458445937677,5.355043721780878]
["2014-10-10",5.9000481715232826,8.91,3.17,8.7100711142318286,null,null,null,5.7424810239578488,2.5582630808890126,9.1762678036832082,null,6.5861630701317511,3.8754964118999511,10.015422298829721,10.310260364692008,null,4.9325402722099305,3.4474999999999998,3.4375,9.4200769111439513,727.87049999999999,null,5.7275467631185757,5.5350451914205703]
["2014-10-17",6.1800504576294708,9.1199999999999992,3.26,8.8900725838715235,null,null,null,6.1779298219830885,2.5909217585173829,9.4438900480812844,null,6.314007571365976,3.9190413154044452,10.20366506395718,10.498503129819468,null,5.1700422113178588,3.5224999999999995,3.47,9.742579544248402,713.53800000000001,null,6.0500493962230264,5.7650470692935114]
["2014-10-24",6.2300508658627196,9.27,2.93,9.2000751149176594,null,null,null,6.1507142721065113,2.9828258900578275,9.5550213190601472,null,6.314007571365976,3.9843586706611855,10.348816111766308,10.643654177628596,null,5.2675430073726934,3.5975000000000001,3.605,10.000081646649631,720.37350000000004,null,6.0525494166346894,5.7100466202369384]
["2014-10-31",6.3200516006825671,9.73,3.07,9.5700781358436959,null,null,null,6.1507142721065113,3.0481432453145683,9.8566633402884882,null,6.314007571365976,4.0714484776701738,10.650458132994649,10.945296198856937,null,5.3600437626042021,3.7399999999999998,3.3849999999999998,10.297584075637456,756.53550000000007,null,6.0200491512830769,5.7775471713518236]
["2014-11-07",6.1300500493962229,9.73,3.11,9.4600772377305518,null,null,null,5.9329898730938915,3.1787779558280498,9.9042910278508565,null,6.314007571365976,4.0932209294224204,10.698085820557017,10.992923886419305,null,5.2025424766694695,3.7125000000000004,3.3574999999999999,10.28008393275582,717.28650000000005,null,5.7900472734101358,5.5400452322438953]
["2014-11-14",6.4700528253823109,9.51,3.12,9.0500738902179165,null,null,null,6.2051453718596665,3.4400473768550128,9.6298648280867294,null,6.314007571365976,4.1803107364314078,10.310260364692008,10.537058876893768,null,5.5375452118322332,3.8624999999999998,3.3875000000000002,10.535086014745387,707.14350000000002,null,6.0525494166346894,5.8425477020550476]
["2014-11-21",6.2800512740959675,9.57,2.87,9.1500747066844124,null,null,null,6.1507142721065113,3.5489096356162473,9.7591399800417307,null,6.314007571365976,4.2456280916881486,10.439535516647011,10.666334028848771,null,5.472544681129011,3.7324999999999995,3.2574999999999998,10.205083320405947,720.37350000000004,null,6.0225491716947399,5.8450477224667088]
["2014-11-28",6.5400533969088581,9.48,2.93,9.3400762579707557,null,null,null,6.2595764716128208,3.7013167978819759,9.843055429556383,null,6.314007571365976,4.3980352539538767,10.430463576158941,10.657262088360699,null,5.6200458854170927,3.7825000000000002,2.95,10.470085484042164,738.23399999999992,null,6.2100507025694203,5.9850488655198042]
["2014-12-05",6.4700528253823109,9.36,2.83,9.1500747066844124,null,null,null,6.4773008706254407,3.8537239601477045,9.3599745985666338,null,6.2867920214893989,4.4198077057061242,10.040370135171914,10.267168647373673,null,5.8975481511116197,3.8975,3.12,10.105082503939453,698.98500000000001,null,6.3550518864458407,6.1850504984527959]
["2014-12-12",6.370052008915815,9.75,2.97,9.620078544076943,null,null,null,6.314007571365976,3.8537239601477045,9.7614079651637482,null,6.2867920214893989,4.3109454469448893,10.546130817381838,10.772929329583599,null,5.9750487838731532,3.9849999999999999,3.1150000000000002,10.422585096220578,706.04100000000005,null,6.2750512332726434,6.1525502331011843]
["2014-12-19",6.3200516006825671,9.74,3.1,9.7900799320699878,null,null,null,6.6405941698849063,3.8537239601477045,9.9247028939490161,null,6.2867920214893989,4.3109454469448893,10.718497686655176,10.854576793976232,null,6.5525534989671703,4.1100000000000003,3.1625000000000001,10.432585177867226,707.36400000000003,null,6.8375558258966844,6.6100539684354063]
["2014-12-26",6.32,9.74,3.1,9.7899999999999991]
["2015-01-02",6.32,9.74,3.1,9.7899999999999991]
["2015-01-09",6.1000498044562743,9.98,3.09,9.8900807485364854,null,null,null,6.0146365227236238,3.8537239601477045,10.562006713235961,null,6.5589475202551739,4.4633526092106175,11.038283588859658,11.197042547400889,null,5.6700462936503406,3.9424999999999994,3.0225,10.450085320748864,740.43899999999996,null,6.0775496207513129,6.0850496819863]
["2015-01-16",5.9200483348165811,10.07,3.1,9.1000742984511636,null,null,null,5.8513432234641591,4.1585382846791612,10.237684840787445,null,6.5589475202551739,4.5286699644673583,11.031479633493603,11.144878889594484,null,5.3275434972525906,3.8,2.8174999999999999,9.9100809118297839,727.42950000000008,null,5.7300467835302387,5.8100474367034343]
["2015-01-23",6.0500493962230264,10.210000000000001,3.09,9.4800774010238502,null,null,null,5.9874209728470467,4.2456280916881486,10.482627233965346,null,6.5589475202551739,4.4415801574583709,11.276422026671504,11.389821282772385,null,5.3375435788992407,3.8374999999999999,2.91,9.7675797483650264,704.93849999999998,null,5.6475461099453792,5.7550469876468622]
["2015-01-30",5.9300484164632312,9.9700000000000006,3.14,9.4300769927906014,null,null,null,5.796912123711004,4.2456280916881486,10.18552118298104,null,6.314007571365976,4.3544903504493835,10.9793159756872,11.09271523178808,null,5.0775414560863492,3.7149999999999994,2.8250000000000002,9.6825790543685049,651.35699999999997,null,5.4400444157773995,5.5925456608888062]
["2015-02-06",6.0500493962230264,10.06,3.17,9.7800798504233377,null,null,null,6.2051453718596665,4.2456280916881486,10.403247754694728,null,6.314007571365976,4.2891729951926427,11.197042547400889,11.310441803501769,null,5.2575429257260433,3.8525,2.8774999999999999,9.8125801157749493,699.20550000000003,null,5.6400460487103912,5.7900472734101358]
["2015-02-13",6.2100507025694203,10.26,3.1,10.060082136529529,null,null,null,6.0962831723533562,4.2456280916881486,10.505307085185521,null,6.314007571365976,4.3544903504493835,11.185702621790801,11.299101877891681,null,5.2125425583161205,3.8300000000000005,2.7324999999999999,9.8375803198915754,705.82049999999992,null,5.5400452322438953,5.74254688558855]
["2015-02-20",6.0400493145763772,10.36,3.09,10.100082463116127,null,null,null,6.0962831723533562,4.0061311224134331,10.738909552753334,null,6.2323609217362437,4.3109454469448893,11.419305089358614,11.532704345459495,null,5.2775430890193427,3.8975,2.77,10.07258223858784,701.85149999999999,null,5.4450444566007246,5.7400468651768879]
["2015-02-27",6.0800496411629759,10.39,3.09,10.58008638215531,null,null,null,6.1779298219830885,3.9190413154044452,10.509843055429556,null,6.2323609217362437,4.3544903504493835,11.076839335933956,11.303637848135716,null,5.0050408641481399,3.8849999999999998,2.7450000000000001,10.265083810285846,706.48199999999997,null,5.3250434768409285,5.5675454567721818]
["2015-03-06",5.9900489063431293,10.01,3.2,10.140082789702726,null,null,null,6.2051453718596665,4.0061311224134331,10.215004989567268,null,6.2323609217362437,4.4415801574583709,10.782001270071667,11.008799782273428,null,4.8050392312151473,3.9050000000000002,2.8650000000000002,9.8550804627732109,696.11850000000004,null,5.1700422113178588,5.5850455996538182]
["2015-03-13",6.250051029156019,10.26,3.25,10.170083034642674,null,null,null,6.4228697708722864,4.0061311224134331,10.516647010795609,null,6.2323609217362437,4.4415801574583709,11.083643291300008,11.310441803501769,null,5.072541415263025,3.8849999999999998,2.8125,9.9050808710064597,680.68350000000009,null,5.465044619894023,5.695046497766965]
["2015-03-20",6.4700528253823109,10.31,3.24,9.8800806668898353,null,null,null,6.5045164205020187,4.0932209294224204,10.546130817381838,null,6.2323609217362437,4.4415801574583709,11.083643291300008,11.310441803501769,null,5.1200418030846109,3.7349999999999999,2.73,9.6175785236652818,675.17100000000005,null,5.5025449260689596,5.7275467631185757]
["2015-03-27",6.2900513557426176,10.029999999999999,3.13,9.8800806668898353,null,null,null,6.2867920214893989,4.3980352539538767,10.294384468837885,null,6.2323609217362437,4.5286699644673583,10.861380749342285,11.088179261544044,null,4.9925407620898277,3.9125000000000005,2.7774999999999999,9.745079564660065,687.2985000000001,null,5.4300443341307494,5.6325459874754049]
["2015-04-03",6.29,10.029999999999999,3.13,9.8800000000000008]
["2015-04-10",6.2699183805659207,10.119976412954731,3.1100212825020819,9.7499707432838836,null,null,null,6.3956542209957084,4.4633526092106175,10.28077655810578,null,6.2323609217362437,4.6810771267330873,10.847772838610179,11.07457135081194,null,5.1875559619744349,3.7799735826051615,2.6899231979272691,9.5349678992589215,680.02,null,5.5149590269896613,5.7400316244689567]
["2015-04-17",5.6000457221237925,9.9,3.02,9.7300794421900907,null,null,null,5.796912123711004,4.4633526092106175,10.296652453959902,null,6.2323609217362437,4.7028495784853339,10.716229701533159,10.943028213734918,null,4.9500404150915669,3.8,2.625,9.690079115603492,695.01599999999996,null,5.0900415581446623,5.3300435176642527]
["2015-04-24",5.8100474367034343,10.029999999999999,2.93,9.7100792788967922,null,null,null,5.5791877246983841,4.5068975127151116,10.28077655810578,null,6.2323609217362437,4.7028495784853339,10.804681121291845,11.031479633493603,null,4.9775406396198534,3.7075,2.5125000000000002,9.7825798708350025,706.04100000000005,null,5.1650421704945337,5.4525445178357108]
["2015-05-01",5.7200467018835885,10.039999999999999,2.68,9.580078217490346,null,null,null,5.4431099753154966,4.5068975127151116,10.126553569808582,null,6.2323609217362437,4.6810771267330873,10.693549850312982,10.920348362514742,null,4.7400387005119251,3.6625000000000001,2.4424999999999999,9.7600796871300393,697.88249999999994,null,4.9900407416781656,5.3800439258975006]
["2015-05-08",5.6100458037704435,10.23,2.71,9.690079115603492,null,null,null,5.4431099753154966,4.5068975127151116,10.126553569808582,null,6.0962831723533562,4.5722148679718524,10.811485076657897,11.038283588859658,null,4.7275385984536129,3.6150000000000002,2.3250000000000002,9.7500796054833909,716.4045000000001,null,4.9975408029131518,5.3075433339592912]
["2015-05-15",5.7700471101168365,10.24,2.74,9.4100768294973012,null,null,null,5.7152654740812716,4.223855639935902,10.34654812664429,null,6.0962831723533562,4.4415801574583709,10.800145151047809,11.026943663249568,null,5.1425419867895723,3.68,2.4750000000000001,9.5700781358436959,735.14700000000005,null,5.4325443545424124,5.6650462528270156]
["2015-05-22",6.1800504576294708,10.35,2.78,9.350076339617404,null,null,null,6.041852072600201,4.1585382846791612,10.491699174453416,null,6.0962831723533562,4.3980352539538767,10.831896942756057,11.172094711058696,null,5.2200426195511067,3.6499999999999995,2.4424999999999999,9.3850766253806785,735.14700000000005,null,5.5775455384188311,5.7825472121751487]
["2015-05-29",5.9900489063431293,10.7,2.89,9.4000767478506528,null,null,null,5.5791877246983841,4.1585382846791612,10.723033656899212,null,6.0962831723533562,4.3980352539538767,11.063231425201851,11.403429193504492,null,4.7700389454518737,3.5150000000000001,2.34,9.3400762579707557,734.92650000000003,null,4.9875407212665026,5.3075433339592912]
["2015-06-05",6.2700511924493183,11.06,3.09,9.5400778909037474,null,null,null,5.9874209728470467,4.2891729951926427,11.287761952281594,null,6.0962831723533562,4.6375322232285932,11.627959720584235,11.968157488886874,null,5.237542762432744,3.6349999999999998,2.54,9.4650772785538742,761.38650000000007,null,5.4125441912491121,5.7575470080585252]
["2015-06-12",6.0900497228096251,10.75,2.93,9.3900766662040027,null,null,null,5.8513432234641591,4.4633526092106175,11.081375306177993,null,6.0962831723533562,4.8988016442555562,11.421573074480632,11.761770842783273,null,5.0425411703230765,3.5649999999999999,2.5975000000000001,9.4000767478506528,734.04449999999997,null,5.2325427216094189,5.6275459466520799]
["2015-06-19",5.8600478449366831,11.04,2.9,9.5300778092570972,null,null,null,5.6608343743281164,4.5722148679718524,11.226526353987119,null,6.0962831723533562,4.8988016442555562,11.793522634491518,11.906921890592399,null,4.8800398435650196,3.58,2.5074999999999998,9.7775798300116765,711.11250000000007,null,4.9825406804431784,5.3975440687791378]
["2015-06-26",6.4100523355024137,11.56,3.11,10.090082381469477,null,null,null,6.1507142721065113,4.3109454469448893,11.920529801324504,null,6.0962831723533562,4.9858914512645436,12.442166379388553,12.600925337929784,null,5.3800439258975006,3.8275000000000001,2.67,9.8700805852431852,737.5725000000001,null,5.4350443749540736,5.8725479469949953]
["2015-07-03",6.7100547849019021,11.62,3.05,10.540086055568709,null,null,null,6.7494563693912157,4.4502891381592695,12.090628685475824,null,6.0962831723533562,5.2689333240437541,12.657624965980224,12.771024222081104,null,5.9050482123466068,4.2850000000000001,2.6,10.382584769633979,738.23399999999992,null,5.917548314404919,6.2400509475093697]
["2015-07-10",6.700054703255252,11.58,3.21,10.210083361229273,null,null,null,6.7766719192677938,4.7333310109384801,12.067948834255649,null,6.0962831723533562,5.4431129380617289,12.634945114760049,12.748344370860927,null,5.7800471917634866,4.2874999999999996,2.5449999999999999,10.262583789874183,713.75849999999991,null,5.7925472938217988,6.1900505392761218]
["2015-07-17",6.4000522538557645,11.3,3.05,10.58008638215531,null,null,null,6.4500853207488635,4.7551034626907267,11.72548308083099,null,6.0962831723533562,5.4213404863094823,12.06568084913363,12.405878617436271,null,5.6225459058287539,4.3,2.5625,10.102582483527788,695.45699999999999,null,5.5325451710089082,5.8200475183500853]
["2015-07-24",6.1700503759828216,11.08,2.89,10.140082789702726,null,null,null,6.1507142721065113,4.7333310109384801,11.711875170098883,null,6.0962831723533562,5.1600710652825192,12.052072938401524,12.392270706704164,null,5.2150425787277825,4.0324999999999998,2.3650000000000002,9.8625805240081998,689.50350000000003,null,5.1700422113178588,5.5275451301855831]
["2015-07-31",5.9600486614031798,10.84,2.82,9.6700789523101935,null,null,null,5.9057743232173143,4.5308472096425829,11.310441803501769,null,6.1234987222299342,4.7899393854943213,11.65063957180441,11.990837340107051,null,4.9650405375615412,3.7324999999999995,2.35,9.6450787481935674,670.31999999999994,null,4.9100400885049682,5.2675430073726934]
["2015-08-07",6.0600494778696756,11.04,2.89,10.940089321434696,null,null,null,6.041852072600201,4.5308472096425829,11.598475913998003,null,6.1234987222299342,4.7899393854943213,11.825274426199764,12.392270706704164,null,5.2550429053143812,3.9024999999999999,2.3374999999999999,10.447585300337201,670.54050000000007,null,5.0450411907347386,5.3425436197225658]
["2015-08-14",5.9900489063431293,10.67,2.79,9.9200809934764322,null,null,null,6.0962831723533562,4.4655298543858422,11.156218815204571,null,6.1234987222299342,4.7899393854943213,11.269618071305452,11.950013607910732,null,5.0325410886764264,3.6375000000000006,2.2799999999999998,9.3625764416757171,639.22950000000003,null,4.8525396190367331,5.182542313376171]
["2015-08-21",5.9900489063431293,10.37,2.7,9.690079115603492,null,null,null,6.2051453718596665,4.4002124991291014,10.847772838610179,null,5.8513432234641591,4.5722148679718524,10.96117209471106,11.641567631316338,null,5.1125417418496237,3.8250000000000002,2.33,9.072574073922878,618.94349999999997,null,5.0125409253831279,5.2775430890193427]
["2015-08-28",5.9400484981098813,10.34,2.75,9.3600764212640541,null,null,null,6.1507142721065113,4.1781334912561832,10.723033656899212,null,5.8513432234641591,4.5722148679718524,10.836432913000092,11.494148598385195,null,4.8975399864466569,3.7499999999999996,2.2200000000000002,8.7900717674050242,595.35,null,4.8825398639766817,5.1350419255545852]
["2015-09-04",5.8800480082299833,9.93,2.78,9.2800757680908568,null,null,null,6.0146365227236238,4.0061311224134331,10.3737639481085,null,5.8513432234641591,4.6810771267330873,10.487163204209381,11.144878889594484,null,4.6525379861037406,3.6150000000000002,2.2275,8.6950709917618543,592.04250000000002,null,4.677538190220365,5.0025408437364787]
["2015-09-11",5.970048743049829,10.18,2.8,9.4000767478506528,null,null,null,6.0962831723533562,4.0061311224134331,10.589222534700172,null,5.8513432234641591,4.6810771267330873,10.816021046901932,11.360337476186157,null,4.7800390270985238,3.7399999999999998,2.3199999999999998,8.7400713591717771,594.24750000000006,null,4.7750389862751987,5.0875415377329993]
["2015-09-18",5.9900489063431293,10.15,2.88,9.4800774010238502,null,null,null,6.314007571365976,4.0061311224134331,10.666334028848771,null,5.8513432234641591,4.6810771267330873,10.893132541050532,11.437448970334755,null,4.8150393128617974,3.7974999999999994,2.3174999999999999,8.8450722164615989,588.07350000000008,null,4.792539129156836,5.1025416602029736]
["2015-09-25",6.1800504576294708,10.34,2.89,10.02008180994293,null,null,null,6.4773008706254407,4.0061311224134331,10.698085820557017,null,5.8785587733407363,4.6810771267330873,11.038283588859658,11.469200762043002,null,4.9725405987965292,3.8149999999999995,2.2625000000000002,8.6800708692918782,599.31899999999996,null,4.900040006858319,5.1400419663779102]
["2015-10-02",6.2300508658627196,10.23,2.65,9.9000808301831338,null,null,null,6.6405941698849063,4.0279035741656797,10.679941939580877,null,5.8785587733407363,4.6810771267330873,10.906740451782635,11.360337476186157,null,5.182542313376171,3.8875000000000002,2.21,8.7725716245233887,602.40600000000006,null,5.0750414356746871,5.3125433747826163]
["2015-10-09",6.2200507842160695,10.15,2.79,9.8500804219498868,null,null,null,6.5045164205020187,4.0279035741656797,10.661798058604736,null,5.8785587733407363,4.6157597714763465,10.888596570806497,11.342193595210016,null,5.1150417622612858,3.9125000000000005,2.1875,8.8125719511099856,625.33799999999997,null,5.0350411090880893,5.3100433543709533]
["2015-10-16",6.0000489879897785,10.31,2.82,10.01008172829628,null,null,null,6.1234987222299342,4.0279035741656797,10.686745894946929,null,5.9057743232173143,4.6375322232285932,10.91354440714869,11.367141431552209,null,4.8575396598600582,3.7300000000000004,2.27,8.910072747164822,620.48700000000008,null,4.7225385576302878,5.0450411907347386]
["2015-10-23",6.1200499677495737,10.42,2.89,10.060082136529529,null,null,null,6.2323609217362437,4.0279035741656797,10.759321418851492,null,5.9057743232173143,4.6375322232285932,10.986119931053253,11.439716955456772,null,4.9075400680933061,3.7825000000000002,2.25,8.9875733799263564,636.14250000000004,null,4.7550388229818985,5.0800414764980131]
["2015-10-30",6.2400509475093697,10.210000000000001,2.83,9.9300810751230824,null,null,null,6.3684386711191312,4.0279035741656797,10.686745894946929,null,5.9057743232173143,4.6375322232285932,10.986119931053253,11.439716955456772,null,5.1500420480245603,3.8,2.27,8.8025718694633373,614.75400000000002,null,4.8825398639766817,5.2000424562578083]
["2015-11-06",6.2200507842160695,10.35,2.9,9.8000800137166379,null,null,null,6.4500853207488635,4.1041071552985438,10.879524630318425,null,5.9057743232173143,4.7246220302375805,11.106323142520186,11.559920166923705,null,5.2325427216094189,3.7300000000000004,2.2374999999999998,8.6725708080568911,618.28200000000004,null,4.9025400272699819,5.1875423541994961]
["2015-11-13",6.1000498044562743,10.199999999999999,2.97,9.6600788706635434,null,null,null,6.4500853207488635,4.1041071552985438,10.729837612265264,null,5.8785587733407363,4.7246220302375805,10.956636124467025,11.364873446430192,null,4.9800406600315164,3.6200000000000006,2.2999999999999998,8.6300704610586312,605.05200000000002,null,4.6375378636337663,5.0525412519697266]
["2015-11-20",6.1500502126895231,10.1,3.07,9.7400795238367408,null,null,null,6.4228697708722864,4.1041071552985438,10.552934772747891,null,5.8785587733407363,4.7028495784853339,10.779733284949652,11.233330309353171,null,4.9075400680933061,3.6425000000000001,2.4775,8.6000702161186826,607.47750000000008,null,4.6250377615754541,5.0875415377329993]
["2015-11-27",6.3000514373892669,10.1,3.05,10.060082136529529,null,null,null,6.4500853207488635,4.1585382846791612,10.503039100063505,null,5.8785587733407363,4.7028495784853339,10.729837612265264,11.183434636668784,null,4.790039108745173,3.6724999999999999,2.3275000000000001,8.7300712775251288,641.21399999999994,null,4.6650380881620528,5.0650413540280379]
["2015-12-04",6.3300516823292163,10.31,3.1,10.28008393275582,null,null,null,6.5045164205020187,4.1585382846791612,10.779733284949652,null,5.8785587733407363,4.6157597714763465,11.006531797151411,11.460128821554932,null,4.7875390883335101,3.77,2.3975,8.9750732778680433,680.68350000000009,null,4.7650389046285486,5.1200418030846109]
["2015-12-11",6.2800512740959675,10.32,3.12,10.05008205488288,null,null,null,6.6133786200083282,4.1585382846791612,10.750249478363422,null,5.8785587733407363,4.6593046749808398,10.977047990565183,11.38528531252835,null,4.955040455914892,3.7925,2.375,8.7825717061700388,700.96950000000004,null,4.8975399864466569,5.1550420888478845]
["2015-12-18",6.2700511924493183,10.29,3.06,10.150082871349374,null,null,null,6.5589475202551739,4.0061311224134331,10.899936496416585,null,5.8785587733407363,4.5722148679718524,11.081375306177993,11.534972330581512,null,4.8400395169784209,3.7425000000000002,2.2799999999999998,8.7775716653467128,668.33550000000002,null,4.8050392312151473,5.0800414764980131]
["2015-12-25",6.27,10.29,3.06,10.15]
["2016-01-01",6.27,10.29,3.06,10.15]
["2016-01-08",6.2300508658627196,10.33,2.93,10.200083279582623,null,null,null,6.4500853207488635,3.9625862189089389,10.840968883244127,null,6.1507142721065113,4.4633526092106175,10.977047990565183,11.430645014968702,null,4.6850382514553512,3.53,2.0874999999999999,8.6450705835286055,653.12100000000009,null,4.6275377819871162,4.9475403946799039]
["2016-01-15",6.4500526620890124,10.53,2.88,10.930089239788046,null,null,null,6.5317319703785959,3.9625862189089389,11.011067767395446,null,6.1507142721065113,4.4633526092106175,11.147146874716503,11.600743899120022,null,4.6875382718670142,3.58,2.0024999999999999,8.8225720327566375,655.98750000000007,null,4.6850382514553512,4.9250402109749434]
["2016-01-22",6.2900513557426176,10.45,2.9,10.870088749908147,null,null,null,6.6950252696380605,4.1367658329269146,10.954368139345005,null,6.1507142721065113,4.4633526092106175,11.090447246666063,11.544044271069582,null,4.7500387821585743,3.67,2.0375000000000001,8.7850717265817,660.17700000000002,null,4.7150384963953007,5.0025408437364787]
["2016-01-29",6.1600502943361723,10.35,2.85,10.690087280268456,null,null,null,6.3956542209957084,4.1367658329269146,10.838700898122108,null,6.1507142721065113,4.4633526092106175,10.974780005443163,11.428377029846684,null,4.7225385576302878,3.6549999999999998,1.9900000000000002,8.677570848880217,676.71450000000004,null,4.6475379452804155,4.9525404355032299]
["2016-02-05",6.0600494778696756,10.29,2.74,10.350084504282366,null,null,null,6.1507142721065113,4.1367658329269146,10.620974326408419,null,6.2051453718596665,4.5504424162196058,10.757053433729475,11.187970606912819,null,4.7275385984536129,3.6850000000000005,1.9624999999999999,8.7450713999951013,688.84199999999998,null,4.5975375370471676,4.9450403742682427]
["2016-02-12",5.8900480898766325,10.29,2.75,10.340084422635718,null,null,null,6.1507142721065113,4.0932209294224204,10.632314252018507,null,6.2051453718596665,4.5722148679718524,10.768393359339564,11.199310532522908,null,4.5825374145771924,3.6025000000000005,1.915,8.7350713183484512,696.55950000000007,null,4.4400362511124358,4.8625397006833824]
["2016-02-19",5.9900489063431293,10.4,2.69,10.390084830868966,null,null,null,6.2323609217362437,4.0496760259179263,10.582418579334121,null,6.2051453718596665,4.5722148679718524,10.718497686655176,11.149414859838521,null,4.6175377003404661,3.6549999999999998,1.92,8.7825717061700388,692.14949999999999,null,4.5700373125188811,4.9325402722099305]
["2016-02-26",6.0400493145763772,9.98,2.4700000000000002,10.190083197935973,null,null,null,6.2595764716128208,4.0083083675886568,10.27850857298376,null,6.2051453718596665,4.5722148679718524,10.414587680304818,10.845504853488162,null,4.5400370675789317,3.6049999999999995,1.835,8.6550706651752556,681.56550000000004,null,4.5700373125188811,4.9175401497399562]
["2016-03-04",6.0900497228096251,9.98,2.48,10.090082381469477,null,null,null,6.1779298219830885,3.9190413154044452,10.258096706885603,null,6.2051453718596665,4.5068975127151116,10.39417581420666,10.870452689830355,null,4.5975375370471676,3.5649999999999999,1.865,8.6375705222936165,674.95050000000003,null,4.6600380473387286,4.9800406600315164]
["2016-03-11",6.1800504576294708,10.18,2.63,10.220083442875923,null,null,null,6.314007571365976,3.8319515083954574,10.552934772747891,null,6.2051453718596665,4.4633526092106175,10.689013880068947,11.165290755692643,null,4.7700389454518737,3.6274999999999999,1.8825000000000001,8.892572604283183,697.221,null,4.8325394557434329,5.125041843907935]
["2016-03-18",6.0700495595163257,10.32,2.58,10.040081973236228,null,null,null,6.3956542209957084,3.8319515083954574,10.557470742991926,null,6.2051453718596665,4.485125060962865,10.784269255193687,11.237866279597206,null,4.6250377615754541,3.6850000000000005,1.9125000000000001,8.9775732982797045,736.69049999999993,null,4.7075384351603136,5.0975416193796494]
["2016-03-25",6.1900505392761218,10.44,2.58,10.350084504282366,null,null,null,6.4228697708722864,3.8319515083954574,10.679941939580877,null,6.2051453718596665,4.5286699644673583,10.906740451782635,11.360337476186157,null,4.6300378023987792,3.7,1.87,9.1050743392744895,731.61900000000003,null,4.7175385168069637,5.1400419663779102]
["2016-04-01",6.310051519035917,10.62,2.5,10.200083279582623,null,null,null,6.5317319703785959,3.8319515083954574,10.800145151047809,null,6.2051453718596665,4.5286699644673583,11.026943663249568,11.48054068765309,null,4.7350386596886,3.5150000000000001,1.855,9.1075743596861507,754.55100000000004,null,4.7625388842168865,5.2950432319009799]
["2016-04-08",6.2600511108026682,10.65,2.57,10.100082463116127,null,null,null,6.4500853207488635,3.7448617013864696,10.936224258368865,null,6.3412231212425541,4.5504424162196058,11.163022770570626,11.639299646194322,null,4.5700373125188811,3.6150000000000002,1.8625,9.0450738493945906,751.90500000000009,null,4.5425370879905955,5.1350419255545852]
["2016-04-15",6.2300508658627196,10.56,2.61,10.330084340989067,null,null,null,6.4228697708722864,3.7448617013864696,10.888596570806497,null,6.3412231212425541,4.5504424162196058,11.115395083008256,11.591671958631952,null,4.5975375370471676,3.7399999999999998,1.93,9.4800774010238502,742.86450000000002,null,4.5500371492255818,5.2250426603744318]
["2016-04-22",6.2600511108026682,10.88,2.7,10.530085973922061,null,null,null,6.5861630701317511,3.7884066048909637,11.317245758867822,null,6.3412231212425541,4.5722148679718524,11.446520910822825,11.900117935226346,null,5.0350411090880893,3.8975,2.1225000000000001,10.275083891932496,760.72500000000002,null,5.0000408233248157,5.5125450077156088]
["2016-04-29",6.2600511108026682,11.07,2.78,10.800088178381602,null,null,null,6.4228697708722864,3.7884066048909637,11.287761952281594,null,6.3412231212425541,4.6810771267330873,11.514560464483353,11.968157488886874,null,4.8550396394483961,3.9125000000000005,2.0674999999999999,10.275083891932496,733.60350000000005,null,4.7450387413352493,5.4225442728957631]
["2016-05-06",6.2400509475093697,11.26,2.72,11.050090219547842,null,null,null,6.4500853207488635,3.7884066048909637,11.333121654721944,null,6.3412231212425541,4.6810771267330873,11.559920166923705,12.013517191327226,null,4.6325378228104421,3.7374999999999998,1.925,10.122582646821089,711.33299999999997,null,4.5275369655206195,5.3175434156059413]
["2016-05-13",6.2800512740959675,11.37,2.74,11.400093077180578,null,null,null,6.4228697708722864,3.7884066048909637,11.487344643019142,null,6.3412231212425541,4.7463944819898281,11.714143155220903,12.167740179624422,null,4.6800382106320271,3.89,1.9175,10.720087525208404,718.16849999999999,null,4.4975367205806709,5.3000432727243041]
["2016-05-20",6.3500518456225157,11.46,2.75,11.770096098106615,null,null,null,6.4500853207488635,3.7230892496342229,11.863830173274064,null,6.3412231212425541,4.6810771267330873,12.090628685475824,12.544225709879344,null,4.6875382718670142,3.9,1.8825000000000001,10.715087484385078,703.6155,null,4.4800365776990345,5.2850431502543298]
["2016-05-27",6.3000514373892669,11.23,2.83,11.810096424693214,null,null,null,6.5861630701317511,3.7230892496342229,11.693731289122745,null,6.3412231212425541,4.4633526092106175,11.852490247663976,12.306087272067495,null,4.8125392924501345,4.0824999999999996,1.9125000000000001,10.797588157969939,684.43200000000002,null,4.6225377411637911,5.3450436401342278]
["2016-06-03",6.4400525804423623,11.29,2.82,12.370100996905592,null,null,null,6.5317319703785959,3.7339754755103463,11.807130545223623,null,6.3412231212425541,4.4633526092106175,11.965889503764856,12.419486528168376,null,4.8550396394483961,4.1524999999999999,1.9075,11.442593424178842,711.33299999999997,null,4.6450379248687526,5.3225434564292655]
["2016-06-10",6.3600519272691658,11.45,2.87,12.380101078552244,null,null,null,6.6405941698849063,3.7339754755103463,11.850222262541958,null,6.314007571365976,4.485125060962865,12.008981221083189,12.485258096706886,null,5.1025416602029736,4.2649999999999997,2.0525000000000002,11.760096016459967,728.31150000000002,null,4.8425395373900839,5.5400452322438953]
["2016-06-17",6.3500518456225157,11.2,2.86,12.560102548191935,null,null,null,6.3412231212425541,3.7339754755103463,11.55538419667967,null,6.314007571365976,4.4633526092106175,11.714143155220903,12.213099882064775,null,4.7250385780419499,4.2525000000000004,2.0449999999999999,11.345092628124005,687.07799999999997,null,4.507536802227321,5.2925432114893169]
["2016-06-24",6.0900497228096251,10.23,2.82,12.130099037386001,null,null,null,6.1779298219830885,3.7339754755103463,10.732105597387282,null,6.314007571365976,4.4633526092106175,10.890864555928513,11.389821282772385,null,4.5425370879905955,3.8725000000000001,2.0724999999999998,11.245091811657508,700.08749999999998,null,4.2775349243543799,5.2150425787277825]
["2016-06-30",5.8100474367034343,10.62,2.73,13.090106875464366,null,null,null,5.9057743232173143,3.7339754755103463,11.242402249841241,null,6.1779298219830885,4.3544903504493835,11.129002993740361,11.58260001814388,null,4.455036373582411,3.6549999999999998,2.0249999999999999,11.742595873578328,695.23650000000009,null,4.2250344957094681,5.0825414969096743]
["2016-07-08",5.66,10.16,2.5299999999999998,11.73,null,null,null,5.6880034835619417,3.6141955149139995,10.484895219087363,null,6.1778793816677551,4.3544524276072281,10.371495962986483,10.825092987390004,null,4.2549999999999999,3.4175,1.94,10.505000000000001,656.86950000000002,null,4.1224999999999996,4.9524999999999997]
["2016-07-15",5.55,10.16,2.56,11.66,null,null,null,5.7424341389070328,3.3747006313956018,10.81828903202395,null,6.1778793816677551,4.2455911169170477,10.704889775923069,11.158486800326591,null,4.34,3.5775000000000001,2.0674999999999999,10.8375,676.27350000000001,null,4.1775000000000002,5]
["2016-07-22",5.54,9.7799999999999994,2.5099999999999998,10.88,null,null,null,5.5791421728717614,3.2658393207054215,10.478091263721311,null,5.9057261049423033,4.1367298062268674,10.378299918352537,10.831896942756057,null,4.1775000000000002,3.3424999999999998,2.0775000000000001,10.324999999999999,684.87300000000005,null,4.0750000000000002,4.8624999999999998]
["2016-07-29",5.54,9.6199999999999992,2.63,11.02,null,null,null,5.6335728282168516,3.1569780100152407,10.23314887054341,null,5.9057261049423033,3.810145874156325,10.115213644198494,10.573346638846049,null,4.1025,3.3125,1.9824999999999999,10.035,650.25450000000001,null,4.09,4.8674999999999997]
["2016-08-05",5.6100458037704435,9.42,2.57,10.810088260028252,null,null,null,5.5791877246983841,3.0045983418100746,10.135625510296652,null,5.6336188244515393,3.7666341531387166,10.022226254195772,10.702621790801052,null,4.0325329240114636,3.2075,1.85,9.7350794830134149,675.61200000000008,null,4.057533128128088,4.8875399048000068]
["2016-08-12",5.7500469468235371,9.67,2.5499999999999998,10.840088504968199,null,null,null,5.7152654740812716,3.0045983418100746,10.484895219087363,null,4.8443678780307922,3.7013167978819759,10.371495962986483,11.165290755692643,null,4.1625339854179089,3.21,1.69,10.017581789531267,700.96950000000004,null,4.1225336588313102,5.0350411090880893]
["2016-08-19",5.9200483348165811,9.8800000000000008,2.5,11.030090056254542,null,null,null,5.9602054229704686,3.0045983418100746,10.625510296652454,null,4.8443678780307922,3.4835922803595065,10.512111040551574,11.305905833257734,null,4.2700348631193918,3.32,1.7,10.32258427975408,753.8895,null,4.2100343732394947,5.2775430890193427]
["2016-08-26",5.6400460487103912,9.7100000000000009,2.5099999999999998,10.79008809673495,null,null,null,5.7424810239578488,3.0045983418100746,10.423659620792888,null,4.8443678780307922,3.5271371838640007,10.35562006713236,11.104055157398168,null,4.2375345977677812,3.32,1.89,9.7550796463067151,728.53200000000004,null,4.3225352917643027,5.0450411907347386]
["2016-09-02",5.6400460487103912,9.81,2.54,10.670087116975155,null,null,null,5.5791877246983841,3.0045983418100746,10.482627233965346,null,4.8443678780307922,3.4835922803595065,10.414587680304818,10.822825002267985,null,3.6825300663787264,3.11,1.6625000000000001,9.5900782991369962,710.0100000000001,null,3.7975310053151969,4.905040047681644]
["2016-09-09",5.7400468651768879,9.86,2.59,11.040090137901192,null,null,null,5.5519721748218069,3.0045983418100746,10.507575070307539,null,4.8443678780307922,3.4618198286072599,10.439535516647011,10.847772838610179,null,4.0600331485397492,3.3850000000000002,1.7775000000000001,9.7675797483650264,727.65,null,4.1800341282995452,4.9200401701516174]
["2016-09-16",5.7800471917634866,9.7100000000000009,2.56,11.030090056254542,null,null,null,5.7696965738344268,2.9392809865533338,10.335208201034201,null,4.8443678780307922,3.4618198286072599,10.562006713235961,10.675405969336841,null,3.9950326178365274,3.3,1.73,9.5050776051404746,706.48199999999997,null,4.1600339650062468,4.9125401089166312]
["2016-09-23",5.8600478449366831,10,2.56,10.920089158141398,null,null,null,5.8513432234641591,2.8957360830488401,10.682209924702894,null,4.8443678780307922,3.4618198286072599,10.909008436904655,11.022407693005535,null,4.055033107716425,3.3675000000000002,1.7725,9.7650797279533634,748.8180000000001,null,4.2075343528278317,5.0125409253831279]
["2016-09-30",5.9300484164632312,9.8800000000000008,2.57,10.760087851795001,null,null,null,6.069067622476779,2.8848498571727164,10.548398802503856,null,4.8443678780307922,3.4400473768550128,10.775197314705617,11.024675678127553,null,3.9900325770132028,3.2925000000000004,1.76,9.5025775847288116,735.14700000000005,null,4.172534067064559,5.0975416193796494]
["2016-10-07",6.1000498044562743,9.98,2.64,10.880088831554799,null,null,null,6.2323609217362437,2.8848498571727164,10.614170371042366,null,4.8715834279073693,3.4618198286072599,10.840968883244127,11.067767395445886,null,3.9575323116615913,3.4049999999999994,1.8774999999999999,9.585078258313672,734.26499999999999,null,4.0500330668930999,5.2475428440793932]
["2016-10-14",6.1900505392761218,10.54,2.82,10.860088668261499,null,null,null,6.3684386711191312,2.8848498571727164,10.888596570806497,null,4.8715834279073693,3.5924545391207414,11.001995826907375,11.342193595210016,null,4.1600339650062468,3.4949999999999997,1.9575,9.5625780746087106,736.02900000000011,null,4.1400338017129474,5.3200434360176034]
["2016-10-21",6.3400517639758656,10.88,3.03,11.210091525894237,null,null,null,6.4228697708722864,2.8848498571727164,11.378481357162297,null,4.8715834279073693,3.6795443461297288,11.491880613263177,11.832078381565818,null,4.170034046652896,3.51,2.105,9.7550796463067151,772.85249999999996,null,4.230034536532794,5.3125433747826163]
["2016-10-28",6.370052008915815,11.23,3.11,11.36009275059398,null,null,null,6.4500853207488635,2.8848498571727164,11.782182708881431,null,4.8715834279073693,3.7013167978819759,11.895581964982311,12.23577973328495,null,4.1450338425362716,3.5749999999999997,2.3199999999999998,10.25008368781587,774.17550000000006,null,4.170034046652896,5.2550429053143812]
["2016-11-04",6.1800504576294708,10.93,3.21,11.210091525894237,null,null,null,6.069067622476779,2.8848498571727164,11.530436360337475,null,4.8715834279073693,3.7884066048909637,11.757234872539236,11.984033384740997,null,4.1425338221246095,3.4874999999999994,2.2825000000000002,9.9075808914181209,765.35550000000001,null,4.115033597596323,5.1025416602029736]
["2016-11-11",6.250051029156019,11.06,3.17,11.38009291388728,null,null,null,6.1507142721065113,2.8848498571727164,11.655175542048443,null,4.8715834279073693,3.7448617013864696,11.881974054250204,12.108772566451965,null,4.0475330464814379,3.4350000000000001,2.2075,9.9800814833563312,766.6785000000001,null,4.0875333730680365,5.1500420480245603]
["2016-11-18",6.4700528253823109,11.09,3.22,11.400093077180578,null,null,null,6.2867920214893989,2.8848498571727164,11.66878345278055,null,4.8715834279073693,3.6577718943774822,11.895581964982311,12.12238047718407,null,4.0800333118330494,3.4550000000000001,2.3250000000000002,9.9375811363580713,750.80250000000001,null,4.1375337813012845,5.2925432114893169]
["2016-11-25",6.4400525804423623,11.51,3.07,11.720095689873366,null,null,null,6.4228697708722864,3.091688148819062,11.979497414496961,null,4.6538590288947494,3.6577718943774822,12.206295926698722,12.433094438900483,null,4.1950342507695204,3.5825,2.165,10.460085402395514,814.52699999999993,null,4.2950350672360162,5.2875431706659919]
["2016-12-02",6.4700528253823109,11.5,3.07,11.550094301880325,null,null,null,6.5045164205020187,3.091688148819062,12.004445250839154,null,4.6538590288947494,3.5924545391207414,12.231243763040913,12.458042275242674,null,4.0425330056581137,3.4725000000000001,2.145,10.275083891932496,831.726,null,4.0875333730680365,5.3850439667208256]
["2016-12-09",6.4200524171490629,11.29,3.15,11.36009275059398,null,null,null,6.4773008706254407,3.091688148819062,11.766306813027306,null,4.6538590288947494,3.5489096356162473,11.993105325229067,12.219903837430826,null,4.1625339854179089,3.5950000000000002,2.25,10.375084708398992,814.52699999999993,null,4.1350337608896224,5.3625437830158642]
["2016-12-16",6.4700528253823109,11.39,3.18,11.460093567060477,null,null,null,6.4773008706254407,3.091688148819062,11.754966887417218,null,4.6538590288947494,3.7013167978819759,11.981765399618977,12.208563911820738,null,4.0925334138913616,3.5625,2.2400000000000002,10.367584647164005,810.11700000000008,null,4.1475338629479337,5.4425444361890616]
["2016-12-23",6.4500526620890124,11.14,3.18,11.150091036014338,null,null,null,6.314007571365976,3.091688148819062,11.469200762043002,null,4.6538590288947494,3.5924545391207414,11.895581964982311,12.12238047718407,null,3.9700324137199035,3.4725000000000001,2.1800000000000002,9.9450811975930584,767.11950000000002,null,4.0800333118330494,5.350043680957552]
["2016-12-30",6.45,11.14,3.18,11.15]
["2017-01-06",6.4600527437356616,10.91,3.28,10.79008809673495,null,null,null,6.4500853207488635,3.091688148819062,11.301369863013699,null,4.6538590288947494,3.614226990872988,11.573528077655812,11.754966887417218,null,4.2325345569444561,3.58,2.2799999999999998,9.9475812180047196,771.30899999999997,null,4.3350353938226149,5.5275451301855831]
["2017-01-13",6.6100539684354063,10.97,3.29,11.330092505654031,null,null,null,6.6133786200083282,3.0263707935623216,11.342193595210016,null,4.6538590288947494,3.5924545391207414,11.614351809852128,11.795790619613536,null,4.2600347814727426,3.5850000000000004,2.4249999999999998,10.462585422807177,784.98,null,4.4900366593456837,5.8275475795850715]
["2017-01-20",6.5400533969088581,11.4,3.31,11.580094546820272,null,null,null,6.4500853207488635,3.0263707935623216,11.784450694003448,null,4.6266434790181723,3.5706820873684944,12.056608908645559,12.238047718406968,null,4.282534965177704,3.6974999999999993,2.6274999999999999,10.675087157798481,775.0575,null,4.4300361694657857,5.6850464161203149]
["2017-01-27",6.3400517639758656,11.38,3.19,11.290092179067432,null,null,null,6.3684386711191312,3.0263707935623216,11.745894946929148,null,4.6266434790181723,3.5053647321117536,12.01805316157126,12.312891227433548,null,4.2050343324161696,3.625,2.5325000000000002,10.492585667747123,755.65350000000012,null,4.3425354550576021,5.6000457221237925]
["2017-02-03",6.3500518456225157,11.31,3.2,10.930089239788046,null,null,null,6.3956542209957084,2.9392809865533338,11.641567631316338,null,4.6266434790181723,3.4835922803595065,11.981765399618977,12.208563911820738,null,4.3025351284710034,3.6524999999999999,2.5874999999999999,10.27008385110917,746.61300000000006,null,4.4050359653491631,5.5825455792421552]
["2017-02-10",6.5600535602021575,11.73,3.21,11.240091770834185,null,null,null,6.6678097197614834,2.9392809865533338,11.97042547400889,null,4.6266434790181723,3.3965024733505191,12.31062324231153,12.537421754513289,null,4.4900366593456837,3.7450000000000001,2.5449999999999999,10.59008646380196,763.15049999999997,null,4.6050375982821556,5.7250467427069136]
["2017-02-17",6.3500518456225157,11.43,3.19,11.080090464487791,null,null,null,6.2595764716128208,2.9392809865533338,11.741358976685115,null,4.6266434790181723,3.3965024733505191,12.081556744987754,12.308355257189515,null,4.4100360061724873,3.6825000000000001,2.5674999999999999,10.325084300165743,725.22450000000003,null,4.562537251283894,5.4625445994823609]
["2017-02-24",6.310051519035917,11.36,3.21,10.930089239788046,null,null,null,6.4228697708722864,2.9828258900578275,11.718679125464938,null,4.6266434790181723,3.3965024733505191,12.02712510205933,12.25392361426109,null,4.4800365776990345,3.7075,2.5,10.242583626580883,720.37350000000004,null,4.6700381289853778,5.5375452118322332]
["2017-03-03",6.370052008915815,11.71,3.22,11.430093322120529,null,null,null,6.4773008706254407,2.9828258900578275,12.079288759865737,null,4.6266434790181723,3.3747300215982721,12.419486528168376,12.759684296471017,null,4.5350370267556075,3.8075000000000001,2.4224999999999999,10.375084708398992,758.07900000000006,null,4.7175385168069637,5.4775447219523352]
["2017-03-10",6.3000514373892669,11.54,3.16,11.210091525894237,null,null,null,6.2595764716128208,2.9392809865533338,12.008981221083189,null,4.6266434790181723,3.3747300215982721,12.281139435725303,12.621337204027942,null,4.2600347814727426,3.5975000000000001,2.64,10.002581667061293,724.7835,null,4.5327370079768787,5.3475436605458899]
["2017-03-17",6.4100523355024137,11.15,3.11,10.950089403081344,null,null,null,6.3956542209957084,2.9828258900578275,11.423841059602649,null,4.6266434790181723,3.4618198286072599,11.695999274244762,12.126916447428107,null,4.3625356183509005,3.6749999999999998,2.5,10.000081646649631,712.21499999999992,null,4.5350370267556075,5.4900448240106474]
["2017-03-24",6.2400509475093697,10.67,3.1,10.720087525208404,null,null,null,6.2867920214893989,2.9828258900578275,10.943028213734918,null,4.5722123792650171,3.4835922803595065,11.215186428377031,11.714143155220903,null,4.2475346794144304,3.5625,2.4624999999999999,9.7575796667183781,710.67149999999992,null,4.280034944766042,5.3575437421925391]
["2017-03-31",6.2900513557426176,10.8,2.96,10.290084014402469,null,null,null,6.2595764716128208,2.9828258900578275,10.986119931053253,null,4.5722123792650171,3.4835922803595065,11.258278145695364,11.757234872539236,null,4.2650348222960668,3.6425000000000001,2.2425000000000002,9.4600772377305518,700.74900000000002,null,4.2050343324161696,5.3425436197225658]
["2017-04-07",6.1200499677495737,10.89,3,10.350084504282366,null,null,null,6.1234987222299342,2.9828258900578275,11.09271523178808,null,4.5722123792650171,3.4835922803595065,11.43291300009072,11.863830173274064,null,4.2400346181794442,3.5950000000000002,2.165,9.4200769111439513,697.221,null,4.2175344344744818,5.182542313376171]
["2017-04-14",6.1500502126895231,11.12,2.95,10.520085892275411,null,null,null,6.2051453718596665,2.9828258900578275,11.339925610087999,null,4.5722123792650171,3.4835922803595065,11.680123378390638,12.111040551573982,null,4.2975350876476792,3.71,2.2549999999999999,9.5550780133737216,687.73950000000002,null,4.2725348835310548,5.3025432931359662]
["2017-04-21",6.2600511108026682,11.52,3.01,10.560086218862009,null,null,null,6.2323609217362437,2.9828258900578275,11.927333756690556,null,4.5722123792650171,3.4835922803595065,12.133720402794157,12.473918171096798,null,4.0500330668930999,3.5699999999999994,2.1749999999999998,9.510077645963797,704.27700000000004,null,4.0450330260697758,5.2650429869610305]
["2017-04-28",6.5400533969088581,11.53,3.09,10.700087361915104,null,null,null,6.4773008706254407,2.9828258900578275,12.004445250839154,null,4.5722123792650171,3.7448617013864696,12.126916447428107,12.693912727932506,null,4.1350337608896224,3.6200000000000006,2.23,9.457577217318887,698.98500000000001,null,4.2075343528278317,5.4000440891908008]
["2017-05-05",6.6700544583153034,11.819999999999999,3.16,11.090090546134439,null,null,null,6.6405941698849063,2.9828258900578275,11.929601741812574,null,4.5722123792650171,3.7448617013864696,12.265263539871178,12.832259820375578,null,4.2750349039427169,3.6175000000000002,2.54,9.6300786257235949,721.2555000000001,null,4.3800357612325378,5.4200442524840993]
["2017-05-12",6.5800537234954568,11.8,3.09,10.970089566374645,null,null,null,6.4500853207488635,2.9828258900578275,11.884242039372221,null,4.5722123792650171,3.9190413154044452,12.222171822552843,12.789168103057245,null,4.2500346998260934,3.6175000000000002,2.4700000000000002,9.5400778909037474,719.49150000000009,null,4.2900350264126921,5.3700438442508514]
["2017-05-19",6.640054213375354,11.62,3.06,10.740087688501703,null,null,null,6.5589475202551739,3.0045983418100746,11.866098158396083,null,4.5722123792650171,3.9190413154044452,12.092896670597842,12.773292207203122,null,4.3525355367042513,3.7250000000000001,2.4175,9.5300778092570972,728.53200000000004,null,4.3800357612325378,5.5575453751255326]
["2017-05-26",6.7800553564284503,11.67,3.14,10.390084830868966,null,null,null,6.6678097197614834,3.0045983418100746,11.720947110586954,null,4.8443678780307922,4.0279035741656797,12.287943391091353,12.628141159393994,null,4.3825357816442008,3.7425000000000002,2.4424999999999999,9.2650756456208843,696.78000000000009,null,4.3750357204092136,5.6875464365319779]
["2017-06-02",6.9900570710080911,11.2,3.08,10.27008385110917,null,null,null,6.8583185688975261,3.0045983418100746,11.33765762496598,null,4.8443678780307922,4.0279035741656797,11.904653905470379,12.358250929873901,null,4.2935350549890181,3.7275,2.46,9.2125752169759725,683.77050000000008,null,4.332535373410952,5.8375476612317216]
["2017-06-09",7.2200589488810332,11.58,3.08,10.660087035328505,null,null,null,7.1032585177867231,3.0045983418100746,11.671051437902568,null,4.8443678780307922,3.8754964118999511,12.464846230608728,12.691644742810489,null,4.4575363939940722,3.8774999999999995,2.5225,9.4150768703206271,711.99450000000002,null,4.5150368634623081,6.0650495186930007]
["2017-06-16",7.4700609900472728,11.41,3.15,10.28008393275582,null,null,null,7.4026295664290753,3.0045983418100746,11.65971151229248,null,4.8443678780307922,3.8537239601477045,12.453506304998641,12.725664519640752,null,4.6525379861037406,3.8400000000000003,2.69,9.3900766662040027,730.07550000000003,null,4.7350386596886,6.4275524783840501]
["2017-06-23",7.720063031213515,11.13,3.09,9.8300802586565865,null,null,null,7.5114917659353857,3.0045983418100746,11.557652181801688,null,4.8443678780307922,3.9190413154044452,12.260727569627145,12.464846230608728,null,4.5975375370471676,3.5775000000000001,2.5449999999999999,9.0450738493945906,697.00049999999999,null,4.6425379044570914,6.6125539888470684]
["2017-06-30",8.6500706243519296,11.47,3.13,10.060082136529529,null,null,null,8.4096049118624432,3.0045983418100746,12.503401977683026,null,4.8443678780307922,4.0279035741656797,11.407965163748527,11.861562188152046,null,5.1100417214379616,3.7049999999999996,2.9,9.4225769315556143,726.10649999999998,null,5.1125417418496237,7.6775626842152533]
["2017-07-07",8.4000685831856909,11.69,3.14,10.750087770148353,null,null,null,8.0285872135903578,3.0045983418100746,12.952463031842512,null,4.8443678780307922,4.4633526092106175,11.845686292297922,12.299283316701441,null,5.1525420684362215,3.8225000000000002,2.8250000000000002,9.9600813200630327,722.79900000000009,null,5.2650429869610305,7.5750618473370954]
["2017-07-14",8.1200662970794983,11.26,3.1,10.480085565688814,null,null,null,7.8380783644543151,3.0045983418100746,12.659892951102242,null,4.8443678780307922,4.5722148679718524,11.618887780096163,12.072484804499682,null,4.9475403946799039,3.6524999999999999,2.98,9.852580442361548,728.97300000000007,null,4.9900407416781656,7.5650617656904462]
["2017-07-21",8.1500665420194487,11.16,3.1,10.58008638215531,null,null,null,7.8925094642074702,3.0481432453145683,11.448788895944844,null,4.8443678780307922,4.485125060962865,11.562188152045723,12.015785176449242,null,4.9925407620898277,3.7974999999999994,2.9575,10.090082381469477,745.29,null,4.9600404967382161,7.657562520921954]
["2017-07-28",7.7800635210934121,11.08,3.09,10.370084667575666,null,null,null,7.7020006150714275,3.0481432453145683,11.573528077655812,null,4.8443678780307922,4.2891729951926427,11.754966887417218,12.095164655719858,null,4.8100392720384715,3.7425000000000002,2.9024999999999999,10.007581707884617,763.15049999999997,null,4.8100392720384715,7.4050604593440514]
["2017-08-04",7.5900619698070697,10.83,2.96,9.9100809118297839,null,null,null,7.5387073158119629,3.1570055040758027,11.346729565454051,null,4.8443678780307922,4.2891729951926427,11.52816837521546,11.868366143518099,null,4.5475371288139197,3.665,2.8374999999999999,9.4925775030821615,740.88000000000011,null,4.5950375166355046,7.1625584794127981]
["2017-08-11",7.3400599286408292,11.11,2.91,9.9500812384163808,null,null,null,7.2121207172930335,3.1570055040758027,11.496416583507212,null,4.8443678780307922,4.2456280916881486,11.723215095708971,12.063412864011612,null,4.39253586329085,3.6074999999999999,2.64,9.35507638044073,739.3365,null,4.4125360265841485,6.7400550298418507]
["2017-08-18",7.2500591938209826,11.05,2.88,9.7100792788967922,null,null,null,7.0216118681569908,3.1570055040758027,11.491880613263177,null,4.8443678780307922,4.2456280916881486,11.718679125464938,12.058876893767579,null,4.1600339650062468,3.5200000000000005,2.54,9.3750765437340284,741.10050000000001,null,4.1450338425362716,6.6875546011969407]
["2017-08-25",7.0200573159480406,10.97,2.84,9.7600796871300393,null,null,null,6.8583185688975261,3.1570055040758027,11.339925610087999,null,5.1165233767965672,4.2456280916881486,11.587135988387915,11.927333756690556,null,4.0950334343030237,3.3875000000000002,2.4125000000000001,9.3900766662040027,763.15049999999997,null,4.0450330260697758,6.5050531111455845]
["2017-09-01",6.7900554380750995,10.8,2.8,9.8000800137166379,null,null,null,6.314007571365976,3.1570055040758027,11.278690011793524,null,5.1165233767965672,4.223855639935902,11.505488523995282,11.732287036197041,null,4.2050343324161696,3.4,2.2349999999999999,9.4200769111439513,778.58550000000002,null,4.1200336384196472,6.1200499677495737]
["2017-09-08",6.5300533152622089,10.6,2.69,9.8900807485364854,null,null,null,6.3412231212425541,3.1570055040758027,11.106323142520186,null,5.1709544765497215,4.2456280916881486,11.333121654721944,11.673319423024587,null,4.1375337813012845,3.4424999999999999,2.3325,9.56507809502037,762.70950000000005,null,4.1550339241829217,6.3025514578009298]
["2017-09-15",6.2900513557426176,10.52,2.76,10.040081973236228,null,null,null,6.069067622476779,3.1570055040758027,11.09271523178808,null,5.1709544765497215,4.2891729951926427,11.319513743989841,11.65971151229248,null,4.4900366593456837,3.5474999999999999,2.36,9.687579095191829,762.04800000000012,null,4.4600364144057352,6.2150507433927453]
["2017-09-22",6.4300524987957122,10.71,2.81,10.210083361229273,null,null,null,6.2595764716128208,3.1570055040758027,11.221990383743083,null,5.1709544765497215,4.2891729951926427,11.448788895944844,11.788986664247481,null,4.4950367001690088,3.5350000000000001,2.48,9.8425803607148978,749.47950000000003,null,4.5025367614039968,6.3475518252108527]
["2017-09-29",6.4600527437356616,10.71,2.86,10.230083524522572,null,null,null,6.2051453718596665,3.1570055040758027,11.167558740814661,null,5.7152654740812716,4.5504424162196058,11.39435725301642,11.734555021319061,null,4.4825365981106975,3.5525000000000002,2.5125000000000002,9.6825790543685049,718.16849999999999,null,4.4275361490541245,6.2375509270977068]
["2017-10-06",6.3900521722091135,10.82,2.86,10.25008368781587,null,null,null,6.3412231212425541,3.1570055040758027,11.265082101061417,null,5.7424810239578488,4.5286699644673583,11.491880613263177,11.832078381565818,null,4.4350362102891108,3.5,2.5125000000000002,9.7225793809551035,721.2555000000001,null,4.3675356591742256,6.2375509270977068]
["2017-10-13",6.4000522538557645,10.84,2.96,10.440085239102213,null,null,null,6.2323609217362437,3.1570055040758027,11.317245758867822,null,5.7424810239578488,4.4633526092106175,11.544044271069582,11.770842783271343,null,4.3950358837025121,3.5274999999999999,2.6675,10.002581667061293,738.45450000000005,null,4.3625356183509005,6.1500502126895231]
["2017-10-20",6.4000522538557645,11,2.97,10.480085565688814,null,null,null,6.2867920214893989,3.2223228593325435,11.389821282772385,null,5.7696965738344268,4.5286699644673583,11.616619794974147,11.956817563276786,null,4.2600347814727426,3.4449999999999998,2.6974999999999998,9.7875799116583249,753.22799999999995,null,4.2275345161211311,6.1125499065145865]
["2017-10-27",6.6200540500820555,11.15,2.98,10.520085892275411,null,null,null,null,null,11.571260092533793,null,5.796912123711004,4.6157597714763465,12.002177265717139,12.297015331579427,null,4.2725348835310548,3.4874999999999994,2.6524999999999999,9.7525796258950503,768.22200000000009,null,4.2525347202377555,6.1700503759828216]
["2017-11-03",6.7400550298418507,11.25,2.91,10.410084994162265,null,null,null,null,null,11.664247482536513,null,5.796912123711004,4.6157597714763465,11.947745622788714,12.174544134990473,null,4.2575347610610805,3.4824999999999999,2.63,9.7700797687766894,758.96100000000001,null,4.2675348427077306,6.247551008744356]
["2017-11-10",6.9900570710080911,11.21,3.01,10.370084667575666,null,null,null,null,null,11.625691735462215,null,5.9057743232173143,4.6375322232285932,11.909189875714416,12.135988387916177,null,4.3150352305293156,3.4350000000000001,2.72,9.7725797891883524,767.56050000000005,null,4.332535373410952,6.475052866205635]
["2017-11-17",6.9500567444214933,11.31,2.91,10.370084667575666,null,null,null,null,null,11.779914723759411,null,5.9057743232173143,4.6810771267330873,12.006713235961172,12.233511748162933,null,4.2725348835310548,3.4299999999999997,2.57,9.9050808710064597,759.40199999999993,null,4.2200344548861439,6.3500518456225157]
["2017-11-24",6.8600560096016467,11.13,2.93,10.550086137215361,null,null,null,null,null,11.589403973509935,null,5.9874209728470467,4.7681669337420747,11.816202485711694,12.043000997913454,null,4.1575339445945829,3.4224999999999994,2.4925000000000002,9.9325810955347453,748.37699999999995,null,4.1450338425362716,6.2350509066860456]
["2017-12-01",6.7800553564284503,11.14,2.96,10.59008646380196,null,null,null,null,null,11.478272702531072,null,5.9874209728470467,4.7681669337420747,11.705071214732833,12.045268983035472,null,4.1450338425362716,3.4474999999999998,2.4725000000000001,9.9425811771813954,740.88000000000011,null,4.2050343324161696,6.1050498452795994]
["2017-12-08",6.6700544583153034,11.13,2.82,10.560086218862009,null,null,null,null,null,11.455592851310897,null,5.9874209728470467,4.7899393854943213,11.682391363512656,12.022589131815296,null,3.9200320054866546,3.4,2.2625000000000002,9.8975808097714726,739.55700000000002,null,4.0075327198948401,5.9775488042848171]
["2017-12-15",6.7500551114885008,10.92,2.88,10.290084014402469,null,null,null,null,null,11.226526353987119,null,5.9874209728470467,4.7899393854943213,11.682391363512656,12.022589131815296,null,4.1825341487112082,3.4750000000000005,2.3875000000000002,9.6725789727218547,731.178,null,4.1750340874762202,6.200050620922771]
["2017-12-22",6.75,10.92,2.88,10.29]
["2017-12-29",6.75,10.92,2.88,10.29]
["2018-01-05",6.6800545399619526,10.92,2.83,9.8800806668898353,null,null,null,null,null,11.160754785448608,null,6.041852072600201,4.7899393854943213,11.52590039009344,11.888778009616258,null,4.3075351692943284,3.5124999999999997,2.4849999999999999,9.6150785032536206,741.98249999999996,null,4.3750357204092136,6.2675511720376562]
["2018-01-12",6.5800537234954568,10.86,2.86,9.8500804219498868,null,null,null,null,null,11.042819559103693,null,6.041852072600201,4.7899393854943213,11.407965163748527,11.770842783271343,null,4.2050343324161696,3.4624999999999999,2.4950000000000001,9.4400770744372515,726.10649999999998,null,4.2625348018844056,6.1275500289845617]
["2018-01-19",6.5800537234954568,10.92,2.91,10.02008180994293,null,null,null,null,null,11.249206205207294,null,6.041852072600201,4.7899393854943213,11.476004717409054,11.838882336931871,null,4.2275345161211311,3.5249999999999999,2.58,9.7725797891883524,711.774,null,4.2750349039427169,6.0850496819863]
["2018-01-26",6.6000538867887553,10.9,2.91,10.080082299822829,null,null,null,null,null,11.197042547400889,null,6.041852072600201,4.7899393854943213,11.423841059602649,11.786718679125466,null,4.4100360061724873,3.5649999999999999,2.66,9.8550804627732109,723.01949999999999,null,4.4300361694657857,6.1450501718661981]
["2018-02-02",6.4600527437356616,10.94,2.92,10.120082626409426,null,null,null,null,null,11.190238592034836,null,6.041852072600201,4.7899393854943213,11.417037104236597,11.779914723759411,null,4.4675364756407223,3.6150000000000002,2.6749999999999998,9.7875799116583249,716.84550000000002,null,4.6325378228104421,6.0375492941647142]
["2018-02-09",6.640054213375354,11.05,2.96,10.27008385110917,null,null,null,null,null,11.292297922525629,null,6.041852072600201,4.7899393854943213,11.56445613716774,11.881974054250204,null,4.4900366593456837,3.6200000000000006,2.665,9.8300802586565865,704.71800000000007,null,4.6550380065154027,6.0350492737530521]
["2018-02-16",6.7700552747818001,11.11,2.9,10.680087198621804,null,null,null,null,null,11.410233148870544,null,6.0962831723533562,4.8770291925033096,11.637031661072305,12.090628685475824,null,4.5775373737538674,3.6749999999999998,2.6775000000000002,10.215083402052597,695.45699999999999,null,4.785039067921848,6.0525494166346894]
["2018-02-23",6.7400550298418507,11.33,2.94,10.880088831554799,null,null,null,null,null,11.605279869364058,null,6.0962831723533562,4.8770291925033096,11.832078381565818,12.285675405969338,null,4.5225369246972953,3.6625000000000001,2.6,10.362584606340681,713.53800000000001,null,4.6900382922786772,6.0075490492247656]
["2018-03-02",6.8200556830150489,11.55,2.94,11.150091036014338,null,null,null,null,null,11.954549578154769,null,6.314007571365976,5.1165261617780251,12.181348090356527,12.634945114760049,null,5.0000408233248157,3.8525,2.6850000000000001,10.710087443561756,712.21499999999992,null,5.3375435788992407,6.2025506413344331]
["2018-03-09",6.7900554380750995,11.37,2.88,10.740087688501703,null,null,null,null,null,11.55538419667967,null,6.3956542209957084,5.1818435170347659,11.904653905470379,12.358250929873901,null,4.8900399252116689,3.8300000000000005,2.5950000000000002,10.292584034814134,692.81100000000004,null,5.0800414764980131,6.1500502126895231]
["2018-03-16",6.9100564178348947,11.45,2.85,10.920089158141398,null,null,null,null,null,11.863830173274064,null,6.5317319703785959,5.22538842053926,12.204027941576705,12.657624965980224,null,4.677538190220365,3.8275000000000001,2.4224999999999999,10.495085688158786,705.15899999999999,null,4.9950407825014906,6.1175499473379116]
["2018-03-23",6.590053805142106,11.37,2.66,10.720087525208404,null,null,null,null,null,11.807130545223623,null,6.5317319703785959,5.1818435170347659,12.147328313526264,12.600925337929784,null,4.6025375778704927,3.7725,2.2625000000000002,10.282583953167482,692.81100000000004,null,4.792539129156836,6.027549212518065]
["2018-03-30",6.4300524987957122,11.48,2.67,10.970089566374645,null,null,null,null,null,11.854758232785993,null,6.5317319703785959,5.3124782275482474,12.194956001088634,12.671232876712331,null,4.5100368226389831,3.8774999999999995,2.25,10.447585300337201,702.73350000000005,null,4.6725381493970399,5.7850472325868116]
["2018-04-06",6.76005519313515,11.74,2.69,10.8200883416749,null,null,null,null,null,12.061144878889595,null,null,null,12.401342647192234,12.922979225256281,null,4.7225385576302878,3.8849999999999998,2.3325,10.337584402224055,695.23650000000009,null,5.0675413744397,6.0725495799279878]
["2018-04-13",6.8400558463083474,11.59,2.68,11.050090219547842,null,null,null,null,null,11.877438084006171,null,null,null,12.21763585230881,12.78463213281321,null,4.7250385780419499,3.8624999999999998,2.3424999999999998,10.542586075980374,694.13400000000001,null,4.957540476326554,6.1700503759828216]
["2018-04-20",6.7700552747818001,11.67,2.77,11.090090546134439,null,null,null,null,null,12.129184432550122,null,null,null,12.469382200852761,13.036378481357161,null,4.6325378228104421,3.7650000000000006,2.3250000000000002,10.287583993990808,690.16500000000008,null,4.8275394149201087,6.0000489879897785]
["2018-04-27",6.9200564994815439,11.760000000000002,2.78,11.520094056940373,null,null,null,null,null,12.095164655719858,null,null,null,12.414950557924341,13.049986392089268,null,4.955040455914892,3.8950000000000005,2.2149999999999999,10.450085320748864,670.98149999999998,null,5.122541823496273,6.0625494982813386]
["2018-05-04",7.0100572343013914,11.65,2.85,11.200091444247585,null,null,null,null,null,11.954549578154769,null,null,null,12.22670779279688,12.861743626961808,null,5.2625429665493684,4.0625,2.35,10.367584647164005,678.47850000000005,null,5.5575453751255326,6.2300508658627196]
["2018-05-11",6.8700560912482969,11.74,2.9,10.7800880150883,null,null,null,null,null,12.072484804499682,null,null,null,12.344643019141794,13.093078109407601,null,4.9875407212665026,3.9649999999999999,2.34,10.032581912001243,690.38549999999998,null,5.180042292964508,6.0500493962230264]
["2018-05-18",7.0500575608879883,11.74,2.95,10.700087361915104,null,null,null,null,null,12.0747527896217,null,null,null,12.346911004263811,13.049986392089268,null,5.182542313376171,4.0250000000000004,2.42,9.9850815241796553,683.10900000000004,null,5.3875439871324886,6.2900513557426176]
["2018-05-25",7.3900603368740772,11.84,2.98,11.39009299553393,null,null,null,null,null,12.204027941576705,null,null,null,12.476186156218816,13.179261544044271,null,5.4300443341307494,4.0599999999999996,2.4874999999999998,10.415085034985589,691.04700000000003,null,5.6400460487103912,6.4425526008540244]
["2018-06-01",6.9000563361882454,11.73,2.96,11.160091117660988,null,null,null,null,null,12.02712510205933,null,null,null,12.299283316701441,12.93431915086637,null,5.2325427216094189,3.915,2.46,10.212583381640936,687.73950000000002,null,5.4075441504257871,6.0400493145763772]
["2018-06-08",6.8200556830150489,11.42,2.98,10.650086953681857,null,null,null,null,null,11.736823006441078,null,null,null,12.077020774743717,12.644017055248119,null,5.2000424562578083,3.7775000000000003,2.4075000000000002,9.692579136015155,672.96600000000001,null,5.3825439463091644,5.9250483756399062]
["2018-06-15",6.6800545399619526,11.42,2.91,10.200083279582623,null,null,null,null,null,11.793522634491518,null,null,null,12.133720402794157,12.700716683298557,null,4.9950407825014906,3.6125000000000003,2.335,9.0550739310412389,650.47500000000002,null,5.1975424358461453,5.7075465998252763]
["2018-06-22",6.5300533152622089,11.27,2.97,9.9400811567697325,null,null,null,null,null,11.961353533520819,null,null,null,12.30155130182346,12.800508028667332,null,4.9125401089166312,3.5724999999999998,2.4449999999999998,8.9450730329280947,644.08050000000003,null,4.8875399048000068,5.4900448240106474]
["2018-06-29",6.2400509475093697,11.04,2.9,9.7400795238367408,null,null,null,null,null,11.553116211557652,null,null,null,12.120112492062052,12.392270706704164,null,5.0125409253831279,3.5950000000000002,2.4,8.6350705018819571,644.52150000000006,null,4.8850398843883447,5.3675438238391884]
["2018-07-06",6.4100523355024137,11,2.92,9.7200793605434406,null,null,null,null,null,11.59393994375397,null,null,null,11.866098158396083,12.16093622425837,null,5.1525420684362215,3.6025000000000005,2.4049999999999998,8.7750716449350517,639.89099999999996,null,5.1300418847312601,5.5825455792421552]
["2018-07-13",6.3000514373892669,10.39,2.9,9.2900758497375051,null,null,null,null,null,11.001995826907375,null,null,null,11.274154041549489,11.795790619613536,null,4.9700405783848662,3.4124999999999996,2.37,8.1875668481943844,616.73850000000004,null,4.9175401497399562,5.3175434156059413]
["2018-07-20",6.3900521722091135,10.49,2.91,9.7800798504233377,null,null,null,null,null,11.119931053252291,null,null,null,11.392089267894404,11.845686292297922,null,5.1500420480245603,3.5525000000000002,2.3325,8.4975693792405238,622.25099999999998,null,5.0850415173213372,5.5500453138905446]
["2018-07-27",6.9600568260681426,10.54,2.82,10.070082218176179,null,null,null,null,null,11.194774562278873,null,null,null,11.421573074480632,11.875170098884151,null,5.3050433135476291,3.6200000000000006,2.3199999999999998,8.7050710734085026,629.74800000000005,null,5.3250434768409285,5.9250483756399062]
["2018-08-03",7.0100572343013914,10.48,3.01,10.210083361229273,null,null,null,null,null,11.244670234963259,null,null,null,11.430645014968702,11.884242039372221,null,5.5875456200654821,3.6974999999999993,2.4925000000000002,8.9250728696347963,628.42500000000007,null,5.6800463752969899,6.1050498452795994]
["2018-08-10",7.0400574792413391,10.65,2.99,9.9300810751230824,null,null,null,null,null,11.45105688106686,null,null,null,11.67785539326862,12.01805316157126,null,5.4675446403056851,3.5775000000000001,2.5674999999999999,8.5075694608871739,619.60500000000002,null,5.5975457017121313,6.087549702397963]
["2018-08-17",7.0500575608879883,10.77,3.01,10.530085973922061,null,null,null,null,null,11.589403973509935,null,null,null,11.813934500589676,12.154132268892315,null,5.6050457629471184,3.6425000000000001,2.5874999999999999,8.8150719715216486,622.47149999999999,null,5.6500461303570413,6.0850496819863]
["2018-08-24",6.700054703255252,10.49,3.07,10.150082871349374,null,null,null,null,null,11.274154041549489,null,null,null,11.813934500589676,12.154132268892315,null,5.1475420276128974,3.4850000000000003,2.5950000000000002,8.4200687464789894,620.70749999999998,null,5.1925423950228202,5.7275467631185757]
["2018-08-31",6.7800553564284503,10.41,2.96,9.9600813200630327,null,null,null,null,null,11.240134264719224,null,null,null,11.466932776920984,11.807130545223623,null,5.4550445382473738,3.6499999999999995,2.5249999999999999,8.4350688689489637,628.64550000000008,null,5.5325451710089082,5.9875488859314663]
["2018-09-07",6.6300541317287047,10.47,2.97,10.230083524522572,null,null,null,null,null,11.237866279597206,null,null,null,11.464664791798967,11.804862560101606,null,5.1125417418496237,3.67,2.4725000000000001,8.4400689097722879,618.28200000000004,null,5.1475420276128974,5.7000465385902892]
["2018-09-14",6.6000538867887553,10.36,3.14,10.01008172829628,null,null,null,null,null,11.133538963984396,null,null,null,11.360337476186157,11.700535244488796,null,5.1150417622612858,3.5175000000000001,2.4175,8.3050678075425175,606.15449999999998,null,5.1625421500828717,5.7225467222952506]
["2018-09-21",6.7100547849019021,10.35,3.14,10.26008376946252,null,null,null,null,null,11.106323142520186,null,null,null,11.333121654721944,11.673319423024587,null,5.2175425991394455,3.5724999999999998,2.5299999999999998,8.4725691751238994,619.3845,null,5.2525428849027183,5.8250475591734103]
["2018-09-28",6.6900546216086028,10.51,3.17,10.640086872035207,null,null,null,null,null,11.369409416674227,null,null,null,11.596207928875987,11.936405697178627,null,5.2100425379044575,3.6825000000000001,2.87,8.6900709509385283,641.21399999999994,null,5.2425428032560681,5.912548273581594]
["2018-10-05",6.88,10.65,3.35,10.81,null,null,null,null,null,11.37,null,null,null,11.51,11.87,null,5.09,3.56,2.65,8.4600000000000009,632.39,null,5.1100000000000003,5.73]
["2018-10-12",6.97,10.58,3.42,11.01,null,null,null,null,null,11.22,null,null,null,11.45,11.67,null,5.17,3.74,2.88,8.68,640.33000000000004,null,5.24,5.96]
["2018-10-19",6.95,10.55,3.53,10.96,null,null,null,null,null,11.22,null,null,null,11.45,11.79,null,5.15,3.67,2.95,8.57,647.83000000000004,null,5.16,5.89]
["2018-10-26",6.8700212553444544,10.430009979134537,3.5999814934764505,10.700065589475203,null,null,null,null,null,11.147146874716503,null,null,null,11.305905833257734,11.600743899120022,null,5.0525668345866102,3.6776061776061773,2.9200209740600229,8.5775248546009255,624.46,null,5.0024902228137069,5.7775890832986336]
["2018-11-02",6.9100564178348947,10.3,3.56,10.560086218862009,null,null,null,null,null,11.006531797151411,null,null,null,11.233330309353171,11.641567631316338,null,5.0875415377329993,3.7125000000000004,2.8424999999999998,8.8775724818132105,621.81000000000006,null,5.0425411703230765,5.8050473958801101]
["2018-11-09",6.930056581128194,10.27,3.55,10.150082871349374,null,null,null,null,null,10.9407602286129,null,null,null,11.212918443255012,11.62115576521818,null,5.0200409866181142,3.6974999999999993,2.85,8.8675724001665586,612.99,null,4.8750398027416955,5.7325468039419007]
["2018-11-16",6.8600560096016467,10.17,3.66,10.02008180994293,null,null,null,null,null,10.816021046901932,null,null,null,11.042819559103693,11.45105688106686,null,5.0200409866181142,3.6974999999999993,2.85,8.8675724001665586,612.99,null,4.8750398027416955,5.7325468039419007]
["2018-11-23",6.930056581128194,10.14,3.63,9.690079115603492,null,null,null,null,null,10.804681121291845,null,null,null,11.138074934228433,11.43291300009072,null,4.9975408029131518,3.59,2.8624999999999998,8.8075719102866614,613.21050000000002,null,4.6125376595171419,5.74254688558855]
["2018-11-30",6.9600568260681426,10.25,3.65,9.7100792788967922,null,null,null,null,null,10.872720674952372,null,null,null,11.212918443255012,11.553116211557652,null,5.1575421092595466,3.7775000000000003,2.9224999999999999,8.9475730533397559,618.72299999999996,null,5.0025408437364787,5.7575470080585252]
["2018-12-07",7.0600576425346393,10.44,3.69,9.9700814017096828,null,null,null,null,null,11.011067767395446,null,null,null,11.351265535698086,11.691463304000726,null,5.3125433747826163,3.855,2.88,9.2900758497375051,633.71699999999998,null,5.1200418030846109,5.8150474775267611]
["2018-12-14",7.0700577241812885,10.32,3.66,9.9500812384163808,null,null,null,null,null,10.836432913000092,null,null,null,11.176630681302731,11.516828449605372,null,5.3000432727243041,3.8475000000000006,2.875,9.1375746046260993,628.20449999999994,null,5.182542313376171,5.8400476816433837]
["2018-12-21",6.9500567444214933,10.36,3.6,9.7000791972501403,null,null,null,null,null,10.992923886419305,null,null,null,11.219722398621066,11.491880613263177,null,5.1400419663779102,3.7849999999999997,2.7725,8.8475722368732601,614.97450000000003,null,5.0275410478531013,5.6125458241821047]
["2018-12-28",6.95,10.36,3.6,9.6999999999999993]
["2019-01-04",6.9200564994815439,10.31,3.61,9.7900799320699878,null,null,null,null,null,11.008799782273428,null,null,null,11.280957996915539,11.689195318878708,null,5.1700422113178588,3.8300000000000005,2.8,9.2150752373876337,631.51200000000006,null,5.0600413132047128,5.7025465590019513]
["2019-01-11",6.8900562545415953,10.4,3.69,9.6300786257235949,null,null,null,null,null,10.96117209471106,null,null,null,11.414769119114579,11.641567631316338,null,5.1950424154344832,3.7825000000000002,2.9474999999999998,9.1025743188628248,626.44050000000004,null,5.0450411907347386,5.7025465590019513]
["2019-01-18",6.930056581128194,10.41,3.65,9.6800790339568419,null,null,null,null,null,10.981583960809218,null,null,null,11.435180985212737,11.661979497414498,null,5.1775422725528468,3.8,2.9575,9.2100751965643113,640.33199999999999,null,5.0400411499114144,5.7200467018835885]
["2019-01-25",6.9600568260681426,10.64,3.65,9.8100800953632881,null,null,null,null,null,11.079107321055973,null,null,null,11.419305089358614,11.759502857661253,null,5.2000424562578083,3.8024999999999998,2.91,9.3900766662040027,668.99700000000007,null,5.0950415989679865,5.747546926411875]
["2019-02-01",6.8600560096016467,10.48,3.52,9.620078544076943,null,null,null,null,null,10.9407602286129,null,null,null,11.280957996915539,11.62115576521818,null,5.2425428032560681,3.7825000000000002,2.8849999999999998,9.3150760538541295,666.13049999999998,null,5.0950415989679865,5.7550469876468622]
["2019-02-08",6.8700560912482969,10.54,3.56,9.620078544076943,null,null,null,null,null,10.96117209471106,null,null,null,11.301369863013699,11.641567631316338,null,5.1725422317295218,3.7425000000000002,2.8424999999999998,9.2875758293258439,687.73950000000002,null,4.9425403538565797,5.6850464161203149]
["2019-02-15",6.8400558463083474,10.43,3.56,9.6800790339568419,null,null,null,null,null,10.791073210559739,null,null,null,11.131270978862378,11.426109044724667,null,5.0425411703230765,3.7475000000000005,2.7574999999999998,9.2150752373876337,667.67400000000009,null,4.7650389046285486,5.7300467835302387]
["2019-02-22",6.7800553564284503,10.43,3.46,9.7500796054833909,null,null,null,null,null,10.918080377392725,null,null,null,11.258278145695364,11.485076657897125,null,4.9175401497399562,3.8450000000000002,2.7425000000000002,9.3725765233223672,687.96,null,4.6600380473387286,5.6450460895337162]
["2019-03-01",6.6500542950220041,10.130000000000001,3.36,9.7300794421900907,null,null,null,null,null,10.462215367867188,null,null,null,10.802413136169827,11.029211648371588,null,4.5725373329305432,3.7300000000000004,2.6425000000000001,9.1150744209211378,674.28899999999999,null,4.447536312347423,5.5825455792421552]
["2019-03-08",6.6600543766686542,9.89,3.48,9.5400778909037474,null,null,null,null,null,10.371495962986483,null,null,null,10.711693731289124,10.938492243490883,null,4.3950358837025121,3.6425000000000001,2.6349999999999998,8.9575731349864061,660.61800000000005,null,4.3075351692943284,5.5300451505972461]
["2019-03-15",6.7500551114885008,10.06,3.59,9.5200777276104471,null,null,null,null,null,10.459947382745169,null,null,null,10.836432913000092,11.108591127642203,null,4.6225377411637911,3.7324999999999995,2.77,9.0925742372161764,648.93150000000003,null,4.4300361694657857,5.5475452934788825]
["2019-03-22",6.9400566627748441,9.93,3.41,9.5400778909037474,null,null,null,null,null,10.294384468837885,null,null,null,10.589222534700172,10.861380749342285,null,4.6600380473387286,3.7825000000000002,2.7850000000000001,9.0375737881596034,631.95299999999997,null,4.4500363327590859,5.7225467222952506]
["2019-03-29",6.7500551114885008,9.85,3.28,9.2300753598576097,null,null,null,null,null,10.326136260546132,null,null,null,10.598294475188244,10.96117209471106,null,4.5775373737538674,3.5649999999999999,2.69,8.8425721960499359,625.33799999999997,null,4.3000351080593413,5.5475452934788825]
["2019-04-05",6.4200524171490629,10.01,3.39,9.5300778092570972,null,null,null,null,null,10.3737639481085,null,null,null,10.645922162750612,11.054159484713781,null,4.677538190220365,3.625,2.875,8.9900734003380176,642.75749999999994,null,4.3125352101176526,5.2250426603744318]
["2019-04-12",6.480052907028961,9.99,3.34,9.4700773193772001,null,null,null,null,null,10.348816111766308,null,null,null,10.575614623968068,10.915812392270707,null,4.6450379248687526,3.61,2.8725000000000001,8.9525730941630819,638.34749999999997,null,4.3425354550576021,5.3125433747826163]
["2019-04-19",6.4000522538557645,9.81,3.3,9.2600756047975583,null,null,null,null,null,10.369227977864465,null,null,null,10.4123196951828,10.639118207384561,null,4.4825365981106975,3.6724999999999999,2.7825000000000002,8.9425730125164336,641.43450000000007,null,4.2575347610610805,5.2950432319009799]
["2019-04-26",6.2800512740959675,9.6199999999999992,3.45,9.1600747883310625,null,null,null,null,null,10.119749614442529,null,null,null,10.27850857298376,10.459947382745169,null,4.4250361286424615,3.6125000000000003,2.9474999999999998,8.6700707876452299,613.87200000000007,null,4.0750332710097243,5.1175417826729488]
["2019-05-03",6.250051029156019,9.3800000000000008,3.32,9.070074053511215,null,null,null,null,null,9.8113036378481358,null,null,null,9.9247028939490161,10.151501406150777,null,4.3800357612325378,3.7075,2.84,8.4225687668906506,603.0675,null,4.0150327811298263,5.1500420480245603]
["2019-05-10",6.3200516006825671,9.41,3.37,8.4500689914189362,null,null,null,null,null,9.8838791617526986,null,null,null,9.997278417853579,10.33747618615622,null,4.2475346794144304,3.5175000000000001,2.8624999999999998,8.0925660725512127,590.71950000000004,null,3.8700315972534076,5.1700422113178588]
["2019-05-17",6.4500526620890124,9.5500000000000007,3.3,8.7600715224650756,null,null,null,null,null,10.051710060782002,null,null,null,10.27850857298376,10.505307085185521,null,4.6500379656920785,3.8324999999999996,2.94,8.217567093134333,600.20100000000002,null,4.2025343120045067,5.2775430890193427]
["2019-05-24",6.6700544583153034,9.61,3.39,8.8900725838715235,null,null,null,null,null,10.078925882246212,null,null,null,10.305724394447973,10.532522906649731,null,4.8950399660349939,4.0425000000000004,3.085,8.2975677463075304,595.57050000000004,null,4.4200360878191365,5.4800447423639982]
["2019-05-31",6.6500542950220041,9.84,3.48,9.510077645963797,null,null,null,null,null,10.42139163567087,null,null,null,10.716229701533159,10.87498866007439,null,5.0300410682647643,4.2699999999999996,3.145,8.7775716653467128,608.35950000000003,null,4.7300386188652759,5.520045068950596]
["2019-06-07",6.7100547849019021,9.75,3.75,9.3600764212640541,null,null,null,null,null,10.273972602739727,null,null,null,10.568810668602014,10.727569627143247,null,5.0450411907347386,4.1574999999999998,3.145,8.5625699099437451,603.72900000000004,null,4.4900366593456837,5.6875464365319779]
["2019-06-14",6.7300549481952014,9.83,3.91,9.8800806668898353,null,null,null,null,null,10.31706432005806,null,null,null,10.611902385920349,10.77066134446158,null,5.3850439667208256,4.53,3.0274999999999999,8.9675732166330544,608.80050000000006,null,4.7625388842168865,5.6325459874754049]
["2019-06-21",6.3600519272691658,9.77,3.78,9.9900815650029813,null,null,null,null,null,10.330672230790166,null,null,null,10.539326862015786,10.766125374217545,null,5.2600429461377054,4.4225000000000003,2.79,9.0275737065129533,627.10200000000009,null,4.5250369451089583,5.3600437626042021]
["2019-06-28",6.3800520905624643,9.59,3.58,9.6100784624302946,null,null,null,null,null,10.339744171278236,null,null,null,10.339744171278236,10.566542683479996,null,5.2725430481960176,4.2474999999999996,2.7725,9.0450738493945906,625.55850000000009,null,4.6150376799288049,5.5425452526555583]
["2019-07-05",6.1900505392761218,9.4,3.88,9.6700789523101935,null,null,null,null,null,10.042638120293931,null,null,null,10.201397078835164,10.4508754422571,null,5.1500420480245603,4.3875000000000002,2.7825000000000002,8.7600715224650756,607.69799999999998,null,4.4425362715240979,5.3325435380759156]
["2019-07-12",6.2700511924493183,9.5399999999999991,3.76,10.120082626409426,null,null,null,null,null,10.221808944933322,null,null,null,10.448607457135081,10.675405969336841,null,5.2300427011977568,4.5425000000000004,2.8149999999999999,9.1325745638027769,624.2355,null,4.6725381493970399,5.4275443137190873]
["2019-07-19",6.0900497228096251,9.4600000000000009,3.66,9.8100800953632881,null,null,null,null,null,10.196861108591129,null,null,null,10.46901932323324,10.650458132994649,null,4.9350402926215926,4.2450000000000001,2.7475000000000001,8.8700724205782215,611.66700000000003,null,4.3275353325876278,5.2550429053143812]
["2019-07-26",6.0500493962230264,9.51,3.57,9.8800806668898353,null,null,null,null,null,10.217272974689287,null,null,null,10.489431189331398,10.670869999092806,null,4.9950407825014906,4.1849999999999996,2.6349999999999998,8.8775724818132105,626.44050000000004,null,4.3750357204092136,5.2300427011977568]
["2019-08-02",5.9200483348165811,9.36,3.3,9.4400770744372515]
["2019-08-09",5.9100482531699319,9.58,3.31,9.580078217490346]
["2019-08-16",5.8400476816433837,9.57,3.28,9.6100784624302946]
["2019-08-23",5.8800480082299833,9.58,3.25,9.3700765029107025]
["2019-08-30",5.7200467018835885,9.52,3.24,9.3900766662040027]
["2019-09-06",5.6200458854170927,9.42,3.2,9.2400754415042599]
["2019-09-13",5.8900480898766325,9.6300000000000008,3.29,9.9800814833563312]
["2019-09-20",6.1000498044562743,9.65,3.24,9.7600796871300393]
["2019-09-27",6.5100531519689095,9.5299999999999994,3.25,9.6300786257235949]
["2019-10-04",6.38,9.8000000000000007,3.36,9.98]
["2019-10-11",6.46,9.89,3.42,10.17]
["2019-10-18",6.51,9.7200000000000006,3.48,10.25]
["2019-10-25",6.38,9.7200000000000006,3.73,10.01]
["2019-11-01",6.31,9.64,3.66,10.14]
["2019-11-08",6.25,9.81,3.74,10.14]
["2019-11-15",6.17,9.81,3.72,10.11]
["2019-11-22",6.11,9.85,3.75,9.8000000000000007]
["2019-11-29",6.28,9.7100000000000009,3.77,9.61]
["2019-12-06",6.19,9.76,3.82,9.58]
["2019-12-16",6.53,9.86,3.74,9.83]
["2019-12-20",6.53,10.050000000000001,3.8,10.07]
["2020-01-03",6.66,10.11,3.71,10.039999999999999,null,4.55]
["2020-01-10",6.62,10.199999999999999,3.85,10.19,null,4.54]
["2020-01-17",6.64,10.15,3.88,10.06,null,4.4800000000000004]
["2020-01-24",6.6,9.98,3.82,9.99,null,4.6399999999999997]
["2020-01-31",6.49,9.69,3.88,9.57,null,4.7]
["2020-02-07",6.5,9.83,3.86,9.67,null,4.6500000000000004]
["2020-02-14",6.39,9.8000000000000007,3.79,9.74,null,4.59]
["2020-02-21",6.45,9.83,3.77,9.81,null,4.6100000000000003]
["2020-02-28",6.35,9.61,3.62,9.76,null,4.5599999999999996]
["2020-03-06",6.38,9.77,3.65,9.83,null,4.58]
["2020-03-13",6.35,9.6199999999999992,3.53,9.76,null,4.55]
["2020-03-20",6.58,9.85,3.69,10.01,null,4.3499999999999996]
["2020-03-27",6.57,9.89,3.55,9.9,null,4.32]
["2020-04-03",6.53,9.92,3.61,10.119999999999999,null,4.22]
["2020-04-09",6.5,9.9600000000000009,3.74,9.91,null,4.1100000000000003]
["2020-04-17",6.43,9.7899999999999991,3.75,9.67,null,4.1100000000000003]
["2020-04-24",6.43,9.76,3.9,9.73,null,4.0599999999999996]
["2020-05-01",6.4,9.9600000000000009,4.12,9.86,6.99,4.0199999999999996]
["2020-05-08",6.52,10.07,4.22,9.83,7.07,3.97]
["2020-05-15",6.5,10.130000000000001,4.22,9.81,7.2,4.0199999999999996]
["2020-05-22",6.55,10,4.43,9.7200000000000006,6.99,3.88]
["2020-05-29",6.53,9.91,4.32,9.74,7.34,4.01]
["2020-06-05",6.43,9.9700000000000006,4.29,9.86,7.11,4.05]
["2020-06-12",6.35,10.08,4.26,9.9700000000000006,6.77,4.0199999999999996]
["2020-06-19",6.49,10.23,4.32,10.07,6.55,4.09]
["2020-06-26",6.29,10.06,4.3899999999999997,10.01,6.02,4.07]
["2020-07-03",6.28,10.210000000000001,4.25,10.23,6.31,4.1399999999999997]
["2020-07-10",6.43,10.3,4.2,10.24,6.33,4.12]
["2020-07-17",6.31,10.29,4.01,10.18,6.28,4.16]
["2020-07-24",6.21,10.42,3.37,9.92,5.8,4.0199999999999996]
["2020-07-31",6.1,10.47,3.28,10.14,6.07,3.87]
["2020-08-07",5.82,10.43,3.08,9.91,6.15,3.86]
["2020-08-14",5.85,10.3,3.01,10.1,6.17,3.9]
["2020-08-21",6.04,10.28,3.03,10.130000000000001,6.05,3.9]
["2020-08-28",6.09,10.55,3.05,10.54,6,4.1399999999999997]
["2020-09-04",6.19,10.65,3.06,10.77,5.94,4.0999999999999996]
["2020-09-11",6.1,10.95,3.03,11.19,5.86,4.21]
["2020-09-18",6.27,11.27,3.11,11.36,5.99,4.4400000000000004]
["2020-09-25",6.2,10.92,3.07,11.32,6.34,4.16]
["2020-10-02",6.2,10.93,3.13,11.4,6.51,4.45]
["2020-10-09",6.44,11.22,3.31,11.85,6.8,4.71]
["2020-10-16",6.65,11.27,3.44,11.69,7.08,4.9000000000000004]
["2020-10-23",6.73,11.72,3.61,12.14,7.14,5.08]
["2020-10-30",6.47,11.55,3.58,12.02,7.45,5.03]
["2020-11-06",6.47,11.63,3.57,12.2,7.71,5.05]
["2020-11-13",6.64,11.99,3.69,12.92,7.98,5.07]
["2020-11-20",6.63,12.29,3.77,13.26,8.0500000000000007,5.34]
["2020-11-27",6.67,12.35,3.78,13.28,8.16,5.45]
["2020-12-04",6.4,12.54,3.78,12.84,8.1199999999999992,5.42]
["2020-12-11",6.47,12.56,3.94,12.86,8.14,5.65]
["2020-12-18",6.55,13.09,3.9,13.31,8.14,5.62]
["2020-12-23",6.75,13.27,4.0599999999999996,13.89,8.3800000000000008,5.69]
["2021-01-08",6.95,14.08,4.22,14.49,8.52,6.01]
["2021-01-15",7.29,14.73,4.28,15.6,8.68,6.12]
["2021-01-22",7.09,13.96,4.22,13.84,9.07,6.12]
["2021-01-29",7.27,14.6,4.25,14.88,9.1,6.5]
["2021-02-05",7.34,14.75,4.32,14.9,9.49,6.65]
["2021-02-12",7.31,15.22,4.3,15.11,9.5399999999999991,6.7]
["2021-02-19",7.45,15.95,4.3,15.16,9.65,6.66]
["2021-02-26",7.46,16.27,4.38,15.51,9.48,6.8]
["2021-03-05",7.54,17.13,4.42,15.74,9.82,6.88]
["2021-03-12",7.44,17.46,4.3,15.64,9.82,6.97]
["2021-03-19",7.26,16.79,4.1500000000000004,15.53,9.89,6.96]
["2021-03-26",7.3,16.850000000000001,4.28,15.82,9.58,6.97]
["2021-04-02",7.24,16.399999999999999,4.3,15.72,9.4,7.01]
["2021-04-09",7.73,17.21,4.26,15.78,9.34,7.06]
["2021-04-16",7.87,17.68,4.24,15.96,9.34,7.22]
["2021-04-23",8.32,18.95,4.18,17.14,9.31,7.81]
["2021-04-30",8.68,19.649999999999999,4.09,17.239999999999998,9.66,8.7100000000000009]
["2021-05-07",9.0299999999999994,22.04,4.1500000000000004,17.57,9.6199999999999992,8.41]
["2021-05-14",8.4700000000000006,19.309999999999999,3.94,17.53,9.6199999999999992,7.86]
["2021-05-21",7.95,18.920000000000002,4.13,16.829999999999998,9.5500000000000007,8.09]
["2021-05-28",8.18,18.09,4.2,16.32,8.61,7.96]
["2021-06-04",9.0299999999999994,18.899999999999999,4.1399999999999997,16.32,8.75,8.17]
["2021-06-11",8.7200000000000006,18.77,4.03,15.78,8.67,8.3800000000000008]
["2021-06-18",8.7100000000000009,16.62,3.9,14.26,8.6,8.07]
["2021-06-25",9.17,17.77,3.91,13.8,8.1199999999999992,7.12]
["2021-07-02",9.2799999999999994,19.010000000000002,4.05,14.12,9.0299999999999994,7.51]
["2021-07-09",9.25,18.86,4.1100000000000003,13.92,9.0299999999999994,7.14]
["2021-07-16",10.37,20.84,4.4400000000000004,15.52,8.9700000000000006,7.43]
["2021-07-23",10.08,19.940000000000001,4.92,15.1,9.14,7.83]
["2021-07-30",10.17,19.440000000000001,4.68,15.01,9.98,7.67]
["2021-08-06",10.26,19.62,4.91,14.88,11.29,7.62]
["2021-08-13",10.69,20.03,5.08,15.18,12.11,7.79]
["2021-08-20",10.72,19.89,5.54,14.92,13.07,8.02]
["2021-08-27",10.85,20.64,5.85,14.89,12.4,8.08]
["2021-09-02",10.58,20.13,5.87,14.2,13.13,7.61]
["2021-09-10",10.4,19.39,5.77,14.58,14.13,7.66]
["2021-09-17",10.66,19.7,6.03,14.82,13.86,7.81]
["2021-09-24",10.84,19.88,6.81,15.03,13.15,7.5]
["2021-10-01",10.99,20.21,6.84,14.8,14.03,7.66]
["2021-10-08",11.23,20.79,7.53,14.82,14.43,7.93]
["2021-10-15",11.38,20.61,7.66,14.46,14.56,7.53]
["2021-10-22",11.88,21.06,7.83,14.55,15.8,7.75]
["2021-10-29",12.25,21.74,8.27,14.67,15.47,7.96]
["2021-11-05",11.95,22.12,8.35,14.27,15.66,7.89]
["2021-11-12",12.35,22.72,8.7899999999999991,14.29,16.03,8.19]
["2021-11-19",12.22,22.68,9.17,14.65,16,8.0500000000000007]
["2021-11-26",12.72,23.04,9.07,14.6,16.079999999999998,8.16]
["2021-12-03",12.61,22.75,9.5,14.79,16.7,8.17]
["2021-12-10",12.45,22.55,9.75,14.57,16.59,8.24]
["2021-12-17",12.65,22.59,10.130000000000001,14.87,16.05,8.27]
["2021-12-23",12.78,22.83,10.18,15.29,16.05,8.4]
["2022-01-07",11.65,22.96,10.15,16.16,16.649999999999999,8.4499999999999993]
["2022-01-14",11.02,22.19,10.199999999999999,15.79,16.64,8.32]
["2022-01-21",11.52,22.55,9.8800000000000008,15.75,16.559999999999999,8.4499999999999993]
["2022-01-28",10.83,22.5,9.76,16.48,16.54,8.5500000000000007]
["2022-02-04",11.36,22.61,9.68,17.21,16.27,8.6300000000000008]
["2022-02-11",11.8,22.48,9.5500000000000007,18.11,16.12,8.82]
["2022-02-18",12.06,22.37,9.84,18.329999999999998,16.11,8.93]
["2022-02-25",11.92,22.51,9.69,18.25,16.22,8.73]
["2022-03-04",13.35,23.85,9.5299999999999994,19.21,16.170000000000002,9.61]
["2022-03-11",12.81,25,9.42,19.399999999999999,16.239999999999998,9.83]
["2022-03-18",12.87,24.93,9.59,19.350000000000001,16.420000000000002,9.6999999999999993]
["2022-03-25",13.19,25.32,9.4,19.350000000000001,16.420000000000002,9.7100000000000009]
["2022-04-01",13,24.99,9.5500000000000007,18.579999999999998,16.260000000000002,9.69]
["2022-04-08",13.6,25.84,9.84,19.05,16.11,9.9600000000000009]
["2022-04-15",14.01,25.94,9.56,19.18,15.74,10.15]
["2022-04-22",14.17,26.31,8.84,19.3,15.74,10.27]
["2022-04-29",14.38,26.68,9.02,19.559999999999999,15.52,10.67]
["2022-05-06",14.81,25.83,8.9700000000000006,19.38,15.64,10.7]
["2022-05-13",16.04,26.24,8.5299999999999994,19.510000000000002,15.69,10.59]
["2022-05-20",15.72,25.81,8.19,19.95,15.52,10.67]
["2022-05-27",15.72,26.24,8.1199999999999992,19.809999999999999,15.52,10.58]
["2022-06-03",14.26,25.11,8.5,19.53,14.98,9.92]
["2022-06-10",14.6,24.56,9.25,19.920000000000002,14.94,10.25]
["2022-06-17",14.51,23.27,9.2100000000000009,19.79,15,10.33]
["2022-06-24",13.19,19.95,7.9,18.89,13.96,9.89]
["2022-07-01",12.32,19.920000000000002,6.63,18.510000000000002,12.44,8.77]
["2022-07-08",12.14,19.010000000000002,6.44,17.87,13.45,8.6199999999999992]
["2022-07-15",11.48,18.96,6.21,16.62,13.42,8.1300000000000008]
["2022-07-22",10.98,17.84,5.59,15.69,12.45,7.36]
["2022-07-29",11.33,18.809999999999999,5.53,17.059999999999999,11.87,8.0399999999999991]
["2022-08-05",10.9,18.57,4.96,16.88,11.25,7.73]
["2022-08-12",11.05,18.93,4.8600000000000003,17.440000000000001,11.55,7.82]
["2022-08-19",10.52,17.86,4.51,16.77,11.28,7.75]
["2022-08-26",10.85,18.62,4.57,17.7,11.34,8.06]
["2022-09-02",10.86,18.100000000000001,4.66,17.23,11.11,8.0299999999999994]
["2022-09-09",10.85,16.93,4.3099999999999996,17.260000000000002,10.92,8.36]
["2022-09-16",11.09,17.41,4.32,18.03,10.74,8.6300000000000008]
["2022-09-23",11.63,17.91,4.33,18,10.93,8.73]
["2022-09-30",11.89,18.55,4.3099999999999996,18.079999999999998,11.01,8.74]
["2022-10-07",12.02,19.16,4.53,17.8,10.8,9.0299999999999994]
["2022-10-14",12.06,19.239999999999998,4.62,18.670000000000002,11.12,9.3000000000000007]
["2022-10-21",12.06,19.34,4.93,19,11.39,9.2100000000000009]
["2022-10-28",11.99,19.18,4.9800000000000004,19.010000000000002,11.59,9.1999999999999993]
["2022-11-04",12.05,19.84,4.91,19.350000000000001,11.87,9.2100000000000009]
["2022-11-11",11.76,19.54,5.0199999999999996,19.27,11.97,9.24]
["2022-11-18",11.93,18.91,4.71,19.25,12.1,9.02]
["2022-11-25",11.98,17.87,4.68,19.04,12.1,9.06]
["2022-12-02",11.74,18.329999999999998,4.6100000000000003,18.91,11.85,8.8800000000000008]
["2022-12-09",11.59,19.07,4.45,19.309999999999999,11.91,8.9]
["2022-12-16",11.8,18.96,4.51,19.73,11.9,8.9499999999999993]
["2022-12-23",11.88,18.93,4.38,19.59,11.96,8.8800000000000008]
["2023-01-06",11.54,19.22,4.45,19.47,12.13,9.18]
["2023-01-13",11.52,18.739999999999998,4.37,19.3,12.07,9.09]
["2023-01-20",11.48,18.47,4.51,19.13,11.93,9.14]
["2023-01-27",11.56,17.989999999999998,4.3899999999999997,18.809999999999999,11.91,9.2899999999999991]
["2023-02-03",11.55,18.47,4.21,18.940000000000001,11.66,9.26]
["2023-02-10",11.58,18.5,4.29,18.98,11.7,9.23]
["2023-02-17",11.74,18.39,4.21,19.2,11.64,9.27]
["2023-02-24",11.44,18.350000000000001,3.97,19.45,11.68,9.19]
["2023-03-03",11.31,18.489999999999998,4.2699999999999996,19.329999999999998,11.7,8.91]
["2023-03-10",10.85,17.96,4.07,19.43,11.6,8.77]
["2023-03-17",10.99,16.96,4.04,19.09,11.4,8.8000000000000007]
["2023-03-24",10.97,16.670000000000002,3.98,18.309999999999999,11,8.91]
["2023-03-31",11.19,17.37,4.13,18.600000000000001,10.92,9.0299999999999994]
["2023-04-07",11,17.420000000000002,4.01,18.54,10.81,8.89]
["2023-04-14",10.75,17.11,4.1500000000000004,18.38,10.81,8.83]
["2023-04-21",10.7,16.84,4.2,18.37,10.53,8.94]
["2023-04-28",10.18,16.07,4.13,17.96,10.42,8.67]
["2023-05-05",10.51,16.54,4.0599999999999996,18.02,10.38,8.61]
["2023-05-12",10.8,16.309999999999999,4.0599999999999996,17.350000000000001,10.220000000000001,8.2100000000000009]
["2023-05-19",10.61,15.99,3.92,16.71,10.19,7.85]
["2023-05-26",10.36,15.63,3.94,16.04,10.15,8.31]
["2023-06-02",10.11,14.89,3.94,15.9,9.8699999999999992,8.31]
["2023-06-09",10.26,15.45,3.97,16.059999999999999,9.8000000000000007,8.48]
["2023-06-16",10.43,16.28,4.18,16.38,9.68,8.83]
["2023-06-23",10.84,16.37,4.21,16.43,9.51,8.83]
["2023-06-29",10.31,16.09,4.1500000000000004,15.83,9.49,8.5399999999999991]
["2023-07-07",10.58,16.86,4.6100000000000003,15.91,9.24,8.4499999999999993]
["2023-07-14",10.88,18.03,4.42,15.83,9.31,8.6999999999999993]
["2023-07-21",10.93,18.239999999999998,4.7,15.84,9.2799999999999994,8.82]
["2023-07-28",11.05,18.100000000000001,4.92,15.96,9.2799999999999994,8.85]
["2023-08-04",9.9600000000000009,17.18,5.03,15.66,9.84,8.4600000000000009]
["2023-08-11",9.9600000000000009,16.72,4.99,15.54,9.94,7.69]
["2023-08-18",9.85,17.28,5.13,16.190000000000001,10.050000000000001,7.77]
["2023-08-25",9.82,17.600000000000001,5.09,16.84,10.050000000000001,7.82]
["2023-09-01",9.42,17.739999999999998,5.08,16.91,10.17,7.32]
["2023-09-08",9.42,17.739999999999998,5.08,16.91,10.17,7.32]
["2023-09-15",9.6999999999999993,16.62,5.41,16.739999999999998,10.24,6.88]
["2023-09-22",9.4700000000000006,15.78,4.9400000000000004,16.16,10.28,6.5]
["2023-09-29",9.0399999999999991,15.46,5.09,15.9,10.28,6.52]
["2023-10-06",9.2100000000000009,15.57,5.03,15.66,10.26,6.63]
["2023-10-13",9.18,15.69,5.26,15.52,10.32,6.61]
["2023-10-20",9.4,15.39,5.18,15.75,10.34,6.7]
["2023-10-27",9.24,14.88,5.23,15.68,10.34,6.45]
["2023-11-03",9.1999999999999993,14.86,5.18,15.75,10.36,6.32]
["2023-11-10",9.3699999999999992,14.91,5.2,15.5,10.36,6.14]
["2023-11-17",9.32,15.15,5.21,15.75,10.23,6.02]
["2023-11-24",9.17,15.08,5.19,15.93,10.09,6.06]
["2023-12-01",9.19,15.22,5.26,15.9,9.92,5.95]
["2023-12-08",9.15,14.4,4.9800000000000004,15.68,10.39,5.97]
["2023-12-15",9.0299999999999994,14.21,5.03,15.8,11.11,5.89]
["2023-12-22",8.7899999999999991,14.09,4.88,15.63,11.11,5.81]
["2023-12-29",8.7899999999999991,14.09,4.88,15.63,11.11,5.81]
["2024-01-05",8.8699999999999992,13.55,4.82,15.22,11.13,5.53]
["2024-01-12",8.73,13.6,4.91,14.7,10.92,5.57]
["2024-01-19",8.74,13.79,4.97,14.51,11.07,5.27]
["2024-01-26",8.85,13.65,4.99,14.02,10.96,5.34]
["2024-02-02",8.74,13.07,4.8499999999999996,13.75,10.86,5.12]
["2024-02-09",8.56,12.95,4.92,13.59,10.99,4.99]
["2024-02-16",8.31,12.66,4.7699999999999996,13.41,11.01,5.05]
["2024-02-23",8.19,12.64,4.78,13.01,11.13,5.01]
["2024-03-01",8.2100000000000009,12.98,4.72,13.01,11.33,5.14]
["2024-03-08",8.34,13.28,4.6500000000000004,13.22,11.65,5.26]
["2024-03-15",8.4,13.76,4.63,13.5,11.61,5.3]
["2024-03-22",8.52,13.98,4.63,13.48,11.64,5.4]
["2024-03-27",8.36,13.82,4.59,13.57,11.79,5.36]
["2024-04-05",8.39,14.04,4.49,13.61,12.16,5.39]
["2024-04-12",8.56,13.9,4.46,13.97,12.19,5.62]
["2024-04-19",8.61,13.39,4.4000000000000004,13.19,12.19,5.63]
["2024-04-26",9.1300000000000008,13.85,4.51,13.39,12.22,5.83]
["2024-05-03",9.26,14.02,4.59,13.51,11.99,5.99]
["2024-05-10",9.2100000000000009,14.38,4.72,13.89,11.62,6.05]
["2024-05-17",9.19,14.39,4.5199999999999996,13.85,11.66,6]
["2024-05-24",9.6300000000000008,14.64,4.78,14.04,11.58,6.19]
["2024-05-31",9.61,14.51,4.79,13.66,11.64,6.07]
["2024-06-07",9.0299999999999994,13.9,4.7699999999999996,13.11,11.4,5.85]
["2024-06-14",8.61,13.48,4.71,13.26,11.38,5.91]
["2024-06-21",8.1199999999999992,13.25,4.71,12.84,11.2,5.86]
["2024-06-28",8.01,13.29,4.58,12.6,11.07,5.67]
["2024-07-05",8.1,13.97,4.43,12.65,10.79,5.43]
["2024-07-12",7.98,12.17,4.2,12.02,10.6,5.41]
["2024-07-19",7.88,13.7,4.21,11.58,10.27,5.27]
["2024-07-25",7.94,14.14,4.25,12.05,10.27,5.68]
["2024-08-02",7.4,12.89,4.01,11.67,9.9499999999999993,5.64]
["2024-08-09",7.23,12.4,4.08,11.12,9.2799999999999994,5.42]
["2024-08-16",7.15,11.87,3.92,10.53,9.1199999999999992,5.41]
["2024-08-23",6.74,11.94,3.82,10.53,8.8699999999999992,4.99]
["2024-08-30",7,12.84,3.89,10.74,8.73,5.01]
["2024-09-06",7.27,11.98,3.99,11.19,8.67,5.25]
["2024-09-13",7.51,11.41,4.05,11.34,8.94,5.38]
["2024-09-20",7.41,12.2,4.1500000000000004,11.48,9.17,5.31]
["2024-09-27",7.47,12.71,4.18,11.93,9.5299999999999994,5.31]
["2024-10-04",7.86,13.19,4.18,11.91,9.59,5.47]
["2024-10-11",8.0399999999999991,13.01,4.3,11.64,9.8800000000000008,5.42]
["2024-10-18",7.71,12.97,4.28,11.37,10,5.1100000000000003]
["2024-10-25",7.89,13.45,4.5999999999999996,11.77,10.07,5.27]
["2024-11-01",7.85,13.64,4.5,11.71,10.09,5.1100000000000003]
["2024-11-08",7.94,13.87,4.5,12.2,9.89,5.23]
["2024-11-15",7.71,13.57,4.4800000000000004,11.89,8.89,5.23]
["2024-11-22",7.89,12.54,4.6500000000000004,11.59,9.9,5.19]
["2024-11-29",7.78,12,4.67,11.47,9.84,5.17]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"2023\"","v":"2023"},{"$f":"AVERAGE(B625:B676)","v":8.9184615384615373},{"$f":"AVERAGE(C625:C676)","v":14.507884615384613},4.8403846153846164,14.485384615384618,10.909230769230771,6.015961538461541]
[{"$f":"\"2024 YTD\"","v":"2024 YTD"},{"$f":"AVERAGE(B677:B694)","v":7.5472222222222216},12.693333333333333,4.2361111111111116,11.448888888888888,9.4672222222222207,5.2733333333333343]

{"sheet":"Chart data (HIDE)","index":11,"n_rows":268,"n_cols":48,"rows_kept":268,"cut":false,"hidden":true,"merged":[[43,0,43,1],[44,0,44,1],[18,4,18,5],[0,0,0,1],[1,0,1,1],[18,2,18,3],[34,1,34,3],[34,4,34,6]]}
["MASC - 5 Year Average Seeded Acres"]
[{"$f":"\"MASC - \"&Introduction!I11-1&\" Seeded Acres\"","v":"MASC - 2024 Seeded Acres"},null,"(change reference in 'C' formulas to current year in data)"]
[null,"5 yr Average Acres",{"$f":"'Data (HIDE)'!J15","v":"2024 Acres"}]
[{"$f":"'Data (HIDE)'!B67","v":"Canola"},{"$f":"'Data (HIDE)'!C67","v":3292975},{"$f":"'Data (HIDE)'!Q67","v":3264557}]
[{"$f":"'Data (HIDE)'!B68","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!C68","v":2693718.2},{"$f":"'Data (HIDE)'!Q68","v":2710917}]
[{"$f":"'Data (HIDE)'!B69","v":"Soybeans"},{"$f":"'Data (HIDE)'!C69","v":1225326.2},{"$f":"'Data (HIDE)'!Q69","v":1308262},{"$f":"SUM(C4:C6)","v":7283736}]
[{"$f":"'Data (HIDE)'!B70","v":"Oats"},{"$f":"'Data (HIDE)'!C70","v":545035.6},{"$f":"'Data (HIDE)'!Q70","v":447645}]
[{"$f":"'Data (HIDE)'!B71","v":"Barley"},{"$f":"'Data (HIDE)'!C71","v":372559.6},{"$f":"'Data (HIDE)'!Q71","v":314403}]
[{"$f":"'Data (HIDE)'!B72","v":"Corn"},{"$f":"'Data (HIDE)'!C72","v":403556},{"$f":"'Data (HIDE)'!Q72","v":516551}]
[{"$f":"'Data (HIDE)'!B73","v":"Peas"},{"$f":"'Data (HIDE)'!C73","v":182530.6},{"$f":"'Data (HIDE)'!Q73","v":178117}]
["Other",{"$f":"SUM('Data (HIDE)'!C67:C89)-SUM('Data (HIDE)'!C67:C73)","v":615658.59999999776},{"$f":"SUM('Data (HIDE)'!Q67:Q89)-SUM('Data (HIDE)'!Q67:Q73)","v":568289}]
[null,{"$f":"SUM((B4+B5+B6)/SUM(B47:B69))","v":0.77287978971725024},{"$f":"SUM((C4+C5+C6)/SUM(C47:C69))","v":0.78246198922066901}]
[null,{"$f":"A4&\", \"&A5&\" and \"&A6&\" total \"&ROUND(B12*100,0)&\"% of the 5 Year Average Seeded Acres\"","v":"Canola, Wheat - Hard Red Spring and Soybeans total 77% of the 5 Year Average Seeded Acres"},{"$f":"A4&\", \"&A5&\" and \"&A6&\" total \"&ROUND(C12*100,0)&\"% of the \"&Introduction!I11-1&\" Seeded Acres and  \"&ROUND(B12*100,0)&\"% of the 5 Year Average Seeded Acres\"","v":"Canola, Wheat - Hard Red Spring and Soybeans total 78% of the 2024 Seeded Acres and  77% of the 5 Year Average Seeded Acres"}]
[null,null,{"$f":"SUM((C11)/SUM(C47:C69))","v":6.1048964623680042E-2}]
[null,null,{"$f":"\"Other Crops are \"&ROUND(C14*100,0)&\"% of the \"&Introduction!I11-1&\" Seeded Acres\"","v":"Other Crops are 6% of the 2024 Seeded Acres"}]
["Average 11-52-0 Phosphate Prices"]
["Average Urea Nitrogen Prices"]
[]
[null,null,"46-0-0 ($/T)",null,"11-52-0 ($/T)",null,null,44.091999999999999,36.744,36.744,64.841999999999999,39.368000000000002,null,null,null,null,null,null,"Fertilizer Affordability Index - Nitrogen to Grain Price Ratio",null,null,null,null,null,"Fertilizer Affordability Index - Phosphate to Grain Price Ratio",null,null,null,null,null,null,"fall/spring avg",null,null,null,"Long Term Fertilizer Affordability - Bushels of Grain Required to Purchase 1 Tonne of Urea",null,null,null,null,null,null,"Long Term Fertilizer Affordability - Bushels of Grain Required to Purchase 1 Tonne of Phosphate"]
["Year ","Crop Year","Previous Fall ","Spring","Previous Fall","Spring",null,"canola","Wheat","Soybeans","Oats","Corn","canola","Wheat","Soybeans","Oats","Corn",null,"Canola","Wheat","Soybeans","Oats","Corn",null,"Canola","Wheat","Soybeans","Oats","Corn",null,null,"Urea","Phos",null,null,"Canola","Wheat","Oats","Avg. Canola","Avg. Wheat","Oats",null,"Canola","Wheat","Oats","Avg. Canola","Avg. Wheat","Oats"]
[2016,2016,536,562,779,791,null,10.92,6.54,10,3.02,4.5,{"$f":"SUM($H$19*H21)","v":481.48463999999996},{"$f":"SUM($I$19*I21)","v":240.30575999999999},{"$f":"SUM($J$19*J21)","v":367.44},{"$f":"SUM($K$19*K21)","v":195.82283999999999},{"$f":"SUM($L$19*L21)","v":177.15600000000001},null,{"$f":"SUM($C$21/M21)","v":1.1132234664848293},{"$f":"SUM($C$21/N21)","v":2.230491686924192},{"$f":"SUM($C$21/O21)","v":1.4587415632484215},{"$f":"SUM($C$21/P21)","v":2.7371679422073547},{"$f":"SUM($C$21/Q21)","v":3.0255819729503939},null,{"$f":"SUM($E$21/M21)","v":1.617912463417317},{"$f":"SUM($E$21/N21)","v":3.2417034031976595},{"$f":"SUM($E$21/O21)","v":2.1200740256912693},{"$f":"SUM($E$21/P21)","v":3.9780854980961364},{"$f":"SUM($E$21/Q21)","v":4.3972543972543967},null,null,{"$f":"AVERAGE(C21:D21)","v":549},{"$f":"AVERAGE(E21:F21)","v":785},null,{"$f":"A21","v":2016},{"$f":"SUM(AF21/H21)","v":50.274725274725277},{"$f":"SUM(AF21/I21)","v":83.944954128440372},{"$f":"SUM(AF21/K21)","v":181.78807947019868},{"$f":"AVERAGE($AJ$22:$AJ$30)","v":50.795868573314486},{"$f":"AVERAGE($AK$21:$AK$29)","v":83.523822563063987},{"$f":"AVERAGE($AL$21:$AL$27)","v":146.07527903208927},null,{"$f":"SUM(AG21/H21)","v":71.88644688644689},{"$f":"SUM(AG21/I21)","v":120.03058103975535},{"$f":"SUM(AG21/K21)","v":259.93377483443709},{"$f":"AVERAGE($AQ$22:$AQ$30)","v":66.691563935024888},{"$f":"AVERAGE($AR$22:$AR$30)","v":110.20577163005611},{"$f":"AVERAGE($AS$21:$AS$27)","v":186.76956973674154}]
[2017,2017,399,518,604,648,null,11.14,6.73,11.5,2.88,4.25,491.18488000000002,247.28712000000002,422.55599999999998,186.74495999999999,167.31400000000002,null,{"$f":"SUM($C$22/M22)","v":0.81232142162030718},{"$f":"SUM($C$22/N22)","v":1.6135090254599591},{"$f":"SUM($C$22/O22)","v":0.94425354272569795},{"$f":"SUM($C$22/P22)","v":2.1366038473006181},{"$f":"SUM($C$22/Q22)","v":2.3847376788553256},null,{"$f":"SUM($E$22/M22)","v":1.2296795455104399},{"$f":"SUM($E$22/N22)","v":2.4425048906712163},{"$f":"SUM($E$22/O22)","v":1.4293963403667207},{"$f":"SUM($E$22/P22)","v":3.2343577036831412},{"$f":"SUM($E$22/Q22)","v":3.6099788421769841},null,null,{"$f":"AVERAGE(C22:D22)","v":458.5},{"$f":"AVERAGE(E22:F22)","v":626},null,2017,{"$f":"SUM(AF22/H22)","v":41.157989228007182},{"$f":"SUM(AF22/I22)","v":68.127786032689443},{"$f":"SUM(AF22/K22)","v":159.20138888888889},50.795868573314486,83.523822563063987,146.07527903208927,null,{"$f":"SUM(AG22/H22)","v":56.193895870736085},{"$f":"SUM(AG22/I22)","v":93.016344725111438},{"$f":"SUM(AG22/K22)","v":217.36111111111111},66.691563935024888,110.20577163005611,186.76956973674154]
[2018,2018,420,495,614,699,null,10.130000000000001,6.71,10.5,3.46,4,446.65196000000003,246.55223999999998,385.81200000000001,224.35332,157.47200000000001,null,{"$f":"SUM($C$23/M23)","v":0.94032946816129492},{"$f":"SUM($C$23/N23)","v":1.703492939265123},{"$f":"SUM($C$23/O23)","v":1.088613106901807},{"$f":"SUM($C$23/P23)","v":1.8720471798678977},{"$f":"SUM($C$23/Q23)","v":2.6671408250355619},null,{"$f":"SUM($E$23/M23)","v":1.3746721272643692},{"$f":"SUM($E$23/N23)","v":2.4903444397828225},{"$f":"SUM($E$23/O23)","v":1.5914486848516893},{"$f":"SUM($E$23/P23)","v":2.73675468675926},{"$f":"SUM($E$23/Q23)","v":3.8991058727900829},null,null,457.5,656.5,null,2018,45.162882527147083,68.181818181818187,132.22543352601156,50.795868573314486,83.523822563063987,146.07527903208927,null,64.807502467917075,97.83904619970194,189.73988439306359,66.691563935024888,110.20577163005611,186.76956973674154]
[2019,2019,554,563,746,768,null,9.8699999999999992,6.33,11,3.74,4.25,435.18803999999994,232.58951999999999,404.18399999999997,242.50908000000001,167.31400000000002,null,{"$f":"SUM($C$24/M24)","v":1.2730129256309528},{"$f":"SUM($C$24/N24)","v":2.3818785988293882},{"$f":"SUM($C$24/O24)","v":1.3706628664172753},{"$f":"SUM($C$24/P24)","v":2.2844505451094861},{"$f":"SUM($C$24/Q24)","v":3.3111395340497505},null,{"$f":"SUM($E$24/M24)","v":1.7142015207954706},{"$f":"SUM($E$24/N24)","v":3.2073672106980573},{"$f":"SUM($E$24/O24)","v":1.8456940403380639},{"$f":"SUM($E$24/P24)","v":3.0761734777106078},{"$f":"SUM($E$24/Q24)","v":4.4586824772583284},null,null,558.5,757,null,2019,56.585612968591697,88.230647709320692,149.33155080213902,50.795868573314486,83.523822563063987,146.07527903208927,null,76.697061803444782,119.58925750394944,202.40641711229947,66.691563935024888,110.20577163005611,186.76956973674154]
[2020,2020,500,567,613,630,null,15.06,7.44,10.5,3.9,4.5,664.02552000000003,273.37536,385.81200000000001,252.88379999999998,177.15600000000001,null,{"$f":"SUM($C$25/M25)","v":0.75298310823957482},{"$f":"SUM($C$25/N25)","v":1.828987074767821},{"$f":"SUM($C$25/O25)","v":1.2959679844069132},{"$f":"SUM($C$25/P25)","v":1.9771926869178651},{"$f":"SUM($C$25/Q25)","v":2.8223712434238748},null,{"$f":"SUM($E$25/M25)","v":0.92315729070171881},{"$f":"SUM($E$25/N25)","v":2.2423381536653486},{"$f":"SUM($E$25/O25)","v":1.5888567488828755},{"$f":"SUM($E$25/P25)","v":2.4240382341613027},{"$f":"SUM($E$25/Q25)","v":3.4602271444376704},null,null,533.5,621.5,null,2020,35.424966799468791,71.706989247311824,136.7948717948718,50.795868573314486,83.523822563063987,146.07527903208927,null,41.268260292164676,83.534946236559136,159.35897435897436,66.691563935024888,110.20577163005611,186.76956973674154]
[{"$f":"\"2021\"","v":"2021"},2021,472,650,629,650,null,22.46,12.41,11.4,8.35,4.75,990.30632000000003,455.99304000000001,418.88159999999999,541.4307,186.99800000000002,null,{"$f":"SUM($C$26/M26)","v":0.47662020373655695},{"$f":"SUM($C$26/N26)","v":1.0351035182466819},{"$f":"SUM($C$26/O26)","v":1.1268100580211688},{"$f":"SUM($C$26/P26)","v":0.87176438277327084},{"$f":"SUM($C$26/Q26)","v":2.5240911667504462},null,{"$f":"SUM($E$26/M26)","v":0.63515700879299652},{"$f":"SUM($E$26/N26)","v":1.379407019019413},{"$f":"SUM($E$26/O26)","v":1.5016176408799049},{"$f":"SUM($E$26/P26)","v":1.1617368575516682},{"$f":"SUM($E$26/Q26)","v":3.3636723387415906},null,null,561,639.5,null,"2021",24.977738201246659,45.205479452054796,67.185628742514979,50.795868573314486,83.523822563063987,146.07527903208927,null,28.472840605520926,51.531023368251411,76.58682634730539,66.691563935024888,110.20577163005611,186.76956973674154]
[{"$f":"\"2022\"","v":"2022"},2022,1090,1360,1175,1350,null,17.82,11.19,13.5,6.25,6.25,785.71943999999996,411.16535999999996,496.04399999999998,405.26249999999999,246.05,null,{"$f":"SUM($C$27/M27)","v":1.3872636268233354},{"$f":"SUM($C$27/N27)","v":2.651001533786796},{"$f":"SUM($C$27/O27)","v":2.1973857157832772},{"$f":"SUM($C$27/P27)","v":2.6896147558681101},{"$f":"SUM($C$27/Q27)","v":4.4299939036781142},null,{"$f":"SUM($E$27/M27)","v":1.4954447353370817},{"$f":"SUM($E$27/N27)","v":2.8577310111921883},{"$f":"SUM($E$27/O27)","v":2.3687414826104138},{"$f":"SUM($E$27/P27)","v":2.8993553560963572},{"$f":"SUM($E$27/Q27)","v":4.7754521438731965},null,null,1225,1262.5,null,"2022",68.742985409652078,109.47274352100089,196,50.795868573314486,83.523822563063987,146.07527903208927,null,70.847362514029186,112.82394995531725,202,66.691563935024888,110.20577163005611,186.76956973674154]
[{"$f":"\"2023\"","v":"2023"},2023,1165,760,1300,1160,null,14.51,8.92,null,null,null,639.77491999999995,327.75648000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C28:D28)","v":962.5},{"$f":"AVERAGE(E28:F28)","v":1230},null,{"$f":"A28","v":"2023"},{"$f":"SUM(AF28/H28)","v":66.333563059958649},{"$f":"SUM(AF28/I28)","v":107.90358744394619},{"$f":"SUM(AF28/K28)","v":{"$error":"#DIV/0!"}},50.795868573314486,83.523822563063987,146.07527903208927,null,{"$f":"SUM(AG28/H28)","v":84.769124741557548},{"$f":"SUM(AG28/I28)","v":137.89237668161434},{"$f":"SUM(AG28/K28)","v":{"$error":"#DIV/0!"}},66.691563935024888,110.20577163005611,186.76956973674154]
[{"$f":"\"2024 YTD\"","v":"2024 YTD"},2024,825,820,1075,1190,null,12.69,7.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C29:D29)","v":822.5},{"$f":"AVERAGE(E29:F29)","v":1132.5},null,{"$f":"A29","v":"2024 YTD"},{"$f":"SUM(AF29/H29)","v":64.814814814814824},{"$f":"SUM(AF29/I29)","v":108.94039735099338},{"$f":"SUM(AF29/K29)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE($AJ$22:$AJ$30)","v":50.795868573314486},83.523822563063987,146.07527903208927,null,{"$f":"SUM(AG29/H29)","v":89.243498817966909},{"$f":"SUM(AG29/I29)","v":150},{"$f":"SUM(AG29/K29)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE($AQ$22:$AQ$30)","v":66.691563935024888},{"$f":"AVERAGE($AR$22:$AR$30)","v":110.20577163005611},186.76956973674154]
["2025 Projected",2025,690,{"$f":"690+50","v":740},1140,{"$f":"1140+50","v":1190},null,{"$f":"'Data (HIDE)'!E24","v":13.25},{"$f":"'Data (HIDE)'!E16","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C30:D30)","v":715},{"$f":"AVERAGE(E30:F30)","v":1165},null,{"$f":"A30","v":"2025 Projected"},{"$f":"SUM(AF30/H30)","v":53.962264150943398},89.375,{"$error":"#DIV/0!"},50.795868573314486,83.523822563063987,null,null,87.924528301886795,145.625,{"$error":"#DIV/0!"},{"$f":"AVERAGE($AQ$22:$AQ$30)","v":66.691563935024888},{"$f":"AVERAGE($AR$22:$AR$30)","v":110.20577163005611}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S27-S26)/S26","v":1.9106269854857427},{"$f":"SUM(T27-T26)/T26","v":1.5610979839747965},{"$f":"SUM(U27-U26)/U26","v":0.95009416195856855},{"$f":"SUM(V27-V26)/V26","v":2.0852542372881357},{"$f":"SUM(W27-W26)/W26","v":0.75508474576271212}]
["Average Herbicide Cost Per Acre"]
["Average Seed Cost Per Acre"]
[]
[null,"Seed & per acre",null,null,"Herbicide $ per acre"]
["Year ","Wheat","Canola","Soybeans","Wheat","Canola","Soybeans"]
[2013,26,53.44,72.400000000000006,26.45,11.25,29]
[2014,21.5,53.44,95.81,23.32,11.17,9.01]
[2015,22,52.45,94.38,25,5,10.73]
[2016,22,52.25,94.38,26.21,13.13,14.67]
[2017,22,60,95.1,26.71,13.81,14.67]
[]
[]
[{"$f":"\"MASC - \"&Introduction!I11-1&\" Other Crop Seeded Acres\"","v":"MASC - 2024 Other Crop Seeded Acres"}]
["MASC - 5 Year Avg Other Crop Seeded Acres"]
[null,"5yr",2024]
[{"$f":"'Data (HIDE)'!B67","v":"Canola"},{"$f":"'Data (HIDE)'!C67","v":3292975},{"$f":"'Data (HIDE)'!Q67","v":3264557}]
[{"$f":"'Data (HIDE)'!B68","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!C68","v":2693718.2},{"$f":"'Data (HIDE)'!Q68","v":2710917}]
[{"$f":"'Data (HIDE)'!B69","v":"Soybeans"},{"$f":"'Data (HIDE)'!C69","v":1225326.2},{"$f":"'Data (HIDE)'!Q69","v":1308262}]
[{"$f":"'Data (HIDE)'!B70","v":"Oats"},{"$f":"'Data (HIDE)'!C70","v":545035.6},{"$f":"'Data (HIDE)'!Q70","v":447645}]
[{"$f":"'Data (HIDE)'!B71","v":"Barley"},{"$f":"'Data (HIDE)'!C71","v":372559.6},{"$f":"'Data (HIDE)'!Q71","v":314403}]
[{"$f":"'Data (HIDE)'!B72","v":"Corn"},{"$f":"'Data (HIDE)'!C72","v":403556},{"$f":"'Data (HIDE)'!Q72","v":516551}]
[{"$f":"'Data (HIDE)'!B73","v":"Peas"},{"$f":"'Data (HIDE)'!C73","v":182530.6},{"$f":"'Data (HIDE)'!Q73","v":178117}]
[{"$f":"'Data (HIDE)'!B74","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!C74","v":133158.79999999999},{"$f":"'Data (HIDE)'!Q74","v":145731}]
[{"$f":"'Data (HIDE)'!B75","v":"Fall Rye"},{"$f":"'Data (HIDE)'!C75","v":97527.4},{"$f":"'Data (HIDE)'!Q75","v":84713}]
[{"$f":"'Data (HIDE)'!B76","v":"Sunflower"},{"$f":"'Data (HIDE)'!C76","v":72887.199999999997},{"$f":"'Data (HIDE)'!Q76","v":33441}]
[{"$f":"'Data (HIDE)'!B77","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!C77","v":87786.4},{"$f":"'Data (HIDE)'!Q77","v":111111}]
[{"$f":"'Data (HIDE)'!B78","v":"Flaxseed"},{"$f":"'Data (HIDE)'!C78","v":42754.400000000001},{"$f":"'Data (HIDE)'!Q78","v":18312}]
[{"$f":"'Data (HIDE)'!B79","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!C79","v":46246.6},{"$f":"'Data (HIDE)'!Q79","v":49858}]
[{"$f":"'Data (HIDE)'!B80","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!C80","v":43117.8},{"$f":"'Data (HIDE)'!Q80","v":37315}]
[{"$f":"'Data (HIDE)'!B81","v":"Beans - White"},{"$f":"'Data (HIDE)'!C81","v":26760.2},{"$f":"'Data (HIDE)'!Q81","v":11173}]
[{"$f":"'Data (HIDE)'!B82","v":"Beans - Black"},{"$f":"'Data (HIDE)'!C82","v":29704.2},{"$f":"'Data (HIDE)'!Q82","v":48185}]
[{"$f":"'Data (HIDE)'!B83","v":"Beans - Kidney"},{"$f":"'Data (HIDE)'!C83","v":6986.2},{"$f":"'Data (HIDE)'!Q83","v":4739}]
[{"$f":"'Data (HIDE)'!B84","v":"Hempseed"},{"$f":"'Data (HIDE)'!C84","v":10679.8},{"$f":"'Data (HIDE)'!Q84","v":11173}]
[{"$f":"'Data (HIDE)'!B85","v":"Canaryseed"},{"$f":"'Data (HIDE)'!C85","v":4885.2},{"$f":"'Data (HIDE)'!Q85","v":4026}]
[{"$f":"'Data (HIDE)'!B86","v":"Fababean"},{"$f":"'Data (HIDE)'!C86","v":3302},{"$f":"'Data (HIDE)'!Q86","v":1408}]
[{"$f":"'Data (HIDE)'!B87","v":"Buckwheat"},{"$f":"'Data (HIDE)'!C87","v":4453.2},{"$f":"'Data (HIDE)'!Q87","v":2061}]
[{"$f":"'Data (HIDE)'!B88","v":"Wheat - Other Spring"},{"$f":"'Data (HIDE)'!C88","v":4040.6},{"$f":"'Data (HIDE)'!Q88","v":3798}]
[{"$f":"'Data (HIDE)'!B89","v":"Lentil"},{"$f":"'Data (HIDE)'!C89","v":1368.6},{"$f":"'Data (HIDE)'!Q89","v":1245}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba - 80% Insured Value AgriInsurance Risk Analysis - \"&Introduction!I11","v":"Manitoba - 80% Insured Value AgriInsurance Risk Analysis - 2025"}]
[{"$f":"'Data (HIDE)'!B13&\" Breakeven Yield Risk Ratio - \"&Introduction!I11","v":"Manitoba Breakeven Yield Risk Ratio - 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitob Crop Profitability ($/Acre) - \"&Introduction!I11","v":"Manitob Crop Profitability ($/Acre) - 2025"}]
[{"$f":"'Data (HIDE)'!B13&\" Risk & Reward Analysis - \"&Introduction!I11","v":"Manitoba Risk & Reward Analysis - 2025"},null,null,null,"80% Coverage of Total Costs",null,null,null,null,null,null,null,null,"check all this graph for data",null,null,null,null,null,null,null,null,null,"ac","af","ah","ai","ar"]
[{"$f":"'Data (HIDE)'!B13&\" - \"&'Data (HIDE)'!B14&\" AgriInsurance Risk Analysis - \"&Introduction!I11","v":"Manitoba - 80% Insured Value AgriInsurance Risk Analysis - 2025"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba - Monetizing Risk & Reward ($/unit) - \"&Introduction!I11","v":"Manitoba - Monetizing Risk & Reward ($/unit) - 2025"},null,null,null,null,null,null,null,null,{"$f":"\"Manitoba Crop Production Costs ($/Acre) - \"&Introduction!I11","v":"Manitoba Crop Production Costs ($/Acre) - 2025"}]
[null,"Operating Costs",{"$f":"'Data (HIDE)'!B14","v":"80% Insured Value"},"80% Coverage of Operating Costs","Coverage of Total Costs-80% AgriInsurance (Risk)","Return on Asset (Reward)","Return on Investment (Reward)","ROI #3 (Reward)","Return on Operating (Reward)",null,null,"Target Yield as % of B/E Yield",null,null,"$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward","$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward",null,"row",null,"Operating Costs","Fixed Costs","Owners Labour & Living Costs","Total Costs","Margin Over Total Costs (Net Profit)",{"$f":"\"80% Premium $/Acre\"","v":"80% Premium $/Acre"},"Premium % of Insured Value"]
[{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!AC24","v":418.22379187097181},{"$f":"'Data (HIDE)'!AO24","v":604.66320000000019},{"$f":"'Data (HIDE)'!BF24","v":1.445788622629455},{"$f":"'Data (HIDE)'!BG24","v":0.95149484055173394},{"$f":"'Data (HIDE)'!AZ24","v":2.2384552998872178E-2},{"$f":"'Data (HIDE)'!BA24","v":-6.1744126847853124E-2},{"$f":"'Data (HIDE)'!BE24","v":0},{"$f":"'Data (HIDE)'!BK24","v":0.42567212002121557},null,null,{"$f":"'Data (HIDE)'!BH24","v":0.9375},null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!BB24","v":13.436960000000004},{"$f":"'Data (HIDE)'!BC24","v":0.68498730578721911},{"$f":"'Data (HIDE)'!BD24","v":-0.87194730578722357},{"$f":"O77","v":13.436960000000004},{"$f":"P77","v":0.68498730578721911},{"$f":"Q77","v":-0.87194730578722357},null,24,{"$f":"N77","v":"Canola"},{"$f":"'Data (HIDE)'!AC24","v":418.22379187097181},{"$f":"'Data (HIDE)'!AF24","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH24","v":27},{"$f":"'Data (HIDE)'!AI24","v":635.48762876042508},{"$f":"'Data (HIDE)'!AS24","v":-39.237628760425082},{"$f":"'Data (HIDE)'!V24","v":13.96},{"$f":"'Data (HIDE)'!V24/'Data (HIDE)'!AO24","v":2.3087232694167591E-2}]
[{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!AC16","v":350.08230817268424},{"$f":"'Data (HIDE)'!AO16","v":471.45000000000005},{"$f":"'Data (HIDE)'!BF16","v":1.3466833055940921},{"$f":"'Data (HIDE)'!BG16","v":0.83097418410830193},{"$f":"'Data (HIDE)'!AZ16","v":2.0853199589672477E-2},{"$f":"'Data (HIDE)'!BA16","v":-8.3451955167426164E-2},{"$f":"'Data (HIDE)'!BE16","v":0},{"$f":"'Data (HIDE)'!BK16","v":0.48536497806538936},null,null,{"$f":"'Data (HIDE)'!BH16","v":0.91678420310296183},null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!BB16","v":7.2530769230769234},{"$f":"'Data (HIDE)'!BC16","v":1.4753253086482694},{"$f":"'Data (HIDE)'!BD16","v":-0.72840223172519281},0,null,null,null,16,{"$f":"N78","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!AC16","v":350.08230817268424},{"$f":"'Data (HIDE)'!AF16","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH16","v":27},{"$f":"'Data (HIDE)'!AI16","v":567.34614506213757},{"$f":"'Data (HIDE)'!AS16","v":-47.346145062137566},{"$f":"'Data (HIDE)'!V16","v":10.265000000000001},{"$f":"'Data (HIDE)'!V16/'Data (HIDE)'!AO16","v":2.1773252730936471E-2}]
[{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!AC25","v":306.79998496929801},{"$f":"'Data (HIDE)'!AO25","v":421.06400000000002},{"$f":"'Data (HIDE)'!BF25","v":1.3724381376424664},{"$f":"'Data (HIDE)'!BG25","v":0.80345939261093968},{"$f":"'Data (HIDE)'!AZ25","v":2.1473090657356371E-2},{"$f":"'Data (HIDE)'!BA25","v":-8.408102223592849E-2},{"$f":"'Data (HIDE)'!BE25","v":0},{"$f":"'Data (HIDE)'!BK25","v":0.56453723440708259},null,null,{"$f":"'Data (HIDE)'!BH25","v":0.91533180778032031},null,{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!BB25","v":10.5266},{"$f":"'Data (HIDE)'!BC25","v":2.5749955464687826},{"$f":"'Data (HIDE)'!BD25","v":-1.1015955464687828},0,null,null,null,25,"Soybeans",{"$f":"'Data (HIDE)'!AC25","v":306.79998496929801},{"$f":"'Data (HIDE)'!AF25","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH25","v":27},{"$f":"'Data (HIDE)'!AI25","v":524.06382185875134},{"$f":"'Data (HIDE)'!AS25","v":-44.063821858751339},{"$f":"'Data (HIDE)'!V25","v":21.772499999999997},{"$f":"'Data (HIDE)'!V25/'Data (HIDE)'!AO25","v":5.1708291376132837E-2}]
[{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!AC20","v":310.99702969585957},{"$f":"'Data (HIDE)'!AO20","v":420.90400000000011},{"$f":"'Data (HIDE)'!BF20","v":1.3534019936191171},{"$f":"'Data (HIDE)'!BG20","v":0.79677300860980038},{"$f":"'Data (HIDE)'!AZ20","v":2.2946736601348511E-2},{"$f":"'Data (HIDE)'!BA20","v":-6.8641970054878002E-2},{"$f":"'Data (HIDE)'!BE20","v":0},{"$f":"'Data (HIDE)'!BK20","v":0.58200867860748617},null,null,{"$f":"'Data (HIDE)'!BH20","v":0.93167701863354024},null,{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!BB20","v":3.5075333333333343},{"$f":"'Data (HIDE)'!BC20","v":0.89464055487760641},{"$f":"'Data (HIDE)'!BD20","v":-0.30217388821094104},0,null,null,null,20,"Oats",{"$f":"'Data (HIDE)'!AC20","v":310.99702969585957},{"$f":"'Data (HIDE)'!AF20","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH20","v":27},{"$f":"'Data (HIDE)'!AI20","v":528.2608665853129},{"$f":"'Data (HIDE)'!AS20","v":-36.260866585312954},{"$f":"'Data (HIDE)'!V20","v":18.2425},{"$f":"'Data (HIDE)'!V20/'Data (HIDE)'!AO20","v":4.3341236956645685E-2}]
[{"$f":"'Data (HIDE)'!B21","v":"Barley"},{"$f":"'Data (HIDE)'!AC21","v":288.57767691599634},{"$f":"'Data (HIDE)'!AO21","v":368.01060000000001},{"$f":"'Data (HIDE)'!BF21","v":1.2752566447027234},{"$f":"'Data (HIDE)'!BG21","v":0.72752154569413141},{"$f":"'Data (HIDE)'!AZ21","v":2.2516190904633927E-3},{"$f":"'Data (HIDE)'!BA21","v":-0.2883146397144884},{"$f":"'Data (HIDE)'!BE21","v":0},{"$f":"'Data (HIDE)'!BK21","v":0.24749774080686907},null,null,{"$f":"'Data (HIDE)'!BH21","v":0.71174377224199281},null,{"$f":"'Data (HIDE)'!B21","v":"Barley"},{"$f":"'Data (HIDE)'!BB21","v":4.6001325},{"$f":"'Data (HIDE)'!BC21","v":1.72288642256812},{"$f":"'Data (HIDE)'!BD21","v":-1.8230189225681199},0,null,null,null,21,"Barley",{"$f":"'Data (HIDE)'!AC21","v":288.57767691599634},{"$f":"'Data (HIDE)'!AF21","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH21","v":27},{"$f":"'Data (HIDE)'!AI21","v":505.84151380544961},{"$f":"'Data (HIDE)'!AS21","v":-145.84151380544961},{"$f":"'Data (HIDE)'!V21","v":14.350000000000001},{"$f":"'Data (HIDE)'!V21/'Data (HIDE)'!AO21","v":3.8993442036723946E-2}]
[{"$f":"'Data (HIDE)'!B23","v":"Corn"},{"$f":"'Data (HIDE)'!AC23","v":602.07075255938776},{"$f":"'Data (HIDE)'!AO23","v":701.36640000000011},{"$f":"'Data (HIDE)'!BF23","v":1.1649235526198691},{"$f":"'Data (HIDE)'!BG23","v":0.83630238860124406},{"$f":"'Data (HIDE)'!AZ23","v":2.7087676570465014E-2},{"$f":"'Data (HIDE)'!BA23","v":-4.01259272984828E-2},{"$f":"'Data (HIDE)'!BE23","v":0},{"$f":"'Data (HIDE)'!BK23","v":0.33705215969712043},null,null,{"$f":"'Data (HIDE)'!BH23","v":0.95956134338588073},null,{"$f":"'Data (HIDE)'!B23","v":"Corn"},{"$f":"'Data (HIDE)'!BB23","v":5.0097600000000009},{"$f":"'Data (HIDE)'!BC23","v":0.98060911562463016},{"$f":"'Data (HIDE)'!BD23","v":-0.24036911562463104},0,null,null,null,23,"Corn",{"$f":"'Data (HIDE)'!AC23","v":602.07075255938776},{"$f":"'Data (HIDE)'!AF23","v":209.58092362806053},{"$f":"'Data (HIDE)'!AH23","v":27},{"$f":"'Data (HIDE)'!AI23","v":838.65167618744829},{"$f":"'Data (HIDE)'!AS23","v":-33.651676187448288},{"$f":"'Data (HIDE)'!V23","v":40.094999999999999},{"$f":"'Data (HIDE)'!V23/'Data (HIDE)'!AO23","v":5.7166981480721052E-2}]
[{"$f":"'Data (HIDE)'!B28","v":"Peas"},{"$f":"'Data (HIDE)'!AC28","v":314.13352387441341},{"$f":"'Data (HIDE)'!AO28","v":371.84400000000005},{"$f":"'Data (HIDE)'!BF28","v":1.1837132039070704},{"$f":"'Data (HIDE)'!BG28","v":0.69974754760822711},{"$f":"'Data (HIDE)'!AZ28","v":2.0324169239959694E-2},{"$f":"'Data (HIDE)'!BA28","v":-9.436885552420031E-2},{"$f":"'Data (HIDE)'!BE28","v":0},{"$f":"'Data (HIDE)'!BK28","v":0.53199185513354386},null,null,{"$f":"'Data (HIDE)'!BH28","v":0.90609555189456337},null,{"$f":"'Data (HIDE)'!B28","v":"Peas"},{"$f":"'Data (HIDE)'!BB28","v":6.7608000000000006},{"$f":"'Data (HIDE)'!BC28","v":2.9009701957066669},{"$f":"'Data (HIDE)'!BD28","v":-0.91177019570666751},0,null,null,null,28,"Peas",{"$f":"'Data (HIDE)'!AC28","v":314.13352387441341},{"$f":"'Data (HIDE)'!AF28","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH28","v":27},{"$f":"'Data (HIDE)'!AI28","v":531.39736076386669},{"$f":"'Data (HIDE)'!AS28","v":-50.147360763866686},{"$f":"'Data (HIDE)'!V28","v":15.387500000000001},{"$f":"'Data (HIDE)'!V28/'Data (HIDE)'!AO28","v":4.1381600886393213E-2}]
[{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!AC17","v":364.80744635637757},{"$f":"'Data (HIDE)'!AO17","v":453.83279999999996},{"$f":"'Data (HIDE)'!BF17","v":1.2440338171075989},{"$f":"'Data (HIDE)'!BG17","v":0.77968594751706577},{"$f":"'Data (HIDE)'!AZ17","v":1.9016535154602915E-2},{"$f":"'Data (HIDE)'!BA17","v":-9.8048615158579239E-2},{"$f":"'Data (HIDE)'!BE17","v":0},{"$f":"'Data (HIDE)'!BK17","v":0.43911536138747442},null,null,{"$f":"'Data (HIDE)'!BH17","v":0.90206185567010311},null,{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!BB17","v":6.4833257142857139},{"$f":"'Data (HIDE)'!BC17","v":1.831978332083299},{"$f":"'Data (HIDE)'!BD17","v":-0.81530404636901288},0,null,null,null,17,"Wheat - Northern Hard Red",{"$f":"'Data (HIDE)'!AC17","v":364.80744635637757},{"$f":"'Data (HIDE)'!AF17","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH17","v":27},{"$f":"'Data (HIDE)'!AI17","v":582.07128324583084},{"$f":"'Data (HIDE)'!AS17","v":-57.071283245830841},{"$f":"'Data (HIDE)'!V17","v":12.772500000000001},{"$f":"'Data (HIDE)'!V17/'Data (HIDE)'!AO17","v":2.8143624700550516E-2}]
[{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!AC22","v":380.76487584373717},{"$f":"'Data (HIDE)'!AO22","v":355.0976},{"$f":"'Data (HIDE)'!BF22","v":0.9325902217559825},{"$f":"'Data (HIDE)'!BG22","v":0.59378018553170409},{"$f":"'Data (HIDE)'!AZ22","v":-5.0023766522601047E-5},{"$f":"'Data (HIDE)'!BA22","v":-0.26424937359771},{"$f":"'Data (HIDE)'!BE22","v":0},{"$f":"'Data (HIDE)'!BK22","v":0.15556877200136612},null,null,{"$f":"'Data (HIDE)'!BH22","v":0.73597056117755288},null,{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!BB22","v":4.43872},{"$f":"'Data (HIDE)'!BC22","v":3.0366389091648802},{"$f":"'Data (HIDE)'!BD22","v":-1.9753589091648802},0,null,null,null,22,"Hybrid Fall Rye",{"$f":"'Data (HIDE)'!AC22","v":380.76487584373717},{"$f":"'Data (HIDE)'!AF22","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH22","v":27},{"$f":"'Data (HIDE)'!AI22","v":598.02871273319045},{"$f":"'Data (HIDE)'!AS22","v":-158.02871273319045},{"$f":"'Data (HIDE)'!V22","v":14.865000000000002},{"$f":"'Data (HIDE)'!V22/'Data (HIDE)'!AO22","v":4.18617304087665E-2}]
[{"$f":"'Data (HIDE)'!B26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!AC26","v":386.38790392471208},{"$f":"'Data (HIDE)'!AO26","v":387.26400000000001},{"$f":"'Data (HIDE)'!BF26","v":1.0022674003673226},{"$f":"'Data (HIDE)'!BG26","v":0.62164266151374048},{"$f":"'Data (HIDE)'!AZ26","v":1.3996618711102535E-2},{"$f":"'Data (HIDE)'!BA26","v":-0.16528728725844627},{"$f":"'Data (HIDE)'!BE26","v":0},{"$f":"'Data (HIDE)'!BK26","v":0.3457978231671619},null,null,{"$f":"'Data (HIDE)'!BH26","v":0.8347245409015025},null,{"$f":"'Data (HIDE)'!B26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!BB26","v":0.193632},{"$f":"'Data (HIDE)'!BC26","v":0.11785241377638631},{"$f":"'Data (HIDE)'!BD26","v":-5.1484413776386295E-2},0,null,null,null,26,"Sunflower - Oilseed",{"$f":"'Data (HIDE)'!AC26","v":386.38790392471208},{"$f":"'Data (HIDE)'!AF26","v":209.58092362806053},{"$f":"'Data (HIDE)'!AH26","v":27},{"$f":"'Data (HIDE)'!AI26","v":622.96882755277261},{"$f":"'Data (HIDE)'!AS26","v":-102.96882755277261},{"$f":"'Data (HIDE)'!V26","v":16.844999999999999},{"$f":"'Data (HIDE)'!V26/'Data (HIDE)'!AO26","v":4.3497459097669805E-2}]
[{"$f":"'Data (HIDE)'!B29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!AC29","v":507.50234058602132},{"$f":"'Data (HIDE)'!AO29","v":737.2},{"$f":"'Data (HIDE)'!BF29","v":1.4526041380395271},{"$f":"'Data (HIDE)'!BG29","v":0.99074933606879056},{"$f":"'Data (HIDE)'!AZ29","v":3.6449038605095123E-2},{"$f":"'Data (HIDE)'!BA29","v":2.1391068112155135E-2},{"$f":"'Data (HIDE)'!BE29","v":0},{"$f":"'Data (HIDE)'!BK29","v":0.4975300392160073},null,null,{"$f":"'Data (HIDE)'!BH29","v":1.0213955488657134},null,{"$f":"'Data (HIDE)'!B29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!BB29","v":0.38800000000000001},{"$f":"'Data (HIDE)'!BC29","v":3.6227706389904135E-3},{"$f":"'Data (HIDE)'!BD29","v":8.3772293610095971E-3},0,null,null,null,29,"Beans - Pinto",{"$f":"'Data (HIDE)'!AC29","v":507.50234058602132},{"$f":"'Data (HIDE)'!AF29","v":209.58092362806053},{"$f":"'Data (HIDE)'!AH29","v":27},{"$f":"'Data (HIDE)'!AI29","v":744.08326421408185},{"$f":"'Data (HIDE)'!AS29","v":15.916735785918149},{"$f":"'Data (HIDE)'!V29","v":38.444999999999993},{"$f":"'Data (HIDE)'!V29/'Data (HIDE)'!AO29","v":5.2150027129679859E-2}]
[{"$f":"'Data (HIDE)'!B27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!AC27","v":286.00715634109702},{"$f":"'Data (HIDE)'!AO27","v":255.67380000000003},{"$f":"'Data (HIDE)'!BF27","v":0.893941967294969},{"$f":"'Data (HIDE)'!BG27","v":0.50802411312999107},{"$f":"'Data (HIDE)'!AZ27","v":1.0291377461549194E-2},{"$f":"'Data (HIDE)'!BA27","v":-0.20519957362859867},{"$f":"'Data (HIDE)'!BE27","v":0},{"$f":"'Data (HIDE)'!BK27","v":0.39856640343276295},null,null,{"$f":"'Data (HIDE)'!BH27","v":0.79365079365079361},null,{"$f":"'Data (HIDE)'!B27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!BB27","v":10.226952000000001},{"$f":"'Data (HIDE)'!BC27","v":9.90388772922201},{"$f":"'Data (HIDE)'!BD27","v":-4.1308397292220107},0,null,null,null,27,"Flaxseed",{"$f":"'Data (HIDE)'!AC27","v":286.00715634109702},{"$f":"'Data (HIDE)'!AF27","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH27","v":27},{"$f":"'Data (HIDE)'!AI27","v":503.27099323055029},{"$f":"'Data (HIDE)'!AS27","v":-103.27099323055029},{"$f":"'Data (HIDE)'!V27","v":13.990000000000002},{"$f":"'Data (HIDE)'!V27/'Data (HIDE)'!AO27","v":5.4718160405954779E-2}]
[{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!AC18","v":355.40459947635071},{"$f":"'Data (HIDE)'!AO18","v":455.06700000000006},{"$f":"'Data (HIDE)'!BF18","v":1.2804195575141426},{"$f":"'Data (HIDE)'!BG18","v":0.79464306237635285},{"$f":"'Data (HIDE)'!AZ18","v":2.0792332487941319E-2},{"$f":"'Data (HIDE)'!BA18","v":-8.3239154349611863E-2},{"$f":"'Data (HIDE)'!BE18","v":0},{"$f":"'Data (HIDE)'!BK18","v":0.47718966151121656},null,null,{"$f":"'Data (HIDE)'!BH18","v":0.91623036649214651},null,{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!BB18","v":6.5009571428571435},{"$f":"'Data (HIDE)'!BC18","v":1.6800205195114861},{"$f":"'Data (HIDE)'!BD18","v":-0.68097766236862967},0,null,null,null,18,"Wheat - Prairie Spring",{"$f":"'Data (HIDE)'!AC18","v":355.40459947635071},{"$f":"'Data (HIDE)'!AF18","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH18","v":27},{"$f":"'Data (HIDE)'!AI18","v":572.66843636580404},{"$f":"'Data (HIDE)'!AS18","v":-47.668436365804041},{"$f":"'Data (HIDE)'!V18","v":10.32},{"$f":"'Data (HIDE)'!V18/'Data (HIDE)'!AO18","v":2.2677979286566591E-2}]
[{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!AC19","v":328.02480817268435},{"$f":"'Data (HIDE)'!AO19","v":393.43199999999996},{"$f":"'Data (HIDE)'!BF19","v":1.1993970888716528},{"$f":"'Data (HIDE)'!BG19","v":0.72151144822604352},{"$f":"'Data (HIDE)'!AZ19","v":1.2743190146801824E-2},{"$f":"'Data (HIDE)'!BA19","v":-0.16557954375127132},{"$f":"'Data (HIDE)'!BE19","v":0},{"$f":"'Data (HIDE)'!BK19","v":0.38709020983702924},null,null,{"$f":"'Data (HIDE)'!BH19","v":0.83440308087291393},null,{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!BB19","v":6.0527999999999995},{"$f":"'Data (HIDE)'!BC19","v":2.3362560778790424},{"$f":"'Data (HIDE)'!BD19","v":-1.389056077879042},0,null,null,null,19,"Wheat - Winter",{"$f":"'Data (HIDE)'!AC19","v":328.02480817268435},{"$f":"'Data (HIDE)'!AF19","v":190.2638368894533},{"$f":"'Data (HIDE)'!AH19","v":27},{"$f":"'Data (HIDE)'!AI19","v":545.28864506213768},{"$f":"'Data (HIDE)'!AS19","v":-90.288645062137675},{"$f":"'Data (HIDE)'!V19","v":10.247500000000002},{"$f":"'Data (HIDE)'!V19/'Data (HIDE)'!AO19","v":2.6046432420342023E-2}]
[{"$f":"'Data (HIDE)'!B30","v":"Beans - White"},{"$f":"'Data (HIDE)'!AC30","v":516.57044222361299},{"$f":"'Data (HIDE)'!AO30","v":683.7},{"$f":"'Data (HIDE)'!BF30","v":1.323536819212819},{"$f":"'Data (HIDE)'!BG30","v":0.90778564708153064},{"$f":"'Data (HIDE)'!AZ30","v":2.2838443394973939E-2},{"$f":"'Data (HIDE)'!BA30","v":-7.4555220102637418E-2},{"$f":"'Data (HIDE)'!BE30","v":0},{"$f":"'Data (HIDE)'!BK30","v":0.34928354978987103},null,null,{"$f":"'Data (HIDE)'!BH30","v":0.92542188350571586},null,{"$f":"'Data (HIDE)'!B30","v":"Beans - White"},{"$f":"'Data (HIDE)'!BB30","v":0.4021764705882353},{"$f":"'Data (HIDE)'!BC30","v":4.0853744618631449E-2},{"$f":"'Data (HIDE)'!BD30","v":-3.3030215206866775E-2},0,null,null,null,30,"Beans - White",{"$f":"'Data (HIDE)'!AC30","v":516.57044222361299},{"$f":"'Data (HIDE)'!AF30","v":209.58092362806053},{"$f":"'Data (HIDE)'!AH30","v":27},{"$f":"'Data (HIDE)'!AI30","v":753.15136585167352},{"$f":"'Data (HIDE)'!AS30","v":-56.151365851673518},{"$f":"'Data (HIDE)'!V30","v":36.747500000000002},{"$f":"'Data (HIDE)'!V30/'Data (HIDE)'!AO30","v":5.3747988884013456E-2}]
[{"$f":"'Data (HIDE)'!B31","v":"Beans - Black"},{"$f":"'Data (HIDE)'!AC31","v":532.56544222361299},{"$f":"'Data (HIDE)'!AO31","v":697.26800000000003},{"$f":"'Data (HIDE)'!BF31","v":1.3092625707907497},{"$f":"'Data (HIDE)'!BG31","v":0.90654787041464757},{"$f":"'Data (HIDE)'!AZ31","v":1.6607093064473468E-2},{"$f":"'Data (HIDE)'!BA31","v":-0.11590299299270823},{"$f":"'Data (HIDE)'!BE31","v":0},{"$f":"'Data (HIDE)'!BK31","v":0.27683838658551629},null,null,{"$f":"'Data (HIDE)'!BH31","v":0.88408133548286438},null,{"$f":"'Data (HIDE)'!B31","v":"Beans - Black"},{"$f":"'Data (HIDE)'!BB31","v":0.41015764705882357},{"$f":"'Data (HIDE)'!BC31","v":4.2281391677454983E-2},{"$f":"'Data (HIDE)'!BD31","v":-5.2439038736278532E-2},0,null,null,null,31,"Beans - Black",{"$f":"'Data (HIDE)'!AC31","v":532.56544222361299},{"$f":"'Data (HIDE)'!AF31","v":209.58092362806053},{"$f":"'Data (HIDE)'!AH31","v":27},{"$f":"'Data (HIDE)'!AI31","v":769.14636585167352},{"$f":"'Data (HIDE)'!AS31","v":-89.146365851673522},{"$f":"'Data (HIDE)'!V31","v":47.162500000000001},{"$f":"'Data (HIDE)'!V31/'Data (HIDE)'!AO31","v":6.7638985296901627E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data (HIDE)'!B13&\" Net Profit Based on Seeding Date - \"&Introduction!I11","v":"Manitoba Net Profit Based on Seeding Date - 2025"}]
[{"$f":"'Data (HIDE)'!B13&\" ROI Based on Seeding Date - \"&Introduction!I11","v":"Manitoba ROI Based on Seeding Date - 2025"}]
[null,"Estimated ROI",null,null,null,null,null,"Estimated ROI"]
[null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"}]
[{"$f":"'Data (HIDE)'!BM15","v":"4th week April"},{"$f":"'Data (HIDE)'!$BM16","v":5.1830536249861649E-2},{"$f":"'Data (HIDE)'!$BM17","v":0},{"$f":"'Data (HIDE)'!$BM18","v":0},{"$f":"'Data (HIDE)'!$BM19","v":0},{"$f":"'Data (HIDE)'!$BM22","v":0},null,{"$f":"'Data (HIDE)'!$BV24","v":2.4509486987345497},{"$f":"'Data (HIDE)'!$BV16","v":12.716756008351382},{"$f":"'Data (HIDE)'!$BV25","v":-44.063821858751339},{"$f":"'Data (HIDE)'!$BV20","v":23.522724041491699},{"$f":"'Data (HIDE)'!$BV22","v":0}]
[{"$f":"'Data (HIDE)'!BN15","v":"1st week May "},{"$f":"'Data (HIDE)'!$BN16","v":-2.0576759291911557E-2},{"$f":"'Data (HIDE)'!$BN17","v":0},{"$f":"'Data (HIDE)'!$BN18","v":0},{"$f":"'Data (HIDE)'!$BN19","v":0},{"$f":"'Data (HIDE)'!$BN22","v":0},null,{"$f":"'Data (HIDE)'!$BW24","v":-2.7425777860765095},{"$f":"'Data (HIDE)'!$BW16","v":-19.430731691978025},{"$f":"'Data (HIDE)'!$BW25","v":-13.544559802956556},{"$f":"'Data (HIDE)'!$BW20","v":20.491101798753164},{"$f":"'Data (HIDE)'!$BW22","v":0}]
[{"$f":"'Data (HIDE)'!BO15","v":"2nd week May"},{"$f":"'Data (HIDE)'!$BO16","v":-8.7301456955722917E-2},{"$f":"'Data (HIDE)'!$BO17","v":0},{"$f":"'Data (HIDE)'!$BO18","v":0},{"$f":"'Data (HIDE)'!$BO19","v":0},{"$f":"'Data (HIDE)'!$BO22","v":0},null,{"$f":"'Data (HIDE)'!$BX24","v":-15.796576788439694},{"$f":"'Data (HIDE)'!$BX16","v":-49.055252003167709},{"$f":"'Data (HIDE)'!$BX25","v":-13.544559802956556},{"$f":"'Data (HIDE)'!$BX20","v":-15.48414881507793},{"$f":"'Data (HIDE)'!$BX22","v":0}]
[{"$f":"'Data (HIDE)'!BP15","v":"3rd week May"},{"$f":"'Data (HIDE)'!$BP16","v":-0.16924085216375512},{"$f":"'Data (HIDE)'!$BP17","v":0},{"$f":"'Data (HIDE)'!$BP18","v":0},{"$f":"'Data (HIDE)'!$BP19","v":0},{"$f":"'Data (HIDE)'!$BP22","v":0},null,{"$f":"'Data (HIDE)'!$BY24","v":-23.610260779101452},{"$f":"'Data (HIDE)'!$BY16","v":-85.43481403366718},{"$f":"'Data (HIDE)'!$BY25","v":-41.535083002699785},{"$f":"'Data (HIDE)'!$BY20","v":-62.696612541993346},{"$f":"'Data (HIDE)'!$BY22","v":0}]
[{"$f":"'Data (HIDE)'!BQ15","v":"4th week May"},{"$f":"'Data (HIDE)'!$BQ16","v":-0.24540599468934188},{"$f":"'Data (HIDE)'!$BQ17","v":0},{"$f":"'Data (HIDE)'!$BQ18","v":0},{"$f":"'Data (HIDE)'!$BQ19","v":0},{"$f":"'Data (HIDE)'!$BQ22","v":0},null,{"$f":"'Data (HIDE)'!$BZ24","v":-50.98154900986286},{"$f":"'Data (HIDE)'!$BZ16","v":-119.25071565262128},{"$f":"'Data (HIDE)'!$BZ25","v":-88.534746568623689},{"$f":"'Data (HIDE)'!$BZ20","v":-94.750965055215886},{"$f":"'Data (HIDE)'!$BZ22","v":0}]
[{"$f":"'Data (HIDE)'!BR15","v":"1st week June"},{"$f":"'Data (HIDE)'!$BR16","v":-0.30828119056485648},{"$f":"'Data (HIDE)'!$BR17","v":0},{"$f":"'Data (HIDE)'!$BR18","v":0},{"$f":"'Data (HIDE)'!$BR19","v":0},{"$f":"'Data (HIDE)'!$BR22","v":0},null,{"$f":"'Data (HIDE)'!$CA24","v":-78.352837240624268},{"$f":"'Data (HIDE)'!$CA16","v":-147.16612902278081},{"$f":"'Data (HIDE)'!$CA25","v":-103.79437759652107},{"$f":"'Data (HIDE)'!$CA20","v":-132.01970782594876},{"$f":"'Data (HIDE)'!$CA22","v":0}]
[{"$f":"'Data (HIDE)'!BS15","v":"2nd week June"},{"$f":"'Data (HIDE)'!$BS16","v":-0.40552693812159263},{"$f":"'Data (HIDE)'!$BS17","v":0},null,{"$f":"'Data (HIDE)'!$BS19","v":0},{"$f":"'Data (HIDE)'!$BS22","v":0},null,{"$f":"'Data (HIDE)'!$CB24","v":-116.11117844100792},{"$f":"'Data (HIDE)'!$CB16","v":-190.34142579499547},null,{"$f":"'Data (HIDE)'!$CB20","v":-177.93867939596234},{"$f":"'Data (HIDE)'!$CB22","v":0}]
[{"$f":"'Data (HIDE)'!BT15","v":"3rd week June"},{"$f":"'Data (HIDE)'!$BT16","v":-0.47023523008677232},{"$f":"'Data (HIDE)'!$BT17","v":0},null,{"$f":"'Data (HIDE)'!$BT19","v":0},{"$f":"'Data (HIDE)'!$BT22","v":0},null,{"$f":"'Data (HIDE)'!$CC24","v":-153.91630816828183},{"$f":"'Data (HIDE)'!$CC16","v":-219.07069961326459},null,{"$f":"'Data (HIDE)'!$CC20","v":-221.67488295120421},{"$f":"'Data (HIDE)'!$CC22","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Crop Costs & Earnings($/Acre) - \"&Introduction!$I$11","v":"Manitoba Crop Costs & Earnings($/Acre) - 2025"}]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Crop Costs & Earnings as % of Revenue - \"&Introduction!$I$11","v":"Manitoba Crop Costs & Earnings as % of Revenue - 2025"}]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Operating Income and Capital Costs ($/Acre) - \"&Introduction!$I$11","v":"Manitoba Operating Income and Capital Costs ($/Acre) - 2025"}]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Operating Income and Capital Costs as % of Revenue - \"&Introduction!$I$11","v":"Manitoba Operating Income and Capital Costs as % of Revenue - 2025"}]
[]
[null,null,"Gross Margin ratio (%GM)","Operating Efficiency ratio (%EBITDAR)","Cost of Good Sold","Direct Op. Expenses","Overhead Expenses","Cost of Capital","Interest Costs","Earnings Before Taxes",{"$f":"\"Earnings Before Taxes (\"&TEXT('S.O.S.'!C85*100,\"#.#\")&\"% Benchmark)\"","v":"Earnings Before Taxes (-6.5% Benchmark)"},{"$f":"\"Operating Efficiency (\"&ROUND('S.O.S.'!C81*100,0)&\"% EBITDAR) Benchmark\"","v":"Operating Efficiency (33% EBITDAR) Benchmark"},"Gross Margin (GM)","Operating Income (EBITDAR)","Cost of Goods Sold","Direct Op. Expenses","Overhead Expenses","Cost of Capital","Interest Costs","Earnings Before Taxes",{"$f":"\"Earnings Before Taxes ($\"&TEXT('S.O.S.'!AB52,\"0.00\")&\" Benchmark)\"","v":"Earnings Before Taxes ($-43.09 Benchmark)"},{"$f":"\"Operating Income ($\"&ROUND('S.O.S.'!C31,0)&\" EBITDAR) Benchmark\"","v":"Operating Income ($181 EBITDAR) Benchmark"}]
[null,{"$f":"'S.O.S.'!AB2","v":"Estimated Manitoba Benchmark"},{"$f":"'S.O.S.'!$C$77","v":0.54545454545454541},{"$f":"'S.O.S.'!$C$81","v":0.3290909090909091},{"$f":"'S.O.S.'!$D$76","v":0.45454545454545453},{"$f":"'S.O.S.'!$D$78","v":0.18},{"$f":"'S.O.S.'!$D$80","v":3.2272727272727272E-2},{"$f":"'S.O.S.'!$D$82","v":0.30909090909090908},{"$f":"'S.O.S.'!$D$84","v":8.545454545454545E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},null,null,null,null,null,null,null,null,{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'S.O.S.'!$E$77","v":0.57041389241308338},{"$f":"'S.O.S.'!$E$81","v":0.3376301765909917},{"$f":"'S.O.S.'!$E$76","v":0.42958610758691657},{"$f":"'S.O.S.'!$E$78","v":0.19864910043747636},{"$f":"'S.O.S.'!$E$80","v":3.4134615384615381E-2},{"$f":"'S.O.S.'!$E$82","v":0.33940934065934064},{"$f":"'S.O.S.'!$E$84","v":8.9271114897300302E-2},{"$f":"'S.O.S.'!$E$85","v":-9.1050278965649253E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$E$91","v":296.61522405480338},{"$f":"'S.O.S.'!$E$95","v":175.56769182731568},{"$f":"'S.O.S.'!$E$90","v":223.38477594519662},{"$f":"'S.O.S.'!$E$92","v":103.29753222748771},{"$f":"'S.O.S.'!$E$94","v":17.75},{"$f":"'S.O.S.'!$E$96","v":176.49285714285713},{"$f":"'S.O.S.'!$E$98","v":46.42097974659616},{"$f":"'S.O.S.'!$E$99","v":-47.346145062137609},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'S.O.S.'!$F$77","v":0.55084229282811992},{"$f":"'S.O.S.'!$F$81","v":0.31691914979737595},{"$f":"'S.O.S.'!$F$76","v":0.44915770717188003},{"$f":"'S.O.S.'!$F$78","v":0.2001136192212202},{"$f":"'S.O.S.'!$F$80","v":3.380952380952381E-2},{"$f":"'S.O.S.'!$F$82","v":0.33617687074829933},{"$f":"'S.O.S.'!$F$84","v":8.9449485231611739E-2},{"$f":"'S.O.S.'!$F$85","v":-0.1087072061825351},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$F$91","v":289.19220373476298},{"$f":"'S.O.S.'!$F$95","v":166.38255364362237},{"$f":"'S.O.S.'!$F$90","v":235.80779626523702},{"$f":"'S.O.S.'!$F$92","v":105.05965009114061},{"$f":"'S.O.S.'!$F$94","v":17.75},{"$f":"'S.O.S.'!$F$96","v":176.49285714285713},{"$f":"'S.O.S.'!$F$98","v":46.960979746596166},{"$f":"'S.O.S.'!$F$99","v":-57.071283245830926},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'S.O.S.'!$G$77","v":0.56810485831388557},{"$f":"'S.O.S.'!$G$81","v":0.33418171528314156},{"$f":"'S.O.S.'!$G$76","v":0.43189514168611443},{"$f":"'S.O.S.'!$G$78","v":0.2001136192212202},{"$f":"'S.O.S.'!$G$80","v":3.380952380952381E-2},{"$f":"'S.O.S.'!$G$82","v":0.33617687074829933},{"$f":"'S.O.S.'!$G$84","v":8.8801866183992689E-2},{"$f":"'S.O.S.'!$G$85","v":-9.0797021649150447E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$G$91","v":298.25505061478992},{"$f":"'S.O.S.'!$G$95","v":175.44540052364931},{"$f":"'S.O.S.'!$G$90","v":226.74494938521008},{"$f":"'S.O.S.'!$G$92","v":105.05965009114061},{"$f":"'S.O.S.'!$G$94","v":17.75},{"$f":"'S.O.S.'!$G$96","v":176.49285714285713},{"$f":"'S.O.S.'!$G$98","v":46.620979746596163},{"$f":"'S.O.S.'!$G$99","v":-47.668436365803984},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'S.O.S.'!$H$77","v":0.55578620671385359},{"$f":"'S.O.S.'!$H$81","v":0.28974767434574872},{"$f":"'S.O.S.'!$H$76","v":0.44421379328614646},{"$f":"'S.O.S.'!$H$78","v":0.22702754335711584},{"$f":"'S.O.S.'!$H$80","v":3.9010989010989011E-2},{"$f":"'S.O.S.'!$H$82","v":0.38789638932496073},{"$f":"'S.O.S.'!$H$84","v":0.10028786757493663},{"$f":"'S.O.S.'!$H$85","v":-0.19843658255414864},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$H$91","v":252.88272405480336},{"$f":"'S.O.S.'!$H$95","v":131.83519182731567},{"$f":"'S.O.S.'!$H$90","v":202.11727594519664},{"$f":"'S.O.S.'!$H$92","v":103.29753222748771},{"$f":"'S.O.S.'!$H$94","v":17.75},{"$f":"'S.O.S.'!$H$96","v":176.49285714285713},{"$f":"'S.O.S.'!$H$98","v":45.630979746596168},{"$f":"'S.O.S.'!$H$99","v":-90.288645062137633},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'S.O.S.'!$I$77","v":0.66193861591831316},{"$f":"'S.O.S.'!$I$81","v":0.37651010224418791},{"$f":"'S.O.S.'!$I$76","v":0.33806138408168684},{"$f":"'S.O.S.'!$I$78","v":0.2493512779017675},{"$f":"'S.O.S.'!$I$80","v":3.6077235772357726E-2},{"$f":"'S.O.S.'!$I$82","v":0.35872531939605107},{"$f":"'S.O.S.'!$I$84","v":9.1485731192268618E-2},{"$f":"'S.O.S.'!$I$85","v":-7.3700948344131822E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$I$91","v":325.67379903181006},{"$f":"'S.O.S.'!$I$95","v":185.24297030414044},{"$f":"'S.O.S.'!$I$90","v":166.32620096818994},{"$f":"'S.O.S.'!$I$92","v":122.68082872766961},{"$f":"'S.O.S.'!$I$94","v":17.75},{"$f":"'S.O.S.'!$I$96","v":176.49285714285713},{"$f":"'S.O.S.'!$I$98","v":45.010979746596163},{"$f":"'S.O.S.'!$I$99","v":-36.260866585312854},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B21","v":"Barley"},{"$f":"'S.O.S.'!$J$77","v":0.56282280250680583},{"$f":"'S.O.S.'!$J$81","v":0.20792311967778807},{"$f":"'S.O.S.'!$J$76","v":0.43717719749319417},{"$f":"'S.O.S.'!$J$78","v":0.30559412727346219},{"$f":"'S.O.S.'!$J$80","v":4.9305555555555554E-2},{"$f":"'S.O.S.'!$J$82","v":0.49025793650793648},{"$f":"'S.O.S.'!$J$84","v":0.12278049929610045},{"$f":"'S.O.S.'!$J$85","v":-0.4051153161262489},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$J$91","v":202.6162089024501},{"$f":"'S.O.S.'!$J$95","v":74.8523230840037},{"$f":"'S.O.S.'!$J$90","v":157.3837910975499},{"$f":"'S.O.S.'!$J$92","v":110.0138858184464},{"$f":"'S.O.S.'!$J$94","v":17.75},{"$f":"'S.O.S.'!$J$96","v":176.49285714285713},{"$f":"'S.O.S.'!$J$98","v":44.200979746596161},{"$f":"'S.O.S.'!$J$99","v":-145.84151380544961},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},{"$f":"'S.O.S.'!$K$77","v":0.43461138630615725},{"$f":"'S.O.S.'!$K$81","v":0.14998891853696086},{"$f":"'S.O.S.'!$K$76","v":0.56538861369384275},{"$f":"'S.O.S.'!$K$78","v":0.2442815586782873},{"$f":"'S.O.S.'!$K$80","v":4.0340909090909094E-2},{"$f":"'S.O.S.'!$K$82","v":0.40112012987012985},{"$f":"'S.O.S.'!$K$84","v":0.10802495396953672},{"$f":"'S.O.S.'!$K$85","v":-0.35915616530270567},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$K$91","v":191.22900997470919},{"$f":"'S.O.S.'!$K$95","v":65.995124156262776},{"$f":"'S.O.S.'!$K$90","v":248.77099002529081},{"$f":"'S.O.S.'!$K$92","v":107.48388581844641},{"$f":"'S.O.S.'!$K$94","v":17.75},{"$f":"'S.O.S.'!$K$96","v":176.49285714285713},{"$f":"'S.O.S.'!$K$98","v":47.530979746596159},{"$f":"'S.O.S.'!$K$99","v":-158.0287127331905},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B23","v":"Corn"},{"$f":"'S.O.S.'!$L$77","v":0.54276838214024026},{"$f":"'S.O.S.'!$L$81","v":0.27042142539206482},{"$f":"'S.O.S.'!$L$76","v":0.45723161785975974},{"$f":"'S.O.S.'!$L$78","v":0.25029726730718166},{"$f":"'S.O.S.'!$L$80","v":2.2049689440993787E-2},{"$f":"'S.O.S.'!$L$82","v":0.24016592724046143},{"$f":"'S.O.S.'!$L$84","v":7.2058822608061013E-2},{"$f":"'S.O.S.'!$L$85","v":-4.1803324456457625E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$L$91","v":436.9285476228934},{"$f":"'S.O.S.'!$L$95","v":217.68924744061218},{"$f":"'S.O.S.'!$L$90","v":368.0714523771066},{"$f":"'S.O.S.'!$L$92","v":201.48930018228123},{"$f":"'S.O.S.'!$L$94","v":17.75},{"$f":"'S.O.S.'!$L$96","v":193.33357142857145},{"$f":"'S.O.S.'!$L$98","v":58.007352199489119},{"$f":"'S.O.S.'!$L$99","v":-33.651676187448388},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'S.O.S.'!$Q$77","v":0.50670904637635938},{"$f":"'S.O.S.'!$Q$81","v":0.31219489832960706},{"$f":"'S.O.S.'!$Q$76","v":0.49329095362364062},{"$f":"'S.O.S.'!$Q$78","v":0.1647447560132094},{"$f":"'S.O.S.'!$Q$80","v":2.9769392033542976E-2},{"$f":"'S.O.S.'!$Q$82","v":0.29600479185384843},{"$f":"'S.O.S.'!$Q$84","v":8.1997450308756659E-2},{"$f":"'S.O.S.'!$Q$85","v":-6.5807343832998064E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$Q$91","v":302.12526890190429},{"$f":"'S.O.S.'!$Q$95","v":186.1462081290282},{"$f":"'S.O.S.'!$Q$90","v":294.12473109809571},{"$f":"'S.O.S.'!$Q$92","v":98.22906077287611},{"$f":"'S.O.S.'!$Q$94","v":17.75},{"$f":"'S.O.S.'!$Q$96","v":176.49285714285713},{"$f":"'S.O.S.'!$Q$98","v":48.890979746596159},{"$f":"'S.O.S.'!$Q$99","v":-39.237628760425096},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'S.O.S.'!$R$77","v":0.6008894957081774},{"$f":"'S.O.S.'!$R$81","v":0.36935419798062907},{"$f":"'S.O.S.'!$R$76","v":0.3991105042918226},{"$f":"'S.O.S.'!$R$78","v":0.19455613106088168},{"$f":"'S.O.S.'!$R$80","v":3.6979166666666667E-2},{"$f":"'S.O.S.'!$R$82","v":0.36769345238095236},{"$f":"'S.O.S.'!$R$84","v":9.3460374472075322E-2},{"$f":"'S.O.S.'!$R$85","v":-9.1799628872398592E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$R$91","v":288.42695793992516},{"$f":"'S.O.S.'!$R$95","v":177.29001503070197},{"$f":"'S.O.S.'!$R$90","v":191.57304206007484},{"$f":"'S.O.S.'!$R$92","v":93.386942909223208},{"$f":"'S.O.S.'!$R$94","v":17.75},{"$f":"'S.O.S.'!$R$96","v":176.49285714285713},{"$f":"'S.O.S.'!$R$98","v":44.860979746596158},{"$f":"'S.O.S.'!$R$99","v":-44.063821858751325},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B26","v":"Sunflower - Oilseed"},{"$f":"'S.O.S.'!$S$77","v":0.55583842671871997},{"$f":"'S.O.S.'!$S$81","v":0.27035018476016925},{"$f":"'S.O.S.'!$S$76","v":0.44416157328128003},{"$f":"'S.O.S.'!$S$78","v":0.2513536265739354},{"$f":"'S.O.S.'!$S$80","v":3.4134615384615381E-2},{"$f":"'S.O.S.'!$S$82","v":0.37179532967032969},{"$f":"'S.O.S.'!$S$84","v":9.6571831152863691E-2},{"$f":"'S.O.S.'!$S$85","v":-0.19801697606302415},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$S$91","v":289.0359818937344},{"$f":"'S.O.S.'!$S$95","v":140.58209607528801},{"$f":"'S.O.S.'!$S$90","v":230.96401810626563},{"$f":"'S.O.S.'!$S$92","v":130.70388581844639},{"$f":"'S.O.S.'!$S$94","v":17.75},{"$f":"'S.O.S.'!$S$96","v":193.33357142857145},{"$f":"'S.O.S.'!$S$98","v":50.21735219948912},{"$f":"'S.O.S.'!$S$99","v":-102.96882755277255},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B27","v":"Flaxseed"},{"$f":"'S.O.S.'!$T$77","v":0.56785858244291865},{"$f":"'S.O.S.'!$T$81","v":0.29333210914725738},{"$f":"'S.O.S.'!$T$76","v":0.43214141755708135},{"$f":"'S.O.S.'!$T$78","v":0.23015147329566127},{"$f":"'S.O.S.'!$T$80","v":4.4374999999999998E-2},{"$f":"'S.O.S.'!$T$82","v":0.44123214285714285},{"$f":"'S.O.S.'!$T$84","v":0.11027744936649039},{"$f":"'S.O.S.'!$T$85","v":-0.25817748307637584},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$T$91","v":227.14343297716746},{"$f":"'S.O.S.'!$T$95","v":117.33284365890296},{"$f":"'S.O.S.'!$T$90","v":172.85656702283254},{"$f":"'S.O.S.'!$T$92","v":92.060589318264505},{"$f":"'S.O.S.'!$T$94","v":17.75},{"$f":"'S.O.S.'!$T$96","v":176.49285714285713},{"$f":"'S.O.S.'!$T$98","v":44.110979746596158},{"$f":"'S.O.S.'!$T$99","v":-103.27099323055033},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B28","v":"Peas"},{"$f":"'S.O.S.'!$U$77","v":0.5956982288327658},{"$f":"'S.O.S.'!$U$81","v":0.35629397636485527},{"$f":"'S.O.S.'!$U$76","v":0.40430177116723426},{"$f":"'S.O.S.'!$U$78","v":0.20252113558479359},{"$f":"'S.O.S.'!$U$80","v":3.6883116883116886E-2},{"$f":"'S.O.S.'!$U$82","v":0.36673840445269013},{"$f":"'S.O.S.'!$U$84","v":9.375787999292709E-2},{"$f":"'S.O.S.'!$U$85","v":-0.10420230808076195},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$U$91","v":286.67977262576852},{"$f":"'S.O.S.'!$U$95","v":171.46647612558661},{"$f":"'S.O.S.'!$U$90","v":194.57022737423148},{"$f":"'S.O.S.'!$U$92","v":97.463296500181912},{"$f":"'S.O.S.'!$U$94","v":17.75},{"$f":"'S.O.S.'!$U$96","v":176.49285714285713},{"$f":"'S.O.S.'!$U$98","v":45.120979746596163},{"$f":"'S.O.S.'!$U$99","v":-50.147360763866686},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B29","v":"Beans - Pinto"},{"$f":"'S.O.S.'!$V$77","v":0.52285228844357068},{"$f":"'S.O.S.'!$V$81","v":0.34715481501839296},{"$f":"'S.O.S.'!$V$76","v":0.47714771155642938},{"$f":"'S.O.S.'!$V$78","v":0.15234221026728295},{"$f":"'S.O.S.'!$V$80","v":2.3355263157894737E-2},{"$f":"'S.O.S.'!$V$82","v":0.25438627819548876},{"$f":"'S.O.S.'!$V$84","v":7.1825463420380417E-2},{"$f":"'S.O.S.'!$V$85","v":2.0943073402523806E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$V$91","v":397.36773921711369},{"$f":"'S.O.S.'!$V$95","v":263.83765941397866},{"$f":"'S.O.S.'!$V$90","v":362.63226078288631},{"$f":"'S.O.S.'!$V$92","v":115.78007980313504},{"$f":"'S.O.S.'!$V$94","v":17.75},{"$f":"'S.O.S.'!$V$96","v":193.33357142857145},{"$f":"'S.O.S.'!$V$98","v":54.587352199489118},{"$f":"'S.O.S.'!$V$99","v":15.916735785918092},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B30","v":"Beans - White"},{"$f":"'S.O.S.'!$W$77","v":0.46550199761418476},{"$f":"'S.O.S.'!$W$81","v":0.27560912163039747},{"$f":"'S.O.S.'!$W$76","v":0.53449800238581524},{"$f":"'S.O.S.'!$W$78","v":0.16442659190918188},{"$f":"'S.O.S.'!$W$80","v":2.5466284074605453E-2},{"$f":"'S.O.S.'!$W$82","v":0.27737958598073376},{"$f":"'S.O.S.'!$W$84","v":7.8791036154216815E-2},{"$f":"'S.O.S.'!$W$85","v":-8.0561500504553143E-2},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$W$91","v":324.45489233708679},{"$f":"'S.O.S.'!$W$95","v":192.09955777638703},{"$f":"'S.O.S.'!$W$90","v":372.54510766291321},{"$f":"'S.O.S.'!$W$92","v":114.60533456069977},{"$f":"'S.O.S.'!$W$94","v":17.75},{"$f":"'S.O.S.'!$W$96","v":193.33357142857145},{"$f":"'S.O.S.'!$W$98","v":54.917352199489123},{"$f":"'S.O.S.'!$W$99","v":-56.151365851673539},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!B31","v":"Beans - Black"},{"$f":"'S.O.S.'!$X$77","v":0.42947042990748052},{"$f":"'S.O.S.'!$X$81","v":0.23483023202409856},{"$f":"'S.O.S.'!$X$76","v":0.57052957009251948},{"$f":"'S.O.S.'!$X$78","v":0.16853725670691144},{"$f":"'S.O.S.'!$X$80","v":2.6102941176470589E-2},{"$f":"'S.O.S.'!$X$82","v":0.28431407563025213},{"$f":"'S.O.S.'!$X$84","v":8.1613753234542827E-2},{"$f":"'S.O.S.'!$X$85","v":-0.13109759684069638},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!$X$91","v":292.03989233708677},{"$f":"'S.O.S.'!$X$95","v":159.68455777638701},{"$f":"'S.O.S.'!$X$90","v":387.96010766291323},{"$f":"'S.O.S.'!$X$92","v":114.60533456069977},{"$f":"'S.O.S.'!$X$94","v":17.75},{"$f":"'S.O.S.'!$X$96","v":193.33357142857145},{"$f":"'S.O.S.'!$X$98","v":55.497352199489121},{"$f":"'S.O.S.'!$X$99","v":-89.146365851673551},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[null,{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!$C$85","v":-6.545454545454546E-2},{"$f":"'S.O.S.'!$D$31","v":0.3290909090909091},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!$AB$52","v":-43.08616510609248},{"$f":"'S.O.S.'!$C$31","v":181}]
[]
[]
[]
[]
[]
[{"$f":"\"Net Profit per Acre -Flax (\"&AA204&\"bu @ $\"&TEXT(AB200,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre -Flax (25bu @ $16.00/bu) - 2025"}]
[{"$f":"\"Net Profit per Acre - Corn (\"&V204&\"bu @ $\"&TEXT(W200,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Corn (140bu @ $5.75/bu) - 2025"}]
[{"$f":"\"Net Profit per Acre - Oats (\"&Q204&\"bu @ $\"&TEXT(R200,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Oats (120bu @ $4.10/bu) - 2025"}]
[{"$f":"\"Net Profit per Acre - Soybean (\"&L204&\"bu @ $\"&TEXT(M200,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Soybean (40bu @ $12.00/bu) - 2025"}]
[{"$f":"\"Net Profit per Acre - HRS Wheat (\"&G204&\"bu @ $\"&TEXT(H200,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - HRS Wheat (65bu @ $8.00/bu) - 2025"}]
[{"$f":"\"Net Profit per Acre - Canola (\"&B204&\"bu @ $\"&TEXT(C200,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Canola (45bu @ $13.25/bu) - 2025"},null,null,{"$f":"\"Net Profit per Acre - Canola (\"&B204&\"bu @ $\"&TEXT(C200,\"0.00\")&\"/bu)  (+0% Interest Rate @ 75% Equity)\"","v":"Net Profit per Acre - Canola (45bu @ $13.25/bu)  (+0% Interest Rate @ 75% Equity)"}]
[{"$f":"\"Net Profit Based on Yield & 50% AgriInsurance - \"&Introduction!I11","v":"Net Profit Based on Yield & 50% AgriInsurance - 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"corn",null,null,null,null,"flax"]
[{"$f":"\"Net Profit Based on Yield & 80% AgriInsurance - \"&Introduction!I11","v":"Net Profit Based on Yield & 80% AgriInsurance - 2025"}]
[null,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0]
[null,"Market",{"$f":"'Data (HIDE)'!E24","v":13.25},{"$f":"'Data (HIDE)'!E24","v":13.25},{"$f":"'Data (HIDE)'!E24","v":13.25},{"$f":"'Data (HIDE)'!E24","v":13.25},null,{"$f":"'Data (HIDE)'!E16","v":8},{"$f":"'Data (HIDE)'!E16","v":8},{"$f":"'Data (HIDE)'!E16","v":8},{"$f":"'Data (HIDE)'!E16","v":8},null,{"$f":"'Data (HIDE)'!E25","v":12},{"$f":"'Data (HIDE)'!E25","v":12},{"$f":"'Data (HIDE)'!E25","v":12},{"$f":"'Data (HIDE)'!E25","v":12},null,{"$f":"'Data (HIDE)'!E20","v":4.0999999999999996},{"$f":"'Data (HIDE)'!E20","v":4.0999999999999996},{"$f":"'Data (HIDE)'!E20","v":4.0999999999999996},{"$f":"'Data (HIDE)'!E20","v":4.0999999999999996},null,{"$f":"'Data (HIDE)'!E23","v":5.75},{"$f":"'Data (HIDE)'!E23","v":5.75},{"$f":"'Data (HIDE)'!E23","v":5.75},{"$f":"'Data (HIDE)'!E23","v":5.75},null,{"$f":"'Data (HIDE)'!E27","v":16},{"$f":"'Data (HIDE)'!E27","v":16},{"$f":"'Data (HIDE)'!E27","v":16},{"$f":"'Data (HIDE)'!E27","v":16}]
[null,"MASC",{"$f":"'Data (HIDE)'!C154","v":16.440000000000001},{"$f":"C201","v":16.440000000000001},{"$f":"C201","v":16.440000000000001},{"$f":"C201","v":16.440000000000001},null,{"$f":"'Data (HIDE)'!C146","v":8.98},{"$f":"H201","v":8.98},{"$f":"H201","v":8.98},{"$f":"H201","v":8.98},null,{"$f":"'Data (HIDE)'!C155","v":14.42},{"$f":"M201","v":14.42},{"$f":"M201","v":14.42},{"$f":"M201","v":14.42},null,{"$f":"'Data (HIDE)'!C150","v":4.4000000000000004},{"$f":"R201","v":4.4000000000000004},{"$f":"R201","v":4.4000000000000004},{"$f":"R201","v":4.4000000000000004},null,{"$f":"'Data (HIDE)'!C153","v":6.86},{"$f":"W201","v":6.86},{"$f":"W201","v":6.86},{"$f":"W201","v":6.86},null,{"$f":"'Data (HIDE)'!C157","v":12.57},{"$f":"AB201","v":12.57},{"$f":"AB201","v":12.57},{"$f":"AB201","v":12.57}]
[null,null,{"$f":"C199*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"D199*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"E199*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"H199*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"I199*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"J199*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"M199*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"N199*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"O199*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"R199*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"S199*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"T199*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"W199*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"X199*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"Y199*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"AB199*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"AC199*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"AD199*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance"]
[null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!B24&\" (\"&B204&\"bu @ $\"&TEXT('Data (HIDE)'!E24,\"0.00\")&\"/bu)\"","v":"Canola (45bu @ $13.25/bu)"},{"$f":"'Data (HIDE)'!B24&\" (\"&B204&\"bu @ $\"&TEXT('Data (HIDE)'!E24,\"0.00\")&\"/bu)\"","v":"Canola (45bu @ $13.25/bu)"},{"$f":"'Data (HIDE)'!B24&\" (\"&B204&\"bu @ $\"&TEXT('Data (HIDE)'!E24,\"0.00\")&\"/bu)\"","v":"Canola (45bu @ $13.25/bu)"},null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!B16&\" (\"&G204&\"bu @ $\"&TEXT(H200,\"0.00\")&\"/bu)\"","v":"Wheat - Hard Red Spring (65bu @ $8.00/bu)"},{"$f":"'Data (HIDE)'!B16&\" (\"&G204&\"bu @ $\"&TEXT(H200,\"0.00\")&\"/bu)\"","v":"Wheat - Hard Red Spring (65bu @ $8.00/bu)"},null,null,{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!B25&\" (\"&L204&\"bu @ $\"&TEXT(M200,\"0.00\")&\"/bu)\"","v":"Soybeans (40bu @ $12.00/bu)"},null,{"$f":"'Data (HIDE)'!B25&\" (\"&L204&\"bu @ $\"&TEXT(M200,\"0.00\")&\"/bu)\"","v":"Soybeans (40bu @ $12.00/bu)"},null,{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!B20&\" (\"&Q204&\"bu @ $\"&TEXT(R200,\"0.00\")&\"/bu)\"","v":"Oats (120bu @ $4.10/bu)"},{"$f":"'Data (HIDE)'!B20&\" (\"&Q204&\"bu @ $\"&TEXT(R200,\"0.00\")&\"/bu)\"","v":"Oats (120bu @ $4.10/bu)"},null,null,{"$f":"'Data (HIDE)'!B23","v":"Corn"},null,null,null,null,"Flax"]
[1,{"$f":"'Data (HIDE)'!C24","v":45},{"$f":"IF(A204>=$C$199,(B204*$C$200)-Summary!$M$30,((B204*$C$200)+(($B$208-B204)*$C$201)-Summary!$M$30))","v":-39.237628760425082},{"$f":"IF(A204>=$D$199,(B204*$D$200)-Summary!$M$30,((B204*$D$200)+(($B$210-B204)*$C$201)-Summary!$M$30))","v":-39.237628760425082},{"$f":"IF(A204>=$E$199,(B204*$E$200)-Summary!$M$30,((B204*$E$200)+(($B$214-B204)*$C$201)-Summary!$M$30))","v":-39.237628760425082},{"$f":"(B204*$E$200)-Summary!$M$30","v":-39.237628760425082},{"$f":"'Data (HIDE)'!C16","v":65},{"$f":"IF(A204>=$H$199,(G204*$H$200)-Summary!$C$30,((G204*$H$200)+(($G$208-G204)*$H$201)-Summary!$C$30))","v":-47.346145062137566},{"$f":"IF(A204>=$I$199,(G204*$I$200)-Summary!$C$30,((G204*$I$200)+(($G$210-G204)*$I$201)-Summary!$C$30))","v":-47.346145062137566},{"$f":"IF(A204>=$J$199,(G204*$J$200)-Summary!$C$30,((G204*$J$200)+(($G$214-G204)*$J$201)-Summary!$C$30))","v":-47.346145062137566},{"$f":"(G204*$K$200)-Summary!$C$30","v":-47.346145062137566},{"$f":"'Data (HIDE)'!C25","v":40},{"$f":"IF(A204>=$M$199,(L204*$M$200)-Summary!$N$30,((L204*$M$200)+(($L$208-L204)*$M$201)-Summary!$N$30))","v":-44.063821858751339},{"$f":"IF(A204>=$N$199,(L204*$N$200)-Summary!$N$30,((L204*$N$200)+(($L$210-L204)*$N$201)-Summary!$N$30))","v":-44.063821858751339},{"$f":"IF(A204>=$O$199,(L204*$O$200)-Summary!$N$30,((L204*$O$200)+(($L$214-L204)*$O$201)-Summary!$N$30))","v":-44.063821858751339},{"$f":"(L204*$P$200)-Summary!$N$30","v":-44.063821858751339},{"$f":"'Data (HIDE)'!C20","v":120},{"$f":"IF(A204>=$R$199,(Q204*$R$200)-Summary!$G$30,((Q204*$R$200)+(($Q$208-Q204)*$R$201)-Summary!$G$30))","v":-36.260866585312954},{"$f":"IF(A204>=$S$199,(Q204*$S$200)-Summary!$G$30,((Q204*$S$200)+(($Q$210-Q204)*$S$201)-Summary!$G$30))","v":-36.260866585312954},{"$f":"IF(A204>=$T$199,(Q204*$T$200)-Summary!$G$30,((Q204*$T$200)+(($Q$214-Q204)*$T$201)-Summary!$G$30))","v":-36.260866585312954},{"$f":"(Q204*$U$200)-Summary!$G$30","v":-36.260866585312954},{"$f":"'Data (HIDE)'!C23","v":140},{"$f":"IF(A204>=$W$199,(V204*$W$200)-Summary!$J$30,((V204*$W$200)+(($V$208-V204)*$W$201)-Summary!$J$30))","v":-33.651676187448402},{"$f":"IF(A204>=$X$199,(V204*$X$200)-Summary!$J$30,((V204*$X$200)+(($V$210-V204)*$X$201)-Summary!$J$30))","v":-33.651676187448402},{"$f":"IF(A204>=$Y$199,(V204*$Y$200)-Summary!$J$30,((V204*$Y$200)+(($V$214-V204)*$Y$201)-Summary!$J$30))","v":-33.651676187448402},{"$f":"(V204*$Z$200)-Summary!$J$30","v":-33.651676187448402},{"$f":"'Data (HIDE)'!C27","v":25},{"$f":"IF(A204>=$AB$199,(AA204*$AB$200)-Summary!$P$30,((AA204*$AB$200)+(($AA$208-AA204)*$AB$201)-Summary!$P$30))","v":-103.27099323055029},{"$f":"IF(A204>=$AC$199,(AA204*$AC$200)-Summary!$P$30,((AA204*$AC$200)+(($AA$210-AA204)*$AC$201)-Summary!$P$30))","v":-103.27099323055029},{"$f":"IF(A204>=$AD$199,(AA204*$AD$200)-Summary!$P$30,((AA204*$AD$200)+(($AA$214-AA204)*$AD$201)-Summary!$P$30))","v":-103.27099323055029},{"$f":"(AA204*$AE$200)-Summary!$P$30","v":-103.27099323055029}]
[0.95,{"$f":"$B$204*A205","v":42.75},{"$f":"IF(A205>=$C$199,(B205*$C$200)-Summary!$M$30,((B205*$C$200)+(($B$208-B205)*$C$201)-Summary!$M$30))","v":-69.050128760425082},{"$f":"IF(A205>=$D$199,(B205*$D$200)-Summary!$M$30,((B205*$D$200)+(($B$210-B205)*$C$201)-Summary!$M$30))","v":-69.050128760425082},{"$f":"IF(A205>=$E$199,(B205*$E$200)-Summary!$M$30,((B205*$E$200)+(($B$214-B205)*$C$201)-Summary!$M$30))","v":-69.050128760425082},{"$f":"(B205*$E$200)-Summary!$M$30","v":-69.050128760425082},{"$f":"$G$204*A205","v":61.75},{"$f":"IF(A205>=$H$199,(G205*$H$200)-Summary!$C$30,((G205*$H$200)+(($G$208-G205)*$H$201)-Summary!$C$30))","v":-73.346145062137566},{"$f":"IF(A205>=$I$199,(G205*$I$200)-Summary!$C$30,((G205*$I$200)+(($G$210-G205)*$I$201)-Summary!$C$30))","v":-73.346145062137566},{"$f":"IF(A205>=$J$199,(G205*$J$200)-Summary!$C$30,((G205*$J$200)+(($G$214-G205)*$J$201)-Summary!$C$30))","v":-73.346145062137566},{"$f":"(G205*$K$200)-Summary!$C$30","v":-73.346145062137566},{"$f":"$L$204*A205","v":38},{"$f":"IF(A205>=$M$199,(L205*$M$200)-Summary!$N$30,((L205*$M$200)+(($L$208-L205)*$M$201)-Summary!$N$30))","v":-68.063821858751339},{"$f":"IF(A205>=$N$199,(L205*$N$200)-Summary!$N$30,((L205*$N$200)+(($L$210-L205)*$N$201)-Summary!$N$30))","v":-68.063821858751339},{"$f":"IF(A205>=$O$199,(L205*$O$200)-Summary!$N$30,((L205*$O$200)+(($L$214-L205)*$O$201)-Summary!$N$30))","v":-68.063821858751339},{"$f":"(L205*$P$200)-Summary!$N$30","v":-68.063821858751339},{"$f":"$Q$204*A205","v":114},{"$f":"IF(A205>=$R$199,(Q205*$R$200)-Summary!$G$30,((Q205*$R$200)+(($Q$208-Q205)*$R$201)-Summary!$G$30))","v":-60.86086658531292},{"$f":"IF(A205>=$S$199,(Q205*$S$200)-Summary!$G$30,((Q205*$S$200)+(($Q$210-Q205)*$S$201)-Summary!$G$30))","v":-60.86086658531292},{"$f":"IF(A205>=$T$199,(Q205*$T$200)-Summary!$G$30,((Q205*$T$200)+(($Q$214-Q205)*$T$201)-Summary!$G$30))","v":-60.86086658531292},{"$f":"(Q205*$U$200)-Summary!$G$30","v":-60.86086658531292},{"$f":"$V$204*A205","v":133},{"$f":"IF(A205>=$W$199,(V205*$W$200)-Summary!$J$30,((V205*$W$200)+(($V$208-V205)*$W$201)-Summary!$J$30))","v":-73.901676187448402},{"$f":"IF(A205>=$X$199,(V205*$X$200)-Summary!$J$30,((V205*$X$200)+(($V$210-V205)*$X$201)-Summary!$J$30))","v":-73.901676187448402},{"$f":"IF(A205>=$Y$199,(V205*$Y$200)-Summary!$J$30,((V205*$Y$200)+(($V$214-V205)*$Y$201)-Summary!$J$30))","v":-73.901676187448402},{"$f":"(V205*$Z$200)-Summary!$J$30","v":-73.901676187448402},{"$f":"$AA$204*A205","v":23.75},{"$f":"IF(A205>=$AB$199,(AA205*$AB$200)-Summary!$P$30,((AA205*$AB$200)+(($AA$208-AA205)*$AB$201)-Summary!$P$30))","v":-123.27099323055029},{"$f":"IF(A205>=$AC$199,(AA205*$AC$200)-Summary!$P$30,((AA205*$AC$200)+(($AA$210-AA205)*$AC$201)-Summary!$P$30))","v":-123.27099323055029},{"$f":"IF(A205>=$AD$199,(AA205*$AD$200)-Summary!$P$30,((AA205*$AD$200)+(($AA$214-AA205)*$AD$201)-Summary!$P$30))","v":-123.27099323055029},{"$f":"(AA205*$AE$200)-Summary!$P$30","v":-123.27099323055029}]
[0.9,40.5,{"$f":"IF(A206>=$C$199,(B206*$C$200)-Summary!$M$30,((B206*$C$200)+(($B$208-B206)*$C$201)-Summary!$M$30))","v":-98.862628760425082},{"$f":"IF(A206>=$D$199,(B206*$D$200)-Summary!$M$30,((B206*$D$200)+(($B$210-B206)*$C$201)-Summary!$M$30))","v":-98.862628760425082},{"$f":"IF(A206>=$E$199,(B206*$E$200)-Summary!$M$30,((B206*$E$200)+(($B$214-B206)*$C$201)-Summary!$M$30))","v":-98.862628760425082},{"$f":"(B206*$E$200)-Summary!$M$30","v":-98.862628760425082},58.5,{"$f":"IF(A206>=$H$199,(G206*$H$200)-Summary!$C$30,((G206*$H$200)+(($G$208-G206)*$H$201)-Summary!$C$30))","v":-99.346145062137566},{"$f":"IF(A206>=$I$199,(G206*$I$200)-Summary!$C$30,((G206*$I$200)+(($G$210-G206)*$I$201)-Summary!$C$30))","v":-99.346145062137566},{"$f":"IF(A206>=$J$199,(G206*$J$200)-Summary!$C$30,((G206*$J$200)+(($G$214-G206)*$J$201)-Summary!$C$30))","v":-99.346145062137566},{"$f":"(G206*$K$200)-Summary!$C$30","v":-99.346145062137566},36,{"$f":"IF(A206>=$M$199,(L206*$M$200)-Summary!$N$30,((L206*$M$200)+(($L$208-L206)*$M$201)-Summary!$N$30))","v":-92.063821858751339},{"$f":"IF(A206>=$N$199,(L206*$N$200)-Summary!$N$30,((L206*$N$200)+(($L$210-L206)*$N$201)-Summary!$N$30))","v":-92.063821858751339},{"$f":"IF(A206>=$O$199,(L206*$O$200)-Summary!$N$30,((L206*$O$200)+(($L$214-L206)*$O$201)-Summary!$N$30))","v":-92.063821858751339},{"$f":"(L206*$P$200)-Summary!$N$30","v":-92.063821858751339},108,{"$f":"IF(A206>=$R$199,(Q206*$R$200)-Summary!$G$30,((Q206*$R$200)+(($Q$208-Q206)*$R$201)-Summary!$G$30))","v":-85.460866585312942},{"$f":"IF(A206>=$S$199,(Q206*$S$200)-Summary!$G$30,((Q206*$S$200)+(($Q$210-Q206)*$S$201)-Summary!$G$30))","v":-85.460866585312942},{"$f":"IF(A206>=$T$199,(Q206*$T$200)-Summary!$G$30,((Q206*$T$200)+(($Q$214-Q206)*$T$201)-Summary!$G$30))","v":-85.460866585312942},{"$f":"(Q206*$U$200)-Summary!$G$30","v":-85.460866585312942},{"$f":"$V$204*A206","v":126},{"$f":"IF(A206>=$W$199,(V206*$W$200)-Summary!$J$30,((V206*$W$200)+(($V$208-V206)*$W$201)-Summary!$J$30))","v":-114.1516761874484},{"$f":"IF(A206>=$X$199,(V206*$X$200)-Summary!$J$30,((V206*$X$200)+(($V$210-V206)*$X$201)-Summary!$J$30))","v":-114.1516761874484},{"$f":"IF(A206>=$Y$199,(V206*$Y$200)-Summary!$J$30,((V206*$Y$200)+(($V$214-V206)*$Y$201)-Summary!$J$30))","v":-114.1516761874484},{"$f":"(V206*$Z$200)-Summary!$J$30","v":-114.1516761874484},{"$f":"$AA$204*A206","v":22.5},{"$f":"IF(A206>=$AB$199,(AA206*$AB$200)-Summary!$P$30,((AA206*$AB$200)+(($AA$208-AA206)*$AB$201)-Summary!$P$30))","v":-143.27099323055029},{"$f":"IF(A206>=$AC$199,(AA206*$AC$200)-Summary!$P$30,((AA206*$AC$200)+(($AA$210-AA206)*$AC$201)-Summary!$P$30))","v":-143.27099323055029},{"$f":"IF(A206>=$AD$199,(AA206*$AD$200)-Summary!$P$30,((AA206*$AD$200)+(($AA$214-AA206)*$AD$201)-Summary!$P$30))","v":-143.27099323055029},{"$f":"(AA206*$AE$200)-Summary!$P$30","v":-143.27099323055029}]
[0.85,38.25,{"$f":"IF(A207>=$C$199,(B207*$C$200)-Summary!$M$30,((B207*$C$200)+(($B$208-B207)*$C$201)-Summary!$M$30))","v":-128.67512876042508},{"$f":"IF(A207>=$D$199,(B207*$D$200)-Summary!$M$30,((B207*$D$200)+(($B$210-B207)*$C$201)-Summary!$M$30))","v":-128.67512876042508},{"$f":"IF(A207>=$E$199,(B207*$E$200)-Summary!$M$30,((B207*$E$200)+(($B$214-B207)*$C$201)-Summary!$M$30))","v":-128.67512876042508},{"$f":"(B207*$E$200)-Summary!$M$30","v":-128.67512876042508},55.25,{"$f":"IF(A207>=$H$199,(G207*$H$200)-Summary!$C$30,((G207*$H$200)+(($G$208-G207)*$H$201)-Summary!$C$30))","v":-125.34614506213757},{"$f":"IF(A207>=$I$199,(G207*$I$200)-Summary!$C$30,((G207*$I$200)+(($G$210-G207)*$I$201)-Summary!$C$30))","v":-125.34614506213757},{"$f":"IF(A207>=$J$199,(G207*$J$200)-Summary!$C$30,((G207*$J$200)+(($G$214-G207)*$J$201)-Summary!$C$30))","v":-125.34614506213757},{"$f":"(G207*$K$200)-Summary!$C$30","v":-125.34614506213757},34,{"$f":"IF(A207>=$M$199,(L207*$M$200)-Summary!$N$30,((L207*$M$200)+(($L$208-L207)*$M$201)-Summary!$N$30))","v":-116.06382185875134},{"$f":"IF(A207>=$N$199,(L207*$N$200)-Summary!$N$30,((L207*$N$200)+(($L$210-L207)*$N$201)-Summary!$N$30))","v":-116.06382185875134},{"$f":"IF(A207>=$O$199,(L207*$O$200)-Summary!$N$30,((L207*$O$200)+(($L$214-L207)*$O$201)-Summary!$N$30))","v":-116.06382185875134},{"$f":"(L207*$P$200)-Summary!$N$30","v":-116.06382185875134},102,{"$f":"IF(A207>=$R$199,(Q207*$R$200)-Summary!$G$30,((Q207*$R$200)+(($Q$208-Q207)*$R$201)-Summary!$G$30))","v":-110.06086658531291},{"$f":"IF(A207>=$S$199,(Q207*$S$200)-Summary!$G$30,((Q207*$S$200)+(($Q$210-Q207)*$S$201)-Summary!$G$30))","v":-110.06086658531291},{"$f":"IF(A207>=$T$199,(Q207*$T$200)-Summary!$G$30,((Q207*$T$200)+(($Q$214-Q207)*$T$201)-Summary!$G$30))","v":-110.06086658531291},{"$f":"(Q207*$U$200)-Summary!$G$30","v":-110.06086658531291},119,{"$f":"IF(A207>=$W$199,(V207*$W$200)-Summary!$J$30,((V207*$W$200)+(($V$208-V207)*$W$201)-Summary!$J$30))","v":-154.4016761874484},{"$f":"IF(A207>=$X$199,(V207*$X$200)-Summary!$J$30,((V207*$X$200)+(($V$210-V207)*$X$201)-Summary!$J$30))","v":-154.4016761874484},{"$f":"IF(A207>=$Y$199,(V207*$Y$200)-Summary!$J$30,((V207*$Y$200)+(($V$214-V207)*$Y$201)-Summary!$J$30))","v":-154.4016761874484},{"$f":"(V207*$Z$200)-Summary!$J$30","v":-154.4016761874484},21.25,{"$f":"IF(A207>=$AB$199,(AA207*$AB$200)-Summary!$P$30,((AA207*$AB$200)+(($AA$208-AA207)*$AB$201)-Summary!$P$30))","v":-163.27099323055029},{"$f":"IF(A207>=$AC$199,(AA207*$AC$200)-Summary!$P$30,((AA207*$AC$200)+(($AA$210-AA207)*$AC$201)-Summary!$P$30))","v":-163.27099323055029},{"$f":"IF(A207>=$AD$199,(AA207*$AD$200)-Summary!$P$30,((AA207*$AD$200)+(($AA$214-AA207)*$AD$201)-Summary!$P$30))","v":-163.27099323055029},{"$f":"(AA207*$AE$200)-Summary!$P$30","v":-163.27099323055029}]
[0.8,36,{"$f":"IF(A208>=$C$199,(B208*$C$200)-Summary!$M$30,((B208*$C$200)+(($B$208-B208)*$C$201)-Summary!$M$30))","v":-158.48762876042508},{"$f":"IF(A208>=$D$199,(B208*$D$200)-Summary!$M$30,((B208*$D$200)+(($B$210-B208)*$C$201)-Summary!$M$30))","v":-158.48762876042508},{"$f":"IF(A208>=$E$199,(B208*$E$200)-Summary!$M$30,((B208*$E$200)+(($B$214-B208)*$C$201)-Summary!$M$30))","v":-158.48762876042508},{"$f":"(B208*$E$200)-Summary!$M$30","v":-158.48762876042508},52,{"$f":"IF(A208>=$H$199,(G208*$H$200)-Summary!$C$30,((G208*$H$200)+(($G$208-G208)*$H$201)-Summary!$C$30))","v":-151.34614506213757},{"$f":"IF(A208>=$I$199,(G208*$I$200)-Summary!$C$30,((G208*$I$200)+(($G$210-G208)*$I$201)-Summary!$C$30))","v":-151.34614506213757},{"$f":"IF(A208>=$J$199,(G208*$J$200)-Summary!$C$30,((G208*$J$200)+(($G$214-G208)*$J$201)-Summary!$C$30))","v":-151.34614506213757},{"$f":"(G208*$K$200)-Summary!$C$30","v":-151.34614506213757},32,{"$f":"IF(A208>=$M$199,(L208*$M$200)-Summary!$N$30,((L208*$M$200)+(($L$208-L208)*$M$201)-Summary!$N$30))","v":-140.06382185875134},{"$f":"IF(A208>=$N$199,(L208*$N$200)-Summary!$N$30,((L208*$N$200)+(($L$210-L208)*$N$201)-Summary!$N$30))","v":-140.06382185875134},{"$f":"IF(A208>=$O$199,(L208*$O$200)-Summary!$N$30,((L208*$O$200)+(($L$214-L208)*$O$201)-Summary!$N$30))","v":-140.06382185875134},{"$f":"(L208*$P$200)-Summary!$N$30","v":-140.06382185875134},96,{"$f":"IF(A208>=$R$199,(Q208*$R$200)-Summary!$G$30,((Q208*$R$200)+(($Q$208-Q208)*$R$201)-Summary!$G$30))","v":-134.66086658531293},{"$f":"IF(A208>=$S$199,(Q208*$S$200)-Summary!$G$30,((Q208*$S$200)+(($Q$210-Q208)*$S$201)-Summary!$G$30))","v":-134.66086658531293},{"$f":"IF(A208>=$T$199,(Q208*$T$200)-Summary!$G$30,((Q208*$T$200)+(($Q$214-Q208)*$T$201)-Summary!$G$30))","v":-134.66086658531293},{"$f":"(Q208*$U$200)-Summary!$G$30","v":-134.66086658531293},112,{"$f":"IF(A208>=$W$199,(V208*$W$200)-Summary!$J$30,((V208*$W$200)+(($V$208-V208)*$W$201)-Summary!$J$30))","v":-194.6516761874484},{"$f":"IF(A208>=$X$199,(V208*$X$200)-Summary!$J$30,((V208*$X$200)+(($V$210-V208)*$X$201)-Summary!$J$30))","v":-194.6516761874484},{"$f":"IF(A208>=$Y$199,(V208*$Y$200)-Summary!$J$30,((V208*$Y$200)+(($V$214-V208)*$Y$201)-Summary!$J$30))","v":-194.6516761874484},{"$f":"(V208*$Z$200)-Summary!$J$30","v":-194.6516761874484},20,{"$f":"IF(A208>=$AB$199,(AA208*$AB$200)-Summary!$P$30,((AA208*$AB$200)+(($AA$208-AA208)*$AB$201)-Summary!$P$30))","v":-183.27099323055029},{"$f":"IF(A208>=$AC$199,(AA208*$AC$200)-Summary!$P$30,((AA208*$AC$200)+(($AA$210-AA208)*$AC$201)-Summary!$P$30))","v":-183.27099323055029},{"$f":"IF(A208>=$AD$199,(AA208*$AD$200)-Summary!$P$30,((AA208*$AD$200)+(($AA$214-AA208)*$AD$201)-Summary!$P$30))","v":-183.27099323055029},{"$f":"(AA208*$AE$200)-Summary!$P$30","v":-183.27099323055029}]
[0.75,33.75,{"$f":"IF(A209>=$C$199,(B209*$C$200)-Summary!$M$30,((B209*$C$200)+(($B$208-B209)*$C$201)-Summary!$M$30))","v":-151.31012876042507},{"$f":"IF(A209>=$D$199,(B209*$D$200)-Summary!$M$30,((B209*$D$200)+(($B$210-B209)*$C$201)-Summary!$M$30))","v":-188.30012876042508},{"$f":"IF(A209>=$E$199,(B209*$E$200)-Summary!$M$30,((B209*$E$200)+(($B$214-B209)*$C$201)-Summary!$M$30))","v":-188.30012876042508},{"$f":"(B209*$E$200)-Summary!$M$30","v":-188.30012876042508},48.75,{"$f":"IF(A209>=$H$199,(G209*$H$200)-Summary!$C$30,((G209*$H$200)+(($G$208-G209)*$H$201)-Summary!$C$30))","v":-148.16114506213756},{"$f":"IF(A209>=$I$199,(G209*$I$200)-Summary!$C$30,((G209*$I$200)+(($G$210-G209)*$I$201)-Summary!$C$30))","v":-177.34614506213757},{"$f":"IF(A209>=$J$199,(G209*$J$200)-Summary!$C$30,((G209*$J$200)+(($G$214-G209)*$J$201)-Summary!$C$30))","v":-177.34614506213757},{"$f":"(G209*$K$200)-Summary!$C$30","v":-177.34614506213757},30,{"$f":"IF(A209>=$M$199,(L209*$M$200)-Summary!$N$30,((L209*$M$200)+(($L$208-L209)*$M$201)-Summary!$N$30))","v":-135.22382185875136},{"$f":"IF(A209>=$N$199,(L209*$N$200)-Summary!$N$30,((L209*$N$200)+(($L$210-L209)*$N$201)-Summary!$N$30))","v":-164.06382185875134},{"$f":"IF(A209>=$O$199,(L209*$O$200)-Summary!$N$30,((L209*$O$200)+(($L$214-L209)*$O$201)-Summary!$N$30))","v":-164.06382185875134},{"$f":"(L209*$P$200)-Summary!$N$30","v":-164.06382185875134},90,{"$f":"IF(A209>=$R$199,(Q209*$R$200)-Summary!$G$30,((Q209*$R$200)+(($Q$208-Q209)*$R$201)-Summary!$G$30))","v":-132.86086658531298},{"$f":"IF(A209>=$S$199,(Q209*$S$200)-Summary!$G$30,((Q209*$S$200)+(($Q$210-Q209)*$S$201)-Summary!$G$30))","v":-159.26086658531295},{"$f":"IF(A209>=$T$199,(Q209*$T$200)-Summary!$G$30,((Q209*$T$200)+(($Q$214-Q209)*$T$201)-Summary!$G$30))","v":-159.26086658531295},{"$f":"(Q209*$U$200)-Summary!$G$30","v":-159.26086658531295},105,{"$f":"IF(A209>=$W$199,(V209*$W$200)-Summary!$J$30,((V209*$W$200)+(($V$208-V209)*$W$201)-Summary!$J$30))","v":-186.88167618744842},{"$f":"IF(A209>=$X$199,(V209*$X$200)-Summary!$J$30,((V209*$X$200)+(($V$210-V209)*$X$201)-Summary!$J$30))","v":-234.9016761874484},{"$f":"IF(A209>=$Y$199,(V209*$Y$200)-Summary!$J$30,((V209*$Y$200)+(($V$214-V209)*$Y$201)-Summary!$J$30))","v":-234.9016761874484},{"$f":"(V209*$Z$200)-Summary!$J$30","v":-234.9016761874484},18.75,{"$f":"IF(A209>=$AB$199,(AA209*$AB$200)-Summary!$P$30,((AA209*$AB$200)+(($AA$208-AA209)*$AB$201)-Summary!$P$30))","v":-187.55849323055031},{"$f":"IF(A209>=$AC$199,(AA209*$AC$200)-Summary!$P$30,((AA209*$AC$200)+(($AA$210-AA209)*$AC$201)-Summary!$P$30))","v":-203.27099323055029},{"$f":"IF(A209>=$AD$199,(AA209*$AD$200)-Summary!$P$30,((AA209*$AD$200)+(($AA$214-AA209)*$AD$201)-Summary!$P$30))","v":-203.27099323055029},{"$f":"(AA209*$AE$200)-Summary!$P$30","v":-203.27099323055029}]
[0.7,31.499999999999996,{"$f":"IF(A210>=$C$199,(B210*$C$200)-Summary!$M$30,((B210*$C$200)+(($B$208-B210)*$C$201)-Summary!$M$30))","v":-144.13262876042506},{"$f":"IF(A210>=$D$199,(B210*$D$200)-Summary!$M$30,((B210*$D$200)+(($B$210-B210)*$C$201)-Summary!$M$30))","v":-218.11262876042514},{"$f":"IF(A210>=$E$199,(B210*$E$200)-Summary!$M$30,((B210*$E$200)+(($B$214-B210)*$C$201)-Summary!$M$30))","v":-218.11262876042514},{"$f":"(B210*$E$200)-Summary!$M$30","v":-218.11262876042514},45.5,{"$f":"IF(A210>=$H$199,(G210*$H$200)-Summary!$C$30,((G210*$H$200)+(($G$208-G210)*$H$201)-Summary!$C$30))","v":-144.97614506213756},{"$f":"IF(A210>=$I$199,(G210*$I$200)-Summary!$C$30,((G210*$I$200)+(($G$210-G210)*$I$201)-Summary!$C$30))","v":-203.34614506213757},{"$f":"IF(A210>=$J$199,(G210*$J$200)-Summary!$C$30,((G210*$J$200)+(($G$214-G210)*$J$201)-Summary!$C$30))","v":-203.34614506213757},{"$f":"(G210*$K$200)-Summary!$C$30","v":-203.34614506213757},28,{"$f":"IF(A210>=$M$199,(L210*$M$200)-Summary!$N$30,((L210*$M$200)+(($L$208-L210)*$M$201)-Summary!$N$30))","v":-130.38382185875133},{"$f":"IF(A210>=$N$199,(L210*$N$200)-Summary!$N$30,((L210*$N$200)+(($L$210-L210)*$N$201)-Summary!$N$30))","v":-188.06382185875134},{"$f":"IF(A210>=$O$199,(L210*$O$200)-Summary!$N$30,((L210*$O$200)+(($L$214-L210)*$O$201)-Summary!$N$30))","v":-188.06382185875134},{"$f":"(L210*$P$200)-Summary!$N$30","v":-188.06382185875134},84,{"$f":"IF(A210>=$R$199,(Q210*$R$200)-Summary!$G$30,((Q210*$R$200)+(($Q$208-Q210)*$R$201)-Summary!$G$30))","v":-131.06086658531291},{"$f":"IF(A210>=$S$199,(Q210*$S$200)-Summary!$G$30,((Q210*$S$200)+(($Q$210-Q210)*$S$201)-Summary!$G$30))","v":-183.86086658531292},{"$f":"IF(A210>=$T$199,(Q210*$T$200)-Summary!$G$30,((Q210*$T$200)+(($Q$214-Q210)*$T$201)-Summary!$G$30))","v":-183.86086658531292},{"$f":"(Q210*$U$200)-Summary!$G$30","v":-183.86086658531292},98,{"$f":"IF(A210>=$W$199,(V210*$W$200)-Summary!$J$30,((V210*$W$200)+(($V$208-V210)*$W$201)-Summary!$J$30))","v":-179.11167618744844},{"$f":"IF(A210>=$X$199,(V210*$X$200)-Summary!$J$30,((V210*$X$200)+(($V$210-V210)*$X$201)-Summary!$J$30))","v":-275.1516761874484},{"$f":"IF(A210>=$Y$199,(V210*$Y$200)-Summary!$J$30,((V210*$Y$200)+(($V$214-V210)*$Y$201)-Summary!$J$30))","v":-275.1516761874484},{"$f":"(V210*$Z$200)-Summary!$J$30","v":-275.1516761874484},17.5,{"$f":"IF(A210>=$AB$199,(AA210*$AB$200)-Summary!$P$30,((AA210*$AB$200)+(($AA$208-AA210)*$AB$201)-Summary!$P$30))","v":-191.84599323055028},{"$f":"IF(A210>=$AC$199,(AA210*$AC$200)-Summary!$P$30,((AA210*$AC$200)+(($AA$210-AA210)*$AC$201)-Summary!$P$30))","v":-223.27099323055029},{"$f":"IF(A210>=$AD$199,(AA210*$AD$200)-Summary!$P$30,((AA210*$AD$200)+(($AA$214-AA210)*$AD$201)-Summary!$P$30))","v":-223.27099323055029},{"$f":"(AA210*$AE$200)-Summary!$P$30","v":-223.27099323055029}]
[0.65,29.25,{"$f":"IF(A211>=$C$199,(B211*$C$200)-Summary!$M$30,((B211*$C$200)+(($B$208-B211)*$C$201)-Summary!$M$30))","v":-136.95512876042505},{"$f":"IF(A211>=$D$199,(B211*$D$200)-Summary!$M$30,((B211*$D$200)+(($B$210-B211)*$C$201)-Summary!$M$30))","v":-210.93512876042513},{"$f":"IF(A211>=$E$199,(B211*$E$200)-Summary!$M$30,((B211*$E$200)+(($B$214-B211)*$C$201)-Summary!$M$30))","v":-247.92512876042508},{"$f":"(B211*$E$200)-Summary!$M$30","v":-247.92512876042508},42.25,{"$f":"IF(A211>=$H$199,(G211*$H$200)-Summary!$C$30,((G211*$H$200)+(($G$208-G211)*$H$201)-Summary!$C$30))","v":-141.79114506213756},{"$f":"IF(A211>=$I$199,(G211*$I$200)-Summary!$C$30,((G211*$I$200)+(($G$210-G211)*$I$201)-Summary!$C$30))","v":-200.16114506213756},{"$f":"IF(A211>=$J$199,(G211*$J$200)-Summary!$C$30,((G211*$J$200)+(($G$214-G211)*$J$201)-Summary!$C$30))","v":-229.34614506213757},{"$f":"(G211*$K$200)-Summary!$C$30","v":-229.34614506213757},26,{"$f":"IF(A211>=$M$199,(L211*$M$200)-Summary!$N$30,((L211*$M$200)+(($L$208-L211)*$M$201)-Summary!$N$30))","v":-125.54382185875136},{"$f":"IF(A211>=$N$199,(L211*$N$200)-Summary!$N$30,((L211*$N$200)+(($L$210-L211)*$N$201)-Summary!$N$30))","v":-183.22382185875136},{"$f":"IF(A211>=$O$199,(L211*$O$200)-Summary!$N$30,((L211*$O$200)+(($L$214-L211)*$O$201)-Summary!$N$30))","v":-212.06382185875134},{"$f":"(L211*$P$200)-Summary!$N$30","v":-212.06382185875134},78,{"$f":"IF(A211>=$R$199,(Q211*$R$200)-Summary!$G$30,((Q211*$R$200)+(($Q$208-Q211)*$R$201)-Summary!$G$30))","v":-129.26086658531295},{"$f":"IF(A211>=$S$199,(Q211*$S$200)-Summary!$G$30,((Q211*$S$200)+(($Q$210-Q211)*$S$201)-Summary!$G$30))","v":-182.06086658531297},{"$f":"IF(A211>=$T$199,(Q211*$T$200)-Summary!$G$30,((Q211*$T$200)+(($Q$214-Q211)*$T$201)-Summary!$G$30))","v":-208.46086658531294},{"$f":"(Q211*$U$200)-Summary!$G$30","v":-208.46086658531294},91,{"$f":"IF(A211>=$W$199,(V211*$W$200)-Summary!$J$30,((V211*$W$200)+(($V$208-V211)*$W$201)-Summary!$J$30))","v":-171.34167618744846},{"$f":"IF(A211>=$X$199,(V211*$X$200)-Summary!$J$30,((V211*$X$200)+(($V$210-V211)*$X$201)-Summary!$J$30))","v":-267.38167618744842},{"$f":"IF(A211>=$Y$199,(V211*$Y$200)-Summary!$J$30,((V211*$Y$200)+(($V$214-V211)*$Y$201)-Summary!$J$30))","v":-315.4016761874484},{"$f":"(V211*$Z$200)-Summary!$J$30","v":-315.4016761874484},16.25,{"$f":"IF(A211>=$AB$199,(AA211*$AB$200)-Summary!$P$30,((AA211*$AB$200)+(($AA$208-AA211)*$AB$201)-Summary!$P$30))","v":-196.1334932305503},{"$f":"IF(A211>=$AC$199,(AA211*$AC$200)-Summary!$P$30,((AA211*$AC$200)+(($AA$210-AA211)*$AC$201)-Summary!$P$30))","v":-227.55849323055031},{"$f":"IF(A211>=$AD$199,(AA211*$AD$200)-Summary!$P$30,((AA211*$AD$200)+(($AA$214-AA211)*$AD$201)-Summary!$P$30))","v":-243.27099323055029},{"$f":"(AA211*$AE$200)-Summary!$P$30","v":-243.27099323055029}]
[0.6,27,{"$f":"IF(A212>=$C$199,(B212*$C$200)-Summary!$M$30,((B212*$C$200)+(($B$208-B212)*$C$201)-Summary!$M$30))","v":-129.77762876042505},{"$f":"IF(A212>=$D$199,(B212*$D$200)-Summary!$M$30,((B212*$D$200)+(($B$210-B212)*$C$201)-Summary!$M$30))","v":-203.75762876042512},{"$f":"IF(A212>=$E$199,(B212*$E$200)-Summary!$M$30,((B212*$E$200)+(($B$214-B212)*$C$201)-Summary!$M$30))","v":-277.73762876042508},{"$f":"(B212*$E$200)-Summary!$M$30","v":-277.73762876042508},39,{"$f":"IF(A212>=$H$199,(G212*$H$200)-Summary!$C$30,((G212*$H$200)+(($G$208-G212)*$H$201)-Summary!$C$30))","v":-138.60614506213756},{"$f":"IF(A212>=$I$199,(G212*$I$200)-Summary!$C$30,((G212*$I$200)+(($G$210-G212)*$I$201)-Summary!$C$30))","v":-196.97614506213756},{"$f":"IF(A212>=$J$199,(G212*$J$200)-Summary!$C$30,((G212*$J$200)+(($G$214-G212)*$J$201)-Summary!$C$30))","v":-255.34614506213757},{"$f":"(G212*$K$200)-Summary!$C$30","v":-255.34614506213757},24,{"$f":"IF(A212>=$M$199,(L212*$M$200)-Summary!$N$30,((L212*$M$200)+(($L$208-L212)*$M$201)-Summary!$N$30))","v":-120.70382185875133},{"$f":"IF(A212>=$N$199,(L212*$N$200)-Summary!$N$30,((L212*$N$200)+(($L$210-L212)*$N$201)-Summary!$N$30))","v":-178.38382185875133},{"$f":"IF(A212>=$O$199,(L212*$O$200)-Summary!$N$30,((L212*$O$200)+(($L$214-L212)*$O$201)-Summary!$N$30))","v":-236.06382185875134},{"$f":"(L212*$P$200)-Summary!$N$30","v":-236.06382185875134},72,{"$f":"IF(A212>=$R$199,(Q212*$R$200)-Summary!$G$30,((Q212*$R$200)+(($Q$208-Q212)*$R$201)-Summary!$G$30))","v":-127.46086658531289},{"$f":"IF(A212>=$S$199,(Q212*$S$200)-Summary!$G$30,((Q212*$S$200)+(($Q$210-Q212)*$S$201)-Summary!$G$30))","v":-180.2608665853129},{"$f":"IF(A212>=$T$199,(Q212*$T$200)-Summary!$G$30,((Q212*$T$200)+(($Q$214-Q212)*$T$201)-Summary!$G$30))","v":-233.06086658531291},{"$f":"(Q212*$U$200)-Summary!$G$30","v":-233.06086658531291},84,{"$f":"IF(A212>=$W$199,(V212*$W$200)-Summary!$J$30,((V212*$W$200)+(($V$208-V212)*$W$201)-Summary!$J$30))","v":-163.57167618744836},{"$f":"IF(A212>=$X$199,(V212*$X$200)-Summary!$J$30,((V212*$X$200)+(($V$210-V212)*$X$201)-Summary!$J$30))","v":-259.61167618744844},{"$f":"IF(A212>=$Y$199,(V212*$Y$200)-Summary!$J$30,((V212*$Y$200)+(($V$214-V212)*$Y$201)-Summary!$J$30))","v":-355.6516761874484},{"$f":"(V212*$Z$200)-Summary!$J$30","v":-355.6516761874484},15,{"$f":"IF(A212>=$AB$199,(AA212*$AB$200)-Summary!$P$30,((AA212*$AB$200)+(($AA$208-AA212)*$AB$201)-Summary!$P$30))","v":-200.42099323055027},{"$f":"IF(A212>=$AC$199,(AA212*$AC$200)-Summary!$P$30,((AA212*$AC$200)+(($AA$210-AA212)*$AC$201)-Summary!$P$30))","v":-231.84599323055028},{"$f":"IF(A212>=$AD$199,(AA212*$AD$200)-Summary!$P$30,((AA212*$AD$200)+(($AA$214-AA212)*$AD$201)-Summary!$P$30))","v":-263.27099323055029},{"$f":"(AA212*$AE$200)-Summary!$P$30","v":-263.27099323055029}]
[0.55000000000000004,24.750000000000004,{"$f":"IF(A213>=$C$199,(B213*$C$200)-Summary!$M$30,((B213*$C$200)+(($B$208-B213)*$C$201)-Summary!$M$30))","v":-122.60012876042504},{"$f":"IF(A213>=$D$199,(B213*$D$200)-Summary!$M$30,((B213*$D$200)+(($B$210-B213)*$C$201)-Summary!$M$30))","v":-196.58012876042517},{"$f":"IF(A213>=$E$199,(B213*$E$200)-Summary!$M$30,((B213*$E$200)+(($B$214-B213)*$C$201)-Summary!$M$30))","v":-307.55012876042503},{"$f":"(B213*$E$200)-Summary!$M$30","v":-307.55012876042503},35.75,{"$f":"IF(A213>=$H$199,(G213*$H$200)-Summary!$C$30,((G213*$H$200)+(($G$208-G213)*$H$201)-Summary!$C$30))","v":-135.42114506213755},{"$f":"IF(A213>=$I$199,(G213*$I$200)-Summary!$C$30,((G213*$I$200)+(($G$210-G213)*$I$201)-Summary!$C$30))","v":-193.79114506213756},{"$f":"IF(A213>=$J$199,(G213*$J$200)-Summary!$C$30,((G213*$J$200)+(($G$214-G213)*$J$201)-Summary!$C$30))","v":-281.34614506213757},{"$f":"(G213*$K$200)-Summary!$C$30","v":-281.34614506213757},22,{"$f":"IF(A213>=$M$199,(L213*$M$200)-Summary!$N$30,((L213*$M$200)+(($L$208-L213)*$M$201)-Summary!$N$30))","v":-115.86382185875135},{"$f":"IF(A213>=$N$199,(L213*$N$200)-Summary!$N$30,((L213*$N$200)+(($L$210-L213)*$N$201)-Summary!$N$30))","v":-173.54382185875136},{"$f":"IF(A213>=$O$199,(L213*$O$200)-Summary!$N$30,((L213*$O$200)+(($L$214-L213)*$O$201)-Summary!$N$30))","v":-260.06382185875134},{"$f":"(L213*$P$200)-Summary!$N$30","v":-260.06382185875134},66,{"$f":"IF(A213>=$R$199,(Q213*$R$200)-Summary!$G$30,((Q213*$R$200)+(($Q$208-Q213)*$R$201)-Summary!$G$30))","v":-125.66086658531293},{"$f":"IF(A213>=$S$199,(Q213*$S$200)-Summary!$G$30,((Q213*$S$200)+(($Q$210-Q213)*$S$201)-Summary!$G$30))","v":-178.46086658531294},{"$f":"IF(A213>=$T$199,(Q213*$T$200)-Summary!$G$30,((Q213*$T$200)+(($Q$214-Q213)*$T$201)-Summary!$G$30))","v":-257.66086658531293},{"$f":"(Q213*$U$200)-Summary!$G$30","v":-257.66086658531293},77,{"$f":"IF(A213>=$W$199,(V213*$W$200)-Summary!$J$30,((V213*$W$200)+(($V$208-V213)*$W$201)-Summary!$J$30))","v":-155.80167618744838},{"$f":"IF(A213>=$X$199,(V213*$X$200)-Summary!$J$30,((V213*$X$200)+(($V$210-V213)*$X$201)-Summary!$J$30))","v":-251.84167618744846},{"$f":"IF(A213>=$Y$199,(V213*$Y$200)-Summary!$J$30,((V213*$Y$200)+(($V$214-V213)*$Y$201)-Summary!$J$30))","v":-395.9016761874484},{"$f":"(V213*$Z$200)-Summary!$J$30","v":-395.9016761874484},13.750000000000002,{"$f":"IF(A213>=$AB$199,(AA213*$AB$200)-Summary!$P$30,((AA213*$AB$200)+(($AA$208-AA213)*$AB$201)-Summary!$P$30))","v":-204.70849323055029},{"$f":"IF(A213>=$AC$199,(AA213*$AC$200)-Summary!$P$30,((AA213*$AC$200)+(($AA$210-AA213)*$AC$201)-Summary!$P$30))","v":-236.1334932305503},{"$f":"IF(A213>=$AD$199,(AA213*$AD$200)-Summary!$P$30,((AA213*$AD$200)+(($AA$214-AA213)*$AD$201)-Summary!$P$30))","v":-283.27099323055029},{"$f":"(AA213*$AE$200)-Summary!$P$30","v":-283.27099323055029}]
[0.5,22.5,{"$f":"IF(A214>=$C$199,(B214*$C$200)-Summary!$M$30,((B214*$C$200)+(($B$208-B214)*$C$201)-Summary!$M$30))","v":-115.42262876042503},{"$f":"IF(A214>=$D$199,(B214*$D$200)-Summary!$M$30,((B214*$D$200)+(($B$210-B214)*$C$201)-Summary!$M$30))","v":-189.40262876042516},{"$f":"IF(A214>=$E$199,(B214*$E$200)-Summary!$M$30,((B214*$E$200)+(($B$214-B214)*$C$201)-Summary!$M$30))","v":-337.36262876042508},{"$f":"(B214*$E$200)-Summary!$M$30","v":-337.36262876042508},32.5,{"$f":"IF(A214>=$H$199,(G214*$H$200)-Summary!$C$30,((G214*$H$200)+(($G$208-G214)*$H$201)-Summary!$C$30))","v":-132.23614506213755},{"$f":"IF(A214>=$I$199,(G214*$I$200)-Summary!$C$30,((G214*$I$200)+(($G$210-G214)*$I$201)-Summary!$C$30))","v":-190.60614506213756},{"$f":"IF(A214>=$J$199,(G214*$J$200)-Summary!$C$30,((G214*$J$200)+(($G$214-G214)*$J$201)-Summary!$C$30))","v":-307.34614506213757},{"$f":"(G214*$K$200)-Summary!$C$30","v":-307.34614506213757},20,{"$f":"IF(A214>=$M$199,(L214*$M$200)-Summary!$N$30,((L214*$M$200)+(($L$208-L214)*$M$201)-Summary!$N$30))","v":-111.02382185875138},{"$f":"IF(A214>=$N$199,(L214*$N$200)-Summary!$N$30,((L214*$N$200)+(($L$210-L214)*$N$201)-Summary!$N$30))","v":-168.70382185875133},{"$f":"IF(A214>=$O$199,(L214*$O$200)-Summary!$N$30,((L214*$O$200)+(($L$214-L214)*$O$201)-Summary!$N$30))","v":-284.06382185875134},{"$f":"(L214*$P$200)-Summary!$N$30","v":-284.06382185875134},60,{"$f":"IF(A214>=$R$199,(Q214*$R$200)-Summary!$G$30,((Q214*$R$200)+(($Q$208-Q214)*$R$201)-Summary!$G$30))","v":-123.86086658531292},{"$f":"IF(A214>=$S$199,(Q214*$S$200)-Summary!$G$30,((Q214*$S$200)+(($Q$210-Q214)*$S$201)-Summary!$G$30))","v":-176.66086658531293},{"$f":"IF(A214>=$T$199,(Q214*$T$200)-Summary!$G$30,((Q214*$T$200)+(($Q$214-Q214)*$T$201)-Summary!$G$30))","v":-282.2608665853129},{"$f":"(Q214*$U$200)-Summary!$G$30","v":-282.2608665853129},70,{"$f":"IF(A214>=$W$199,(V214*$W$200)-Summary!$J$30,((V214*$W$200)+(($V$208-V214)*$W$201)-Summary!$J$30))","v":-148.0316761874484},{"$f":"IF(A214>=$X$199,(V214*$X$200)-Summary!$J$30,((V214*$X$200)+(($V$210-V214)*$X$201)-Summary!$J$30))","v":-244.07167618744836},{"$f":"IF(A214>=$Y$199,(V214*$Y$200)-Summary!$J$30,((V214*$Y$200)+(($V$214-V214)*$Y$201)-Summary!$J$30))","v":-436.1516761874484},{"$f":"(V214*$Z$200)-Summary!$J$30","v":-436.1516761874484},12.5,{"$f":"IF(A214>=$AB$199,(AA214*$AB$200)-Summary!$P$30,((AA214*$AB$200)+(($AA$208-AA214)*$AB$201)-Summary!$P$30))","v":-208.99599323055031},{"$f":"IF(A214>=$AC$199,(AA214*$AC$200)-Summary!$P$30,((AA214*$AC$200)+(($AA$210-AA214)*$AC$201)-Summary!$P$30))","v":-240.42099323055027},{"$f":"IF(A214>=$AD$199,(AA214*$AD$200)-Summary!$P$30,((AA214*$AD$200)+(($AA$214-AA214)*$AD$201)-Summary!$P$30))","v":-303.27099323055029},{"$f":"(AA214*$AE$200)-Summary!$P$30","v":-303.27099323055029}]
[0.45,20.25,{"$f":"IF(A215>=$C$199,(B215*$C$200)-Summary!$M$30,((B215*$C$200)+(($B$208-B215)*$C$201)-Summary!$M$30))","v":-108.24512876042502},{"$f":"IF(A215>=$D$199,(B215*$D$200)-Summary!$M$30,((B215*$D$200)+(($B$210-B215)*$C$201)-Summary!$M$30))","v":-182.22512876042515},{"$f":"IF(A215>=$E$199,(B215*$E$200)-Summary!$M$30,((B215*$E$200)+(($B$214-B215)*$C$201)-Summary!$M$30))","v":-330.18512876042507},{"$f":"(B215*$E$200)-Summary!$M$30","v":-367.17512876042508},29.25,{"$f":"IF(A215>=$H$199,(G215*$H$200)-Summary!$C$30,((G215*$H$200)+(($G$208-G215)*$H$201)-Summary!$C$30))","v":-129.05114506213755},{"$f":"IF(A215>=$I$199,(G215*$I$200)-Summary!$C$30,((G215*$I$200)+(($G$210-G215)*$I$201)-Summary!$C$30))","v":-187.42114506213755},{"$f":"IF(A215>=$J$199,(G215*$J$200)-Summary!$C$30,((G215*$J$200)+(($G$214-G215)*$J$201)-Summary!$C$30))","v":-304.16114506213756},{"$f":"(G215*$K$200)-Summary!$C$30","v":-333.34614506213757},18,{"$f":"IF(A215>=$M$199,(L215*$M$200)-Summary!$N$30,((L215*$M$200)+(($L$208-L215)*$M$201)-Summary!$N$30))","v":-106.18382185875134},{"$f":"IF(A215>=$N$199,(L215*$N$200)-Summary!$N$30,((L215*$N$200)+(($L$210-L215)*$N$201)-Summary!$N$30))","v":-163.86382185875135},{"$f":"IF(A215>=$O$199,(L215*$O$200)-Summary!$N$30,((L215*$O$200)+(($L$214-L215)*$O$201)-Summary!$N$30))","v":-279.22382185875131},{"$f":"(L215*$P$200)-Summary!$N$30","v":-308.06382185875134},54,{"$f":"IF(A215>=$R$199,(Q215*$R$200)-Summary!$G$30,((Q215*$R$200)+(($Q$208-Q215)*$R$201)-Summary!$G$30))","v":-122.06086658531291},{"$f":"IF(A215>=$S$199,(Q215*$S$200)-Summary!$G$30,((Q215*$S$200)+(($Q$210-Q215)*$S$201)-Summary!$G$30))","v":-174.86086658531292},{"$f":"IF(A215>=$T$199,(Q215*$T$200)-Summary!$G$30,((Q215*$T$200)+(($Q$214-Q215)*$T$201)-Summary!$G$30))","v":-280.46086658531294},{"$f":"(Q215*$U$200)-Summary!$G$30","v":-306.86086658531292},63,{"$f":"IF(A215>=$W$199,(V215*$W$200)-Summary!$J$30,((V215*$W$200)+(($V$208-V215)*$W$201)-Summary!$J$30))","v":-140.2616761874483},{"$f":"IF(A215>=$X$199,(V215*$X$200)-Summary!$J$30,((V215*$X$200)+(($V$210-V215)*$X$201)-Summary!$J$30))","v":-236.30167618744838},{"$f":"IF(A215>=$Y$199,(V215*$Y$200)-Summary!$J$30,((V215*$Y$200)+(($V$214-V215)*$Y$201)-Summary!$J$30))","v":-428.38167618744842},{"$f":"(V215*$Z$200)-Summary!$J$30","v":-476.4016761874484},11.25,{"$f":"IF(A215>=$AB$199,(AA215*$AB$200)-Summary!$P$30,((AA215*$AB$200)+(($AA$208-AA215)*$AB$201)-Summary!$P$30))","v":-213.28349323055028},{"$f":"IF(A215>=$AC$199,(AA215*$AC$200)-Summary!$P$30,((AA215*$AC$200)+(($AA$210-AA215)*$AC$201)-Summary!$P$30))","v":-244.70849323055029},{"$f":"IF(A215>=$AD$199,(AA215*$AD$200)-Summary!$P$30,((AA215*$AD$200)+(($AA$214-AA215)*$AD$201)-Summary!$P$30))","v":-307.55849323055031},{"$f":"(AA215*$AE$200)-Summary!$P$30","v":-323.27099323055029}]
[0.4,18,{"$f":"IF(A216>=$C$199,(B216*$C$200)-Summary!$M$30,((B216*$C$200)+(($B$208-B216)*$C$201)-Summary!$M$30))","v":-101.06762876042501},{"$f":"IF(A216>=$D$199,(B216*$D$200)-Summary!$M$30,((B216*$D$200)+(($B$210-B216)*$C$201)-Summary!$M$30))","v":-175.04762876042514},{"$f":"IF(A216>=$E$199,(B216*$E$200)-Summary!$M$30,((B216*$E$200)+(($B$214-B216)*$C$201)-Summary!$M$30))","v":-323.00762876042506},{"$f":"(B216*$E$200)-Summary!$M$30","v":-396.98762876042508},26,{"$f":"IF(A216>=$H$199,(G216*$H$200)-Summary!$C$30,((G216*$H$200)+(($G$208-G216)*$H$201)-Summary!$C$30))","v":-125.86614506213755},{"$f":"IF(A216>=$I$199,(G216*$I$200)-Summary!$C$30,((G216*$I$200)+(($G$210-G216)*$I$201)-Summary!$C$30))","v":-184.23614506213755},{"$f":"IF(A216>=$J$199,(G216*$J$200)-Summary!$C$30,((G216*$J$200)+(($G$214-G216)*$J$201)-Summary!$C$30))","v":-300.97614506213756},{"$f":"(G216*$K$200)-Summary!$C$30","v":-359.34614506213757},16,{"$f":"IF(A216>=$M$199,(L216*$M$200)-Summary!$N$30,((L216*$M$200)+(($L$208-L216)*$M$201)-Summary!$N$30))","v":-101.34382185875131},{"$f":"IF(A216>=$N$199,(L216*$N$200)-Summary!$N$30,((L216*$N$200)+(($L$210-L216)*$N$201)-Summary!$N$30))","v":-159.02382185875138},{"$f":"IF(A216>=$O$199,(L216*$O$200)-Summary!$N$30,((L216*$O$200)+(($L$214-L216)*$O$201)-Summary!$N$30))","v":-274.38382185875133},{"$f":"(L216*$P$200)-Summary!$N$30","v":-332.06382185875134},48,{"$f":"IF(A216>=$R$199,(Q216*$R$200)-Summary!$G$30,((Q216*$R$200)+(($Q$208-Q216)*$R$201)-Summary!$G$30))","v":-120.2608665853129},{"$f":"IF(A216>=$S$199,(Q216*$S$200)-Summary!$G$30,((Q216*$S$200)+(($Q$210-Q216)*$S$201)-Summary!$G$30))","v":-173.06086658531291},{"$f":"IF(A216>=$T$199,(Q216*$T$200)-Summary!$G$30,((Q216*$T$200)+(($Q$214-Q216)*$T$201)-Summary!$G$30))","v":-278.66086658531287},{"$f":"(Q216*$U$200)-Summary!$G$30","v":-331.46086658531294},56,{"$f":"IF(A216>=$W$199,(V216*$W$200)-Summary!$J$30,((V216*$W$200)+(($V$208-V216)*$W$201)-Summary!$J$30))","v":-132.49167618744832},{"$f":"IF(A216>=$X$199,(V216*$X$200)-Summary!$J$30,((V216*$X$200)+(($V$210-V216)*$X$201)-Summary!$J$30))","v":-228.5316761874484},{"$f":"IF(A216>=$Y$199,(V216*$Y$200)-Summary!$J$30,((V216*$Y$200)+(($V$214-V216)*$Y$201)-Summary!$J$30))","v":-420.61167618744838},{"$f":"(V216*$Z$200)-Summary!$J$30","v":-516.6516761874484},10,{"$f":"IF(A216>=$AB$199,(AA216*$AB$200)-Summary!$P$30,((AA216*$AB$200)+(($AA$208-AA216)*$AB$201)-Summary!$P$30))","v":-217.5709932305503},{"$f":"IF(A216>=$AC$199,(AA216*$AC$200)-Summary!$P$30,((AA216*$AC$200)+(($AA$210-AA216)*$AC$201)-Summary!$P$30))","v":-248.99599323055028},{"$f":"IF(A216>=$AD$199,(AA216*$AD$200)-Summary!$P$30,((AA216*$AD$200)+(($AA$214-AA216)*$AD$201)-Summary!$P$30))","v":-311.84599323055028},{"$f":"(AA216*$AE$200)-Summary!$P$30","v":-343.27099323055029}]
[0.35,15.749999999999998,{"$f":"IF(A217>=$C$199,(B217*$C$200)-Summary!$M$30,((B217*$C$200)+(($B$208-B217)*$C$201)-Summary!$M$30))","v":-93.890128760425114},{"$f":"IF(A217>=$D$199,(B217*$D$200)-Summary!$M$30,((B217*$D$200)+(($B$210-B217)*$C$201)-Summary!$M$30))","v":-167.87012876042513},{"$f":"IF(A217>=$E$199,(B217*$E$200)-Summary!$M$30,((B217*$E$200)+(($B$214-B217)*$C$201)-Summary!$M$30))","v":-315.83012876042505},{"$f":"(B217*$E$200)-Summary!$M$30","v":-426.80012876042508},22.75,{"$f":"IF(A217>=$H$199,(G217*$H$200)-Summary!$C$30,((G217*$H$200)+(($G$208-G217)*$H$201)-Summary!$C$30))","v":-122.68114506213755},{"$f":"IF(A217>=$I$199,(G217*$I$200)-Summary!$C$30,((G217*$I$200)+(($G$210-G217)*$I$201)-Summary!$C$30))","v":-181.05114506213755},{"$f":"IF(A217>=$J$199,(G217*$J$200)-Summary!$C$30,((G217*$J$200)+(($G$214-G217)*$J$201)-Summary!$C$30))","v":-297.79114506213756},{"$f":"(G217*$K$200)-Summary!$C$30","v":-385.34614506213757},14,{"$f":"IF(A217>=$M$199,(L217*$M$200)-Summary!$N$30,((L217*$M$200)+(($L$208-L217)*$M$201)-Summary!$N$30))","v":-96.503821858751337},{"$f":"IF(A217>=$N$199,(L217*$N$200)-Summary!$N$30,((L217*$N$200)+(($L$210-L217)*$N$201)-Summary!$N$30))","v":-154.18382185875134},{"$f":"IF(A217>=$O$199,(L217*$O$200)-Summary!$N$30,((L217*$O$200)+(($L$214-L217)*$O$201)-Summary!$N$30))","v":-269.54382185875136},{"$f":"(L217*$P$200)-Summary!$N$30","v":-356.06382185875134},42,{"$f":"IF(A217>=$R$199,(Q217*$R$200)-Summary!$G$30,((Q217*$R$200)+(($Q$208-Q217)*$R$201)-Summary!$G$30))","v":-118.46086658531289},{"$f":"IF(A217>=$S$199,(Q217*$S$200)-Summary!$G$30,((Q217*$S$200)+(($Q$210-Q217)*$S$201)-Summary!$G$30))","v":-171.2608665853129},{"$f":"IF(A217>=$T$199,(Q217*$T$200)-Summary!$G$30,((Q217*$T$200)+(($Q$214-Q217)*$T$201)-Summary!$G$30))","v":-276.86086658531292},{"$f":"(Q217*$U$200)-Summary!$G$30","v":-356.06086658531291},49,{"$f":"IF(A217>=$W$199,(V217*$W$200)-Summary!$J$30,((V217*$W$200)+(($V$208-V217)*$W$201)-Summary!$J$30))","v":-124.72167618744834},{"$f":"IF(A217>=$X$199,(V217*$X$200)-Summary!$J$30,((V217*$X$200)+(($V$210-V217)*$X$201)-Summary!$J$30))","v":-220.7616761874483},{"$f":"IF(A217>=$Y$199,(V217*$Y$200)-Summary!$J$30,((V217*$Y$200)+(($V$214-V217)*$Y$201)-Summary!$J$30))","v":-412.8416761874484},{"$f":"(V217*$Z$200)-Summary!$J$30","v":-556.9016761874484},8.75,{"$f":"IF(A217>=$AB$199,(AA217*$AB$200)-Summary!$P$30,((AA217*$AB$200)+(($AA$208-AA217)*$AB$201)-Summary!$P$30))","v":-221.85849323055027},{"$f":"IF(A217>=$AC$199,(AA217*$AC$200)-Summary!$P$30,((AA217*$AC$200)+(($AA$210-AA217)*$AC$201)-Summary!$P$30))","v":-253.28349323055028},{"$f":"IF(A217>=$AD$199,(AA217*$AD$200)-Summary!$P$30,((AA217*$AD$200)+(($AA$214-AA217)*$AD$201)-Summary!$P$30))","v":-316.1334932305503},{"$f":"(AA217*$AE$200)-Summary!$P$30","v":-363.27099323055029}]
[0.3,13.5,{"$f":"IF(A218>=$C$199,(B218*$C$200)-Summary!$M$30,((B218*$C$200)+(($B$208-B218)*$C$201)-Summary!$M$30))","v":-86.712628760424991},{"$f":"IF(A218>=$D$199,(B218*$D$200)-Summary!$M$30,((B218*$D$200)+(($B$210-B218)*$C$201)-Summary!$M$30))","v":-160.69262876042512},{"$f":"IF(A218>=$E$199,(B218*$E$200)-Summary!$M$30,((B218*$E$200)+(($B$214-B218)*$C$201)-Summary!$M$30))","v":-308.65262876042505},{"$f":"(B218*$E$200)-Summary!$M$30","v":-456.61262876042508},19.5,{"$f":"IF(A218>=$H$199,(G218*$H$200)-Summary!$C$30,((G218*$H$200)+(($G$208-G218)*$H$201)-Summary!$C$30))","v":-119.49614506213754},{"$f":"IF(A218>=$I$199,(G218*$I$200)-Summary!$C$30,((G218*$I$200)+(($G$210-G218)*$I$201)-Summary!$C$30))","v":-177.86614506213755},{"$f":"IF(A218>=$J$199,(G218*$J$200)-Summary!$C$30,((G218*$J$200)+(($G$214-G218)*$J$201)-Summary!$C$30))","v":-294.60614506213756},{"$f":"(G218*$K$200)-Summary!$C$30","v":-411.34614506213757},12,{"$f":"IF(A218>=$M$199,(L218*$M$200)-Summary!$N$30,((L218*$M$200)+(($L$208-L218)*$M$201)-Summary!$N$30))","v":-91.663821858751362},{"$f":"IF(A218>=$N$199,(L218*$N$200)-Summary!$N$30,((L218*$N$200)+(($L$210-L218)*$N$201)-Summary!$N$30))","v":-149.34382185875131},{"$f":"IF(A218>=$O$199,(L218*$O$200)-Summary!$N$30,((L218*$O$200)+(($L$214-L218)*$O$201)-Summary!$N$30))","v":-264.70382185875133},{"$f":"(L218*$P$200)-Summary!$N$30","v":-380.06382185875134},36,{"$f":"IF(A218>=$R$199,(Q218*$R$200)-Summary!$G$30,((Q218*$R$200)+(($Q$208-Q218)*$R$201)-Summary!$G$30))","v":-116.66086658531287},{"$f":"IF(A218>=$S$199,(Q218*$S$200)-Summary!$G$30,((Q218*$S$200)+(($Q$210-Q218)*$S$201)-Summary!$G$30))","v":-169.46086658531289},{"$f":"IF(A218>=$T$199,(Q218*$T$200)-Summary!$G$30,((Q218*$T$200)+(($Q$214-Q218)*$T$201)-Summary!$G$30))","v":-275.06086658531291},{"$f":"(Q218*$U$200)-Summary!$G$30","v":-380.66086658531287},42,{"$f":"IF(A218>=$W$199,(V218*$W$200)-Summary!$J$30,((V218*$W$200)+(($V$208-V218)*$W$201)-Summary!$J$30))","v":-116.95167618744836},{"$f":"IF(A218>=$X$199,(V218*$X$200)-Summary!$J$30,((V218*$X$200)+(($V$210-V218)*$X$201)-Summary!$J$30))","v":-212.99167618744832},{"$f":"IF(A218>=$Y$199,(V218*$Y$200)-Summary!$J$30,((V218*$Y$200)+(($V$214-V218)*$Y$201)-Summary!$J$30))","v":-405.07167618744836},{"$f":"(V218*$Z$200)-Summary!$J$30","v":-597.1516761874484},7.5,{"$f":"IF(A218>=$AB$199,(AA218*$AB$200)-Summary!$P$30,((AA218*$AB$200)+(($AA$208-AA218)*$AB$201)-Summary!$P$30))","v":-226.14599323055029},{"$f":"IF(A218>=$AC$199,(AA218*$AC$200)-Summary!$P$30,((AA218*$AC$200)+(($AA$210-AA218)*$AC$201)-Summary!$P$30))","v":-257.5709932305503},{"$f":"IF(A218>=$AD$199,(AA218*$AD$200)-Summary!$P$30,((AA218*$AD$200)+(($AA$214-AA218)*$AD$201)-Summary!$P$30))","v":-320.42099323055027},{"$f":"(AA218*$AE$200)-Summary!$P$30","v":-383.27099323055029}]
[]
[null,{"$f":"B204&\" bu = $\"&ROUND(C204,0)&\"/ac\"","v":"45 bu = $-39/ac"},null,null,null,null,{"$f":"G204&\" bu = $\"&ROUND(H204,0)&\"/ac\"","v":"65 bu = $-47/ac"},null,null,null,null,{"$f":"L204&\" bu = $\"&ROUND(M204,0)&\"/ac\"","v":"40 bu = $-44/ac"},null,null,null,null,{"$f":"Q204&\" bu = $\"&ROUND(R204,0)&\"/ac\"","v":"120 bu = $-36/ac"},null,null,null,null,{"$f":"V204&\" bu = $\"&ROUND(W204,0)&\"/ac\"","v":"140 bu = $-34/ac"},null,null,null,null,{"$f":"AA204&\" bu = $\"&ROUND(AB204,0)&\"/ac\"","v":"25 bu = $-103/ac"}]
[null,{"$f":"\"80% = \"&ROUND(B208,0)&\" bu = \"&TEXT(C208,\"$#,###\")&\"/ac\"","v":"80% = 36 bu = -$158/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(G208,0)&\" bu = \"&TEXT(H208,\"$#,###\")&\"/ac\"","v":"80% = 52 bu = -$151/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(L208,0)&\" bu = \"&TEXT(M208,\"$#,###\")&\"/ac\"","v":"80% = 32 bu = -$140/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(Q208,0)&\" bu = \"&TEXT(R208,\"$#,###\")&\"/ac\"","v":"80% = 96 bu = -$135/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(V208,0)&\" bu = \"&TEXT(W208,\"$#,###\")&\"/ac\"","v":"80% = 112 bu = -$195/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(AA208,0)&\" bu = \"&TEXT(AB208,\"$#,###\")&\"/ac\"","v":"80% = 20 bu = -$183/ac"}]
[null,{"$f":"\"70% = \"&ROUND(B210,0)&\" bu = \"&TEXT(D210,\"$#,###\")&\"/ac\"","v":"70% = 32 bu = -$218/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(G210,0)&\" bu = \"&TEXT(I210,\"$#,###\")&\"/ac\"","v":"70% = 46 bu = -$203/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(L210,0)&\" bu = \"&TEXT(N210,\"$#,###\")&\"/ac\"","v":"70% = 28 bu = -$188/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(Q210,0)&\" bu = \"&TEXT(S210,\"$#,###\")&\"/ac\"","v":"70% = 84 bu = -$184/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(V210,0)&\" bu = \"&TEXT(X210,\"$#,###\")&\"/ac\"","v":"70% = 98 bu = -$275/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(AA210,0)&\" bu = \"&TEXT(AC210,\"$#,###\")&\"/ac\"","v":"70% = 18 bu = -$223/ac"}]
[null,{"$f":"\"50% = \"&ROUND(B214,0)&\" bu = \"&TEXT(E214,\"$#,###\")&\"/ac\"","v":"50% = 23 bu = -$337/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(G214,0)&\" bu = \"&TEXT(J214,\"$#,###\")&\"/ac\"","v":"50% = 33 bu = -$307/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(L214,0)&\" bu = \"&TEXT(O214,\"$#,###\")&\"/ac\"","v":"50% = 20 bu = -$284/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(Q214,0)&\" bu = \"&TEXT(T214,\"$#,###\")&\"/ac\"","v":"50% = 60 bu = -$282/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(V214,0)&\" bu = \"&TEXT(Y214,\"$#,###\")&\"/ac\"","v":"50% = 70 bu = -$436/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(AA214,0)&\" bu = \"&TEXT(AD214,\"$#,###\")&\"/ac\"","v":"50% = 13 bu = -$303/ac"}]
[null,{"$f":"\"30% = \"&ROUND(B218,0)&\" bu = \"&TEXT(F218,\"$#,###\")&\"/ac\"","v":"30% = 14 bu = -$457/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(G218,0)&\" bu = \"&TEXT(K218,\"$#,###\")&\"/ac\"","v":"30% = 20 bu = -$411/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(L218,0)&\" bu = \"&TEXT(P218,\"$#,###\")&\"/ac\"","v":"30% = 12 bu = -$380/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(Q218,0)&\" bu = \"&TEXT(U218,\"$#,###\")&\"/ac\"","v":"30% = 36 bu = -$381/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(V218,0)&\" bu = \"&TEXT(Z218,\"$#,###\")&\"/ac\"","v":"30% = 42 bu = -$597/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(AA218,0)&\" bu = \"&TEXT(AE218,\"$#,###\")&\"/ac\"","v":"30% = 8 bu = -$383/ac"}]
[null,{"$f":"ROUND(Summary!M71,)&\" bu = Breakeven\"","v":"48 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!C71,1)&\" bu = Breakeven\"","v":"71 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!N71,1)&\" bu = Breakeven\"","v":"44.1 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!G71,1)&\" bu = Breakeven\"","v":"128.9 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!J71,0)&\" bu = Breakeven\"","v":"146 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!P71,1)&\" bu = Breakeven\"","v":"31.5 bu = Breakeven"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["canola",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(D210-C210),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(B210,0)&\" bu yield, $\"&ROUND(-(E214-C214),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(B214,0)&\" bu yield, and $\"&ROUND(-(F218-C218),0)&\"/ac more coverage compared to no AI for a \"&ROUND(B218,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $74/ac more coverage compared to 70% AI for a 32 bu yield, $222/ac more coverage compared to 50% AI for a 23 bu yield, and $370/ac more coverage compared to no AI for a 14 bu yield."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B204&\" bu\"","v":"45 bu"},{"$f":"ROUND(B208,0)&\" bu\"","v":"36 bu"},{"$f":"ROUND(B210,0)&\" bu\"","v":"32 bu"},{"$f":"ROUND(B214,0)&\" bu\"","v":"23 bu"},{"$f":"ROUND(B218,0)&\" bu\"","v":"14 bu"}]
["wheat",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(I210-H210),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(G210,0)&\" bu yield, $\"&ROUND(-(J214-H214),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(G214,0)&\" bu yield, and $\"&ROUND(-(K218-H218),0)&\"/ac more coverage compared to no AI for a \"&ROUND(G218,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $58/ac more coverage compared to 70% AI for a 46 bu yield, $175/ac more coverage compared to 50% AI for a 33 bu yield, and $292/ac more coverage compared to no AI for a 20 bu yield."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G204&\" bu\"","v":"65 bu"},{"$f":"ROUND(G208,0)&\" bu\"","v":"52 bu"},{"$f":"ROUND(G210,0)&\" bu\"","v":"46 bu"},{"$f":"ROUND(G214,0)&\" bu\"","v":"33 bu"},{"$f":"ROUND(G218,0)&\" bu\"","v":"20 bu"}]
["soybeans",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(N210-M210),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(L210,0)&\" bu yield, $\"&ROUND(-(O214-M214),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(L214,0)&\" bu yield, and $\"&ROUND(-(P218-M218),0)&\"/ac more coverage compared to no AI for a \"&ROUND(L218,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $58/ac more coverage compared to 70% AI for a 28 bu yield, $173/ac more coverage compared to 50% AI for a 20 bu yield, and $288/ac more coverage compared to no AI for a 12 bu yield."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L204&\" bu\"","v":"40 bu"},{"$f":"ROUND(L208,0)&\" bu\"","v":"32 bu"},{"$f":"ROUND(L210,0)&\" bu\"","v":"28 bu"},{"$f":"ROUND(L214,0)&\" bu\"","v":"20 bu"},{"$f":"ROUND(L218,0)&\" bu\"","v":"12 bu"}]
["oats",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(S210-R210),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(Q210,0)&\" bu yield, $\"&ROUND(-(T214-R214),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(Q214,0)&\" bu yield, and $\"&ROUND(-(U218-R218),0)&\"/ac more coverage compared to no AI for a \"&ROUND(Q218,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $53/ac more coverage compared to 70% AI for a 84 bu yield, $158/ac more coverage compared to 50% AI for a 60 bu yield, and $264/ac more coverage compared to no AI for a 36 bu yield."}]
["corn",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(X210-W210),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(V210,0)&\" bu yield, $\"&ROUND(-(Y214-W214),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(V214,0)&\" bu yield, and $\"&ROUND(-(Z218-W218),0)&\"/ac more coverage compared to no AI for a \"&ROUND(V218,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $96/ac more coverage compared to 70% AI for a 98 bu yield, $288/ac more coverage compared to 50% AI for a 70 bu yield, and $480/ac more coverage compared to no AI for a 42 bu yield."}]
["barley",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(AC210-AB210),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(AA210,0)&\" bu yield, $\"&ROUND(-(AD214-AB214),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(AA214,0)&\" bu yield, and $\"&ROUND(-(AE218-AB218),0)&\"/ac more coverage compared to no AI for a \"&ROUND(AA218,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $31/ac more coverage compared to 70% AI for a 18 bu yield, $94/ac more coverage compared to 50% AI for a 13 bu yield, and $157/ac more coverage compared to no AI for a 8 bu yield."}]
[null,"Covered Risk = 80% AgriInsurance $ per Acre / yield per acre.  \n\nExposed Risk = Breakeven Price per Unit - Covered Risk.  \n\nReward = Market Price per Unit - Breakeven Price per Unit."]

{"sheet":"COP (HIDE)","index":12,"n_rows":81,"n_cols":30,"rows_kept":81,"cut":false,"hidden":true,"merged":[[78,0,79,10]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
["Crop Production Cost Calculator",null,null,null,null,null,null,"Printed:",{"$f":"TODAY()","v":"2024-12-06"}]
[null,null,null,null,"*** Enter changes to BLUE values only ***"]
["Crop Production Costs (Dollars Per Acre)"]
[null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},"Enter Crop","Enter Crop","Enter Crop"]
["A.  Operating Costs"]
[null,"Seed & Treatment",null,{"$f":"'Data (HIDE)'!$L$24","v":82.5},{"$f":"'Data (HIDE)'!$L$16","v":34},{"$f":"'Data (HIDE)'!$L$25","v":90},{"$f":"'Data (HIDE)'!$L$20","v":25},{"$f":"'Data (HIDE)'!$L$23","v":100},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$L$24","v":82.5},{"$f":"'Data (HIDE)'!$L$16","v":34},{"$f":"'Data (HIDE)'!$L$25","v":90},{"$f":"'Data (HIDE)'!$L$20","v":25},{"$f":"'Data (HIDE)'!$L$23","v":100},null,0,0,0,0,0,0,0,0]
[null,"Fertilizer",null,{"$f":"'Data (HIDE)'!$M$24","v":128.36473109809572},{"$f":"'Data (HIDE)'!$M$16","v":113.06977594519662},{"$f":"'Data (HIDE)'!$M$25","v":44.010542060074854},{"$f":"'Data (HIDE)'!$M$20","v":87.783700968189933},{"$f":"'Data (HIDE)'!$M$23","v":173.17645237710656},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$M$24","v":128.36473109809572},{"$f":"'Data (HIDE)'!$M$16","v":113.06977594519662},{"$f":"'Data (HIDE)'!$M$25","v":44.010542060074854},{"$f":"'Data (HIDE)'!$M$20","v":87.783700968189933},{"$f":"'Data (HIDE)'!$M$23","v":173.17645237710656},null,0,0,0,0,0,0,0,0]
[null,"Herbicide",null,{"$f":"'Data (HIDE)'!$N$24","v":30},{"$f":"'Data (HIDE)'!$N$16","v":35.75},{"$f":"'Data (HIDE)'!$N$25","v":21.75},{"$f":"'Data (HIDE)'!$N$20","v":10},{"$f":"'Data (HIDE)'!$N$23","v":44},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$N$24","v":30},{"$f":"'Data (HIDE)'!$N$16","v":35.75},{"$f":"'Data (HIDE)'!$N$25","v":21.75},{"$f":"'Data (HIDE)'!$N$20","v":10},{"$f":"'Data (HIDE)'!$N$23","v":44},null,0,0,0,0,0,0,0,0]
[null,"Fungicide",null,{"$f":"'Data (HIDE)'!$O$24","v":22.75},{"$f":"'Data (HIDE)'!$O$16","v":19.5},{"$f":"'Data (HIDE)'!$O$25","v":0},{"$f":"'Data (HIDE)'!$O$20","v":14.5},{"$f":"'Data (HIDE)'!$O$23","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$O$24","v":22.75},{"$f":"'Data (HIDE)'!$O$16","v":19.5},{"$f":"'Data (HIDE)'!$O$25","v":0},{"$f":"'Data (HIDE)'!$O$20","v":14.5},{"$f":"'Data (HIDE)'!$O$23","v":0},null,0,0,0,0,0,0,0,0]
[null,"Insecticide",null,{"$f":"'Data (HIDE)'!$P$24","v":5.75},{"$f":"'Data (HIDE)'!$P$16","v":0},{"$f":"'Data (HIDE)'!$P$25","v":0},{"$f":"'Data (HIDE)'!$P$20","v":0},{"$f":"'Data (HIDE)'!$P$23","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$P$24","v":5.75},{"$f":"'Data (HIDE)'!$P$16","v":0},{"$f":"'Data (HIDE)'!$P$25","v":0},{"$f":"'Data (HIDE)'!$P$20","v":0},{"$f":"'Data (HIDE)'!$P$23","v":0},null,0,0,0,0,0,0,0,0]
[null,"Fuel",null,{"$f":"'Data (HIDE)'!$Q$24","v":29.802158736842106},{"$f":"'Data (HIDE)'!$Q$16","v":29.969784842105263},{"$f":"'Data (HIDE)'!$Q$25","v":26.185252210526318},{"$f":"'Data (HIDE)'!$Q$20","v":35.875756631578945},{"$f":"'Data (HIDE)'!$Q$23","v":39.783382736842114},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$Q$24","v":29.802158736842106},{"$f":"'Data (HIDE)'!$Q$16","v":29.969784842105263},{"$f":"'Data (HIDE)'!$Q$25","v":26.185252210526318},{"$f":"'Data (HIDE)'!$Q$20","v":35.875756631578945},{"$f":"'Data (HIDE)'!$Q$23","v":39.783382736842114},null,0,0,0,0,0,0,0,0]
[null,"Machinery Operating",null,{"$f":"'Data (HIDE)'!$R$24","v":25},{"$f":"'Data (HIDE)'!$R$16","v":25},{"$f":"'Data (HIDE)'!$R$25","v":25},{"$f":"'Data (HIDE)'!$R$20","v":25},{"$f":"'Data (HIDE)'!$R$23","v":25},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$R$24","v":25},{"$f":"'Data (HIDE)'!$R$16","v":25},{"$f":"'Data (HIDE)'!$R$25","v":25},{"$f":"'Data (HIDE)'!$R$20","v":25},{"$f":"'Data (HIDE)'!$R$23","v":25},null,0,0,0,0,0,0,0,0]
[null,"Machinery  Lease",null,{"$f":"'Data (HIDE)'!$S$24","v":0},{"$f":"'Data (HIDE)'!$S$16","v":0},{"$f":"'Data (HIDE)'!$S$25","v":0},{"$f":"'Data (HIDE)'!$S$20","v":0},{"$f":"'Data (HIDE)'!$S$23","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$S$24","v":0},{"$f":"'Data (HIDE)'!$S$16","v":0},{"$f":"'Data (HIDE)'!$S$25","v":0},{"$f":"'Data (HIDE)'!$S$20","v":0},{"$f":"'Data (HIDE)'!$S$23","v":0},null,0,0,0,0,0,0,0,0]
[null,"Custom & Rental",null,{"$f":"'Data (HIDE)'!$T$24","v":0},{"$f":"'Data (HIDE)'!$T$16","v":0},{"$f":"'Data (HIDE)'!$T$25","v":0},{"$f":"'Data (HIDE)'!$T$20","v":0},{"$f":"'Data (HIDE)'!$T$23","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$T$24","v":0},{"$f":"'Data (HIDE)'!$T$16","v":0},{"$f":"'Data (HIDE)'!$T$25","v":0},{"$f":"'Data (HIDE)'!$T$20","v":0},{"$f":"'Data (HIDE)'!$T$23","v":0},null,0,0,0,0,0,0,0,0]
[null,"Labour - Hired",null,{"$f":"'Data (HIDE)'!$U$24","v":5.4},{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$25","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},{"$f":"'Data (HIDE)'!$U$23","v":5.4},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$U$24","v":5.4},{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$25","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},{"$f":"'Data (HIDE)'!$U$23","v":5.4},null,0,0,0,0,0,0,0,0]
[null,"Crop Insurance",null,{"$f":"'Data (HIDE)'!$V$24","v":13.96},{"$f":"'Data (HIDE)'!$V$16","v":10.265000000000001},{"$f":"'Data (HIDE)'!$V$25","v":21.772499999999997},{"$f":"'Data (HIDE)'!$V$20","v":18.2425},{"$f":"'Data (HIDE)'!$V$23","v":40.094999999999999},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$V$24","v":13.96},{"$f":"'Data (HIDE)'!$V$16","v":10.265000000000001},{"$f":"'Data (HIDE)'!$V$25","v":21.772499999999997},{"$f":"'Data (HIDE)'!$V$20","v":18.2425},{"$f":"'Data (HIDE)'!$V$23","v":40.094999999999999},null,0,0,0,0,0,0,0,0]
[null,"Hail Insurance",null,{"$f":"'Data (HIDE)'!$W$24","v":10.8},{"$f":"'Data (HIDE)'!$W$16","v":10.8},{"$f":"'Data (HIDE)'!$W$25","v":14.040000000000001},{"$f":"'Data (HIDE)'!$W$20","v":10.8},{"$f":"'Data (HIDE)'!$W$23","v":10.8},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$W$24","v":10.8},{"$f":"'Data (HIDE)'!$W$16","v":10.8},{"$f":"'Data (HIDE)'!$W$25","v":14.040000000000001},{"$f":"'Data (HIDE)'!$W$20","v":10.8},{"$f":"'Data (HIDE)'!$W$23","v":10.8},null,0,0,0,0,0,0,0,0]
[null,"Other Costs",null,{"$f":"'Data (HIDE)'!$X$24","v":17.75},{"$f":"'Data (HIDE)'!$X$16","v":17.75},{"$f":"'Data (HIDE)'!$X$25","v":17.75},{"$f":"'Data (HIDE)'!$X$20","v":17.75},{"$f":"'Data (HIDE)'!$X$23","v":17.75},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$X$24","v":17.75},{"$f":"'Data (HIDE)'!$X$16","v":17.75},{"$f":"'Data (HIDE)'!$X$25","v":17.75},{"$f":"'Data (HIDE)'!$X$20","v":17.75},{"$f":"'Data (HIDE)'!$X$23","v":17.75},null,0,0,0,0,0,0,0,0]
[null,"Drying Costs",null,{"$f":"'Data (HIDE)'!$AA$24","v":0},{"$f":"'Data (HIDE)'!$AA$16","v":0},{"$f":"'Data (HIDE)'!$AA$25","v":0},{"$f":"'Data (HIDE)'!$AA$20","v":0},{"$f":"'Data (HIDE)'!$AA$23","v":70},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AA$24","v":0},{"$f":"'Data (HIDE)'!$AA$16","v":0},{"$f":"'Data (HIDE)'!$AA$25","v":0},{"$f":"'Data (HIDE)'!$AA$20","v":0},{"$f":"'Data (HIDE)'!$AA$23","v":70},null,0,0,0,0,0,0,0,0]
[null,"Land Taxes",null,{"$f":"'Data (HIDE)'!$Y$24","v":20},{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$25","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},{"$f":"'Data (HIDE)'!$Y$23","v":20},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$Y$24","v":20},{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$25","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},{"$f":"'Data (HIDE)'!$Y$23","v":20},null,0,0,0,0,0,0,0,0]
[null,"Storage Costs",null,{"$f":"'Data (HIDE)'!$Z$24","v":11.026902036033999},{"$f":"'Data (HIDE)'!$Z$16","v":15.927747385382443},{"$f":"'Data (HIDE)'!$Z$25","v":9.8016906986968877},{"$f":"'Data (HIDE)'!$Z$20","v":29.405072096090667},{"$f":"'Data (HIDE)'!$Z$23","v":34.305917445439114},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$Z$24","v":11.026902036033999},{"$f":"'Data (HIDE)'!$Z$16","v":15.927747385382443},{"$f":"'Data (HIDE)'!$Z$25","v":9.8016906986968877},{"$f":"'Data (HIDE)'!$Z$20","v":29.405072096090667},{"$f":"'Data (HIDE)'!$Z$23","v":34.305917445439114},null,0,0,0,0,0,0,0,0]
[null,"Interest on Operating",{"$f":"'Op. Cost Input'!D3","v":7.4999999999999997E-2},{"$f":"(SUM(D8:D23)/2)*$C$24","v":15.116392195161442},12.65371155647566,11.089124436348676,11.240888613594732,21.761653220977045,0,0,0,null,null,null,null,null,{"$f":"'Op. Cost Input'!D3","v":7.4999999999999997E-2},null,null,null,null,null,0]
[null,"Total Operating",null,{"$f":"SUM(D8:D24)","v":418.22018406613324},350.08601972915994,306.79910940564673,310.99791830945429,602.07240578036487,0,0,0]
["B.   Fixed Costs",null,null,"","","","","","","",""]
[null,"Land Costs ",null,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},0,0,0,null,null,null,null,null,{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},{"$f":"'Fixed Cost Input'!$D$14","v":103.66999978535188},null,0,0,0,0,0,0,0,0]
[null,"Machinery Costs",null,{"$f":"'Data (HIDE)'!$AJ$24+'Data (HIDE)'!$AK$24+'Data (HIDE)'!$AM$24","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$16+'Data (HIDE)'!$AK$16+'Data (HIDE)'!$AM$16","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$25+'Data (HIDE)'!$AK$25+'Data (HIDE)'!$AM$25","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$20+'Data (HIDE)'!$AK$20+'Data (HIDE)'!$AM$20","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$23+'Data (HIDE)'!$AK$23+'Data (HIDE)'!$AM$23","v":66.160923842708669},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AJ$24+'Data (HIDE)'!$AK$24+'Data (HIDE)'!$AM$24","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$16+'Data (HIDE)'!$AK$16+'Data (HIDE)'!$AM$16","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$25+'Data (HIDE)'!$AK$25+'Data (HIDE)'!$AM$25","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$20+'Data (HIDE)'!$AK$20+'Data (HIDE)'!$AM$20","v":54.093837104101432},{"$f":"'Data (HIDE)'!$AJ$23+'Data (HIDE)'!$AK$23+'Data (HIDE)'!$AM$23","v":66.160923842708669},null,0,0,0,0,0,0,0,0]
[null,"Machinery Depreciation",null,{"$f":"'Data (HIDE)'!$AL$24","v":32.5},{"$f":"'Data (HIDE)'!$AL$16","v":32.5},{"$f":"'Data (HIDE)'!$AL$25","v":32.5},{"$f":"'Data (HIDE)'!$AL$20","v":32.5},{"$f":"'Data (HIDE)'!$AL$23","v":39.75},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AL$24","v":32.5},{"$f":"'Data (HIDE)'!$AL$16","v":32.5},{"$f":"'Data (HIDE)'!$AL$25","v":32.5},{"$f":"'Data (HIDE)'!$AL$20","v":32.5},{"$f":"'Data (HIDE)'!$AL$23","v":39.75},null,0,0,0,0,0,0,0,0]
[null,"Total Fixed ",null,{"$f":"SUM(D27:D29)","v":190.2638368894533},{"$f":"SUM(E27:E29)","v":190.2638368894533},190.2638368894533,190.2638368894533,209.58092362806053,0,0,0]
["C.   Owners - Labour & Living",null,null,{"$f":"'Data (HIDE)'!$AH$24","v":27},{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$25","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},{"$f":"'Data (HIDE)'!$AH$23","v":27},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AH$24","v":27},{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$25","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},{"$f":"'Data (HIDE)'!$AH$23","v":27},null,0,0,0,0,0,0,0,0]
["Total Costs",null,null,{"$f":"D30+D31+D25","v":635.48402095558652},567.34985661861322,524.06294629510001,528.26175519890762,838.65332940842541,0,0,0]
[]
["Profitability Analysis"]
["Estimated Farmgate"]
[null,"Target Price $ per bu",null,{"$f":"'Data (HIDE)'!$E$24","v":13.25},{"$f":"'Data (HIDE)'!$E$16","v":8},{"$f":"'Data (HIDE)'!$E$25","v":12},{"$f":"'Data (HIDE)'!$E$20","v":4.0999999999999996},{"$f":"'Data (HIDE)'!$E$23","v":5.75},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$E$24","v":13.25},{"$f":"'Data (HIDE)'!$E$16","v":8},{"$f":"'Data (HIDE)'!$E$25","v":12},{"$f":"'Data (HIDE)'!$E$20","v":4.0999999999999996},{"$f":"'Data (HIDE)'!$E$23","v":5.75},null,0,0,0,0,0,0,0,0]
[null,"Target Yield per acre",null,{"$f":"'Data (HIDE)'!$C$24","v":45},{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$25","v":40},{"$f":"'Data (HIDE)'!$C$20","v":120},{"$f":"'Data (HIDE)'!$C$23","v":140},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$C$24","v":45},{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$25","v":40},{"$f":"'Data (HIDE)'!$C$20","v":120},{"$f":"'Data (HIDE)'!$C$23","v":140},null,0,0,0,0,0,0,0,0]
[null,"Gross Revenue / acre",null,{"$f":"ROUND((D36*D37),2)","v":596.25},520,480,492,805,0,0,0]
[null,"Revenue Ranking",null,{"$f":"RANK(D38,D38:K38)","v":2},{"$f":"RANK(E38,D38:K38)","v":3},{"$f":"RANK(F38,D38:K38)","v":5},{"$f":"RANK(G38,D38:K38)","v":4},{"$f":"RANK(H38,D38:K38)","v":1},{"$f":"RANK(I38,D38:K38)","v":6},{"$f":"RANK(J38,D38:K38)","v":6},{"$f":"RANK(K38,D38:K38)","v":6}]
[]
[null,"Operating Expense Ratio"]
[null,"Land Expense Ratio"]
[null,"Machinery Expense Ratio",null,{"$f":"SUM(D28/D38)","v":9.0723416526794859E-2},0.10402660981557968,0.11269549396687799,0.10994682338231998,8.2187483034420708E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Marginal Returns"]
[null,"Over Operating Costs",null,{"$f":"SUM(D38-D25)","v":178.02981593386676},169.91398027084006,173.20089059435327,181.00208169054571,202.92759421963513,0,0,0]
[null,"Over Operating & Fixed ",null,{"$f":"SUM(D38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(E38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(F38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(G38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(H38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(I38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(J38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(K38-#REF!)","v":{"$error":"#REF!"}}]
[null,"Over Total Costs (Net Profit)",null,{"$f":"SUM(D38-D32)","v":-39.234020955586516},-47.349856618613217,-44.062946295100005,-36.261755198907622,-33.653329408425407,0,0,0]
[null,"Profitability Ranking",null,{"$f":"RANK(D48,D48:K48)","v":6},{"$f":"RANK(E48,D48:K48)","v":8},{"$f":"RANK(F48,D48:K48)","v":7},{"$f":"RANK(G48,D48:K48)","v":5},{"$f":"RANK(H48,D48:K48)","v":4},{"$f":"RANK(I48,D48:K48)","v":1},{"$f":"RANK(J48,D48:K48)","v":1},{"$f":"RANK(K48,D48:K48)","v":1}]
[]
["Return on Investment (ROI)",null,null,{"$f":"SUM((D38-D32)/D32)","v":-6.1738800130001305E-2},-8.3457951149960324E-2,-8.407949198966673E-2,-6.8643536735408558E-2,-4.012781947955063E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null," Breakeven Analysis"]
["Breakeven Price Per Unit"]
[null,"Over Operating Costs",null,{"$f":"SUM('COP (HIDE)'!D25/'COP (HIDE)'!D37)","v":9.2937818681362945},{"$f":"SUM('COP (HIDE)'!E25/'COP (HIDE)'!E37)","v":5.3859387650639992},{"$f":"SUM('COP (HIDE)'!F25/'COP (HIDE)'!F37)","v":7.6699777351411687},{"$f":"SUM('COP (HIDE)'!G25/'COP (HIDE)'!G37)","v":2.5916493192454526},{"$f":"SUM('COP (HIDE)'!H25/'COP (HIDE)'!H37)","v":4.3005171841454635},{"$f":"SUM('COP (HIDE)'!I25/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J25/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K25/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Land Costs",null,{"$f":"SUM('COP (HIDE)'!D27/'COP (HIDE)'!D37)","v":2.3037777730078193},{"$f":"SUM('COP (HIDE)'!E27/'COP (HIDE)'!E37)","v":1.594923073620798},{"$f":"SUM('COP (HIDE)'!F27/'COP (HIDE)'!F37)","v":2.5917499946337967},{"$f":"SUM('COP (HIDE)'!G27/'COP (HIDE)'!G37)","v":0.86391666487793228},{"$f":"SUM('COP (HIDE)'!H27/'COP (HIDE)'!H37)","v":0.74049999846679915},{"$f":"SUM('COP (HIDE)'!I27/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J27/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K27/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Machinery Costs",null,{"$f":"SUM('COP (HIDE)'!D28/'COP (HIDE)'!D37)","v":1.2020852689800319},{"$f":"SUM('COP (HIDE)'!E28/'COP (HIDE)'!E37)","v":0.83221287852463743},{"$f":"SUM('COP (HIDE)'!F28/'COP (HIDE)'!F37)","v":1.3523459276025358},{"$f":"SUM('COP (HIDE)'!G28/'COP (HIDE)'!G37)","v":0.45078197586751195},{"$f":"SUM('COP (HIDE)'!H28/'COP (HIDE)'!H37)","v":0.47257802744791905},{"$f":"SUM('COP (HIDE)'!I28/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J28/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K28/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Owners Labour & Lliving",null,{"$f":"SUM('COP (HIDE)'!D31/'COP (HIDE)'!D37)","v":0.6},{"$f":"SUM('COP (HIDE)'!E31/'COP (HIDE)'!E37)","v":0.41538461538461541},{"$f":"SUM('COP (HIDE)'!F31/'COP (HIDE)'!F37)","v":0.67500000000000004},{"$f":"SUM('COP (HIDE)'!G31/'COP (HIDE)'!G37)","v":0.22500000000000001},{"$f":"SUM('COP (HIDE)'!H31/'COP (HIDE)'!H37)","v":0.19285714285714287},{"$f":"SUM('COP (HIDE)'!I31/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J31/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K31/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Total Costs",null,{"$f":"SUM(D55:D58)","v":13.399644910124145},{"$f":"SUM(E55:E58)","v":8.2284593325940492},12.2890736573775,4.1313479599908964,5.7064523529173243,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Breakeven Yield (Bu or lb.)"]
[null,"Over Operating Costs",null,{"$f":"ROUND('COP (HIDE)'!D25/'COP (HIDE)'!D36,1)","v":31.6},{"$f":"ROUND('COP (HIDE)'!E25/'COP (HIDE)'!E36,1)","v":43.8},{"$f":"ROUND('COP (HIDE)'!F25/'COP (HIDE)'!F36,1)","v":25.6},{"$f":"ROUND('COP (HIDE)'!G25/'COP (HIDE)'!G36,1)","v":75.900000000000006},{"$f":"ROUND('COP (HIDE)'!H25/'COP (HIDE)'!H36,1)","v":104.7},{"$f":"ROUND('COP (HIDE)'!I25/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J25/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K25/'COP (HIDE)'!K36,0)","v":{"$error":"#DIV/0!"}}]
[null,"Over Land Costs",null,{"$f":"ROUND('COP (HIDE)'!D27/'COP (HIDE)'!D36,1)","v":7.8},{"$f":"ROUND('COP (HIDE)'!E27/'COP (HIDE)'!E36,1)","v":13},{"$f":"ROUND('COP (HIDE)'!F27/'COP (HIDE)'!F36,1)","v":8.6},{"$f":"ROUND('COP (HIDE)'!G27/'COP (HIDE)'!G36,1)","v":25.3},{"$f":"ROUND('COP (HIDE)'!H27/'COP (HIDE)'!H36,1)","v":18},{"$f":"ROUND('COP (HIDE)'!I27/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J27/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K27/'COP (HIDE)'!K36,1)","v":{"$error":"#DIV/0!"}}]
[null,"Over Machinery Costs",null,{"$f":"ROUND('COP (HIDE)'!D28/'COP (HIDE)'!D36,1)","v":4.0999999999999996},{"$f":"ROUND('COP (HIDE)'!E28/'COP (HIDE)'!E36,1)","v":6.8},{"$f":"ROUND('COP (HIDE)'!F28/'COP (HIDE)'!F36,1)","v":4.5},{"$f":"ROUND('COP (HIDE)'!G28/'COP (HIDE)'!G36,1)","v":13.2},{"$f":"ROUND('COP (HIDE)'!H28/'COP (HIDE)'!H36,1)","v":11.5},{"$f":"ROUND('COP (HIDE)'!I28/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J28/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K28/'COP (HIDE)'!K36,1)","v":{"$error":"#DIV/0!"}}]
[null,"Over Owners Labour & Lliving",null,{"$f":"ROUND('COP (HIDE)'!D31/'COP (HIDE)'!D36,1)","v":2},{"$f":"ROUND('COP (HIDE)'!E31/'COP (HIDE)'!E36,1)","v":3.4},{"$f":"ROUND('COP (HIDE)'!F31/'COP (HIDE)'!F36,1)","v":2.2999999999999998},{"$f":"ROUND('COP (HIDE)'!G31/'COP (HIDE)'!G36,1)","v":6.6},{"$f":"ROUND('COP (HIDE)'!H31/'COP (HIDE)'!H36,1)","v":4.7},{"$f":"ROUND('COP (HIDE)'!I31/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J31/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K31/'COP (HIDE)'!K36,1)","v":{"$error":"#DIV/0!"}}]
[null,"Over Total Costs",null,{"$f":"SUM(D61:D64)","v":45.5},{"$f":"SUM(E61:E64)","v":67},41,121,138.89999999999998,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Breakeven Yield Risk Ratio",null,null,{"$f":"SUM('COP (HIDE)'!D37/D65)","v":0.98901098901098905},{"$f":"SUM('COP (HIDE)'!E37/E65)","v":0.97014925373134331},{"$f":"SUM('COP (HIDE)'!F37/F65)","v":0.97560975609756095},{"$f":"SUM('COP (HIDE)'!G37/G65)","v":0.99173553719008267},{"$f":"SUM('COP (HIDE)'!H37/H65)","v":1.007919366450684},{"$f":"SUM('COP (HIDE)'!I37/I65)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J37/J65)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K37/K65)","v":{"$error":"#DIV/0!"}}]
[null,"(Target Yield per Acre / BE Yield)"]
[]
[{"$f":"\"Gross Revenue = Price per unit x Yield per acre  (eg. \"&D6&\":  $\"&TEXT(D36,\"0.00\")&\"/bu x \"&D37&\"bu/ac = $\"&TEXT(D38, \"0.00\")&\"/ac)\"","v":"Gross Revenue = Price per unit x Yield per acre  (eg. Canola:  $13.25/bu x 45bu/ac = $596.25/ac)"}]
[{"$f":"\"Net Profit = Gross Revenue - Total Cost     (eg. \"&D6&\": $\"&TEXT(D38,\"0.00\")&\" gross revenue - $\"&ROUND(D32,2)&\" total cost = $\"&ROUND(D48,2)&\" per acre)\"","v":"Net Profit = Gross Revenue - Total Cost     (eg. Canola: $596.25 gross revenue - $635.48 total cost = $-39.23 per acre)"}]
[{"$f":"\"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. \"&D6&\": $\"&TEXT(D25,\"0.00\")&\" operating expense / $\"&ROUND(D32,2)&\" total cost = \"&TEXT(D41*100,\"0.0\")&\"%)\"","v":"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. Canola: $418.22 operating expense / $635.48 total cost = 0.0%)"}]
[{"$f":"\"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. \"&D6&\": ($\"&TEXT(D38,\"0.00\")&\" gross revenue - $\"&ROUND(D32,2)&\" total cost) / $\"&ROUND(D32,2)&\" total cost = \"&TEXT(D51*100,\"0.0\")&\"%)\"","v":"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. Canola: ($596.25 gross revenue - $635.48 total cost) / $635.48 total cost = -6.2%)"}]
[{"$f":"\"Breakeven Price = Cost / Target Yield  (eg. \"&D6&\" cost $\"&TEXT(D32,\"0.00\")&\" / \"&D37&\" bu = $\"&TEXT(D59,\"0.00\")&\" per bu)\"","v":"Breakeven Price = Cost / Target Yield  (eg. Canola cost $635.48 / 45 bu = $13.40 per bu)"}]
[{"$f":"\"Breakeven Yield = Cost / Target Price per Unit  (eg. \"&D6&\" cost $\"&TEXT(D32,\"0.00\")&\"  / $\"&TEXT(D36,\"0.00\")&\" bu = \"&TEXT(D65,\"0.0\")&\" bu)\"","v":"Breakeven Yield = Cost / Target Price per Unit  (eg. Canola cost $635.48  / $13.25 bu = 45.5 bu)"}]
[{"$f":"\"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. \"&D6&\" yield \"&D37&\"  bu/ac / \"&TEXT(D65,\"0.0\")&\" bu BE = \"&ROUND(D66*100,0)&\" %)\"","v":"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. Canola yield 45  bu/ac / 45.5 bu BE = 99 %)"}]
[]
["For more information on production costs, "]
[]
["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."]
[]
[null,null,null,null,null,null,null,null,null,null,"January, 2025"]