{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Introduction","Summary","Risk Analysis","Forage Insurance","Charts","Chart data (HIDE)","DATA (HIDE)","Risk Analysis OLD","Custom Silage","Production","Seed, Fertilizer & Chemical","Op. Cost Input","Fixed Cost Input","Assumptions"],"not_rendered":{"charts":21,"images":3,"macros":1,"external_links":1,"defined_names":147,"comments":3,"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":52,"n_cols":12,"rows_kept":52,"cut":false,"hidden":false,"merged":[[51,1,53,11],[4,0,4,11],[5,0,5,11],[6,6,6,10],[13,1,19,11],[21,1,30,11],[32,1,34,11]]}
[]
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ."]
[]
["Guidelines For Estimating"]
[{"$f":"\"Silage Production Costs - \"&L9","v":"Silage Production Costs - 2025"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Date: October,",2025]
[]
[]
[]
[]
[null,"This guide is designed to provide planning information and a format for calculating the costs of producing barley, corn and alfalfa grass silage for the purpose of feeding livestock 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.  \n"]
[]
[]
[]
[]
[]
[]
[]
[null,"The assumptions on which the costs were calculated are clearly defined in the supporting pages.  They were developed using a combination of recommended practices and methods followed by many producers. The major advantage of silage is that the crop can be harvested when it is ready in almost all weather conditions. Since there are fewer harvesting losses, more nutrients are harvested per acre compared with most other systems. Ensiling permits the use of a wider range of crops including grasses, legumes, grains, corn and miscellaneous salvage crops that have suffered weather damage or weed infestation.  The major disadvantages of silage compared with hay is that it requires more capital investment and labour. Also, silage has limited market potential, because trucking costs limit distance to market, it must be produced near the location where it will be fed.\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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 your silage 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,"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":80,"n_cols":16,"rows_kept":80,"cut":false,"hidden":false,"merged":[[67,2,67,4],[67,6,67,8],[67,10,67,12],[79,0,80,15],[74,0,75,15],[76,0,78,15],[73,0,73,15],[2,2,2,4],[0,0,0,15],[39,0,39,15],[2,6,2,8],[4,11,4,13],[3,11,3,13],[2,10,2,13],[65,0,65,15],[66,2,66,5],[66,6,66,9],[4,2,4,4],[3,2,3,4],[66,10,66,13]]}
[{"$f":"\"Silage Production Cost Summary - \"&Introduction!L9","v":"Silage Production Cost Summary - 2025"}]
[]
[null,null,"Barley Silage",null,null,null,"Corn Silage",null,null,null,"Alfalfa-Grass Silage"]
[null,null,"Annual",null,null,null,null,"Annual",null,null,"Year 1 Forage",{"$f":"\"Annual (Years 2 to \"&Production!F19+1&\")\"","v":"Annual (Years 2 to 8)"}]
[null,null,"Production Costs",null,null,null,null,"Production Costs",null,null,"Establishment 1","Production Costs"]
[null,null,null,"(as fed)","(Dry Matter-DM)",null,null,"(as fed)","(DM)",null,null,null,"(as fed)","(DM)"]
[null,null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"$/acre","$/acre","$/ton","$/ton",null,"Your Farm"]
["A.  Operating Costs"]
[null,"Seed & Treatment",{"$f":"'Seed, Fertilizer & Chemical'!J5","v":24.75},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J6","v":99.2},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J8","v":42.5}," -"]
[null,"Nurse Crop Seed"," -",null,null,null," -",null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J9","v":12.5}," -"]
[null,"Establishment (amortized)"," -",null,null,null," -",null,null,null," -",{"$f":"SUM(-K51/Production!F19)","v":33.087352590495335}]
[null,"Fertilizer",{"$f":"'Seed, Fertilizer & Chemical'!O28","v":94.301531883623085},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O29","v":171.26400777901196},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O32","v":110.45755993017943},{"$f":"'Seed, Fertilizer & Chemical'!O31","v":88.315340651365318}]
[null,"Herbicide/Insecticide",{"$f":"'Seed, Fertilizer & Chemical'!J45","v":16},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J46","v":16},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J49","v":35},{"$f":"'Seed, Fertilizer & Chemical'!J48","v":0}]
[null,"Field Fuel Costs",{"$f":"'Op. Cost Input'!E14","v":18.311999999999998},null,null,null,{"$f":"'Op. Cost Input'!F14","v":18.623999999999999},null,null,null,{"$f":"'Op. Cost Input'!G14","v":24.552},{"$f":"'Op. Cost Input'!H14","v":13.356}]
[null,"Moving Fuel Costs",{"$f":"'Op. Cost Input'!E19","v":3.0685500000000001},null,null,null,{"$f":"'Op. Cost Input'!F19","v":6.1371000000000002},null,null,null,{"$f":"'Op. Cost Input'!G19","v":1.6692912000000002},{"$f":"'Op. Cost Input'!H19","v":2.5816734000000001}]
[null,"Packing Fuel Costs",{"$f":"'Op. Cost Input'!E23","v":3},null,null,null,{"$f":"'Op. Cost Input'!F23","v":6},null,null,null,{"$f":"'Op. Cost Input'!G23","v":1.6320000000000001},{"$f":"'Op. Cost Input'!H23","v":2.524}]
[null,"Machinery Operating",{"$f":"SUM('Fixed Cost Input'!$D$53*'Op. Cost Input'!$E$4)","v":19},null,null,null,{"$f":"SUM('Fixed Cost Input'!$D$53*'Op. Cost Input'!$E$4)","v":19},null,null,null,{"$f":"SUM('Fixed Cost Input'!$D$53*'Op. Cost Input'!$E$4)","v":19},{"$f":"SUM('Fixed Cost Input'!$D$53*'Op. Cost Input'!$E$4)","v":19}]
[null,"Machinery Lease",{"$f":"'Fixed Cost Input'!$D$70","v":4.8},null,null,null,{"$f":"'Fixed Cost Input'!$D$70","v":4.8},null,null,null,{"$f":"'Fixed Cost Input'!$D$70","v":4.8},{"$f":"'Fixed Cost Input'!$D$70","v":4.8}]
[null,"Crop Insurance",{"$f":"'Op. Cost Input'!E27","v":16.79},null,null,null,{"$f":"'Op. Cost Input'!F27","v":22.16},null,null,null,{"$f":"'Op. Cost Input'!G27","v":5},{"$f":"'Op. Cost Input'!H27","v":21.49}]
[null,"Miscellaneous",{"$f":"'Op. Cost Input'!E29","v":7.5},null,null,null,{"$f":"'Op. Cost Input'!F29","v":8.5},null,null,null,{"$f":"'Op. Cost Input'!G29","v":2},{"$f":"'Op. Cost Input'!H29","v":4.5}]
[null,"Land Taxes",{"$f":"'Op. Cost Input'!$E$6","v":15},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":15},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":15},{"$f":"'Op. Cost Input'!$E$6","v":15}]
[null,"Rental & Custom Costs",{"$f":"'Op. Cost Input'!E36","v":0},null,null,null,{"$f":"'Op. Cost Input'!F36","v":0},null,null,null,{"$f":"'Op. Cost Input'!G36","v":0},{"$f":"'Op. Cost Input'!H36","v":0}]
[null,"Interest on Operating",{"$f":"ROUND(SUM(C9:C21)/2*('Op. Cost Input'!$E$3),2)","v":7.51},null,null,null,{"$f":"ROUND(SUM(G9:G21)/2*('Op. Cost Input'!$E$3),2)","v":13.05},null,null,null,{"$f":"ROUND(SUM(K9:K21)/2*('Op. Cost Input'!$E$3),2)","v":9.25},{"$f":"ROUND(SUM(L9:L21)/2*('Op. Cost Input'!$E$3),2)","v":6.91}]
[null,"Total Operating",{"$f":"SUM(C9:C23)","v":230.03208188362305},null,null,null,{"$f":"SUM(G9:G23)","v":399.73510777901203},null,null,null,{"$f":"SUM(K9:K23)","v":283.36085113017941},{"$f":"SUM(L9:L23)","v":211.56436664186066},null,null,null,{"$f":"IF(SUM(P9:P23)=0,\"\",SUM(P9:P23))","v":""}]
[null,null,null,null,null,null,null,null,null,null,"",""]
["B.   Fixed Costs",null,null,null,null,null,null,null,null,null,"",""]
[null,"Land Costs",{"$f":"'Fixed Cost Input'!D12","v":78.671856601778671},null,null,null,{"$f":"'Fixed Cost Input'!D12","v":78.671856601778671},null,null,null,{"$f":"'Fixed Cost Input'!D12","v":78.671856601778671},{"$f":"'Fixed Cost Input'!D12","v":78.671856601778671}]
[null,"Machinery Costs",{"$f":"'Fixed Cost Input'!J14","v":66.29978547264453},null,null,null,{"$f":"'Fixed Cost Input'!J14","v":66.29978547264453},null,null,null,{"$f":"'Fixed Cost Input'!J14","v":66.29978547264453},{"$f":"'Fixed Cost Input'!J14","v":66.29978547264453}]
[null,"Storage Costs",{"$f":"'Fixed Cost Input'!D27","v":3.9929749288647205},null,null,null,{"$f":"'Fixed Cost Input'!D27","v":3.9929749288647205},null,null,null,{"$f":"'Fixed Cost Input'!D27","v":3.9929749288647205},{"$f":"'Fixed Cost Input'!D27","v":3.9929749288647205}]
[null,"Total Fixed ",{"$f":"SUM(C27:C29)","v":148.96461700328791},null,null,null,{"$f":"SUM(G27:G29)","v":148.96461700328791},null,null,null,{"$f":"SUM(K27:K29)","v":148.96461700328791},{"$f":"SUM(L27:L29)","v":148.96461700328791},null,null,null,{"$f":"IF(SUM(P27:P28)=0,\"\",SUM(P27:P28))","v":""}]
[]
[null,"Total Operating & Fixed",{"$f":"+C24+C30","v":378.99669888691096},null,null,null,{"$f":"+G24+G30","v":548.69972478229988},null,null,null,{"$f":"+K24+K30","v":432.32546813346733},{"$f":"+L24+L30","v":360.52898364514857},null,null,null,{"$f":"IF(OR(P24=\"\",P30=\"\"),\"\",+P24+P30)","v":""}]
[]
["C. Owner - Labour & Living",null,{"$f":"'Op. Cost Input'!E45","v":42.896000000000001},null,null,null,{"$f":"'Op. Cost Input'!F45","v":64.147999999999996},null,null,null,{"$f":"'Op. Cost Input'!G45","v":42.896000000000001},{"$f":"'Op. Cost Input'!H45","v":25.396000000000001}]
[]
["Total Costs",null,{"$f":"+C24+C30+C34","v":421.89269888691098},{"$f":"SUM(C36/Production!$D$17)","v":56.252359851588132},{"$f":"SUM(C36/Production!$D$18)","v":152.85967350975037},null,{"$f":"+G24+G30+G34","v":612.84772478229991},{"$f":"SUM(G36/Production!$E$17)","v":40.856514985486662},{"$f":"SUM(G36/Production!$E$18)","v":116.73289995853331},null,{"$f":"+K24+K30+K34","v":475.22146813346734},{"$f":"+L32+L34","v":385.92498364514859},{"$f":"SUM(L36/Production!$F$17)","v":61.160853192575054},{"$f":"SUM(L36/Production!$F$18)","v":141.57604905688669},null,{"$f":"IF(P24=\"\",\"\",SUM(P34+P27+#REF!+P28+#REF!+P9+P10+P11+P12+P13+P14+P15+P17+P19+P20+P21+P23))","v":""}]
[]
["Total Costs ($/lb.)",null,null,{"$f":"SUM(D36/2000)","v":2.8126179925794068E-2},{"$f":"SUM(E36/2000)","v":7.6429836754875177E-2},null,null,{"$f":"SUM(H36/2000)","v":2.0428257492743331E-2},{"$f":"SUM(I36/2000)","v":5.8366449979266655E-2},null,null,null,{"$f":"SUM(M36/2000)","v":3.0580426596287527E-2},{"$f":"SUM(N36/2000)","v":7.078802452844335E-2}]
[]
["Profitability & Breakeven Analysis"]
[]
["Estimated Farmgate",null,null,"As Fed","DM",null,null,"As Fed","DM",null,null,null,"As Fed","DM"]
[null,"Price $ per ton",null,{"$f":"Production!D40","v":54},{"$f":"SUM(D46/E44)","v":146.73913043478262},null,null,{"$f":"Production!E40","v":45},{"$f":"SUM(H46/I44)","v":128.57142857142858},null,{"$f":"Production!F40","v":59.70892448512587},null,{"$f":"Production!F40","v":59.70892448512587},{"$f":"SUM(M46/N44)","v":138.21388742149438}]
[null,"Yield per acre (ton)",null,{"$f":"Production!D17","v":7.5},{"$f":"Production!D18","v":2.76},null,null,{"$f":"Production!E17","v":15},{"$f":"Production!E18","v":5.25},null,{"$f":"Production!F5","v":4.08},null,{"$f":"Production!F17","v":6.31},{"$f":"Production!F18","v":2.7259200000000003}]
[null,{"$f":"\"Total Yield (tons/\"&'Fixed Cost Input'!D4&\" acres)\"","v":"Total Yield (tons/300 acres)"},null,{"$f":"SUM(D44*'Fixed Cost Input'!$D$4)","v":2250},{"$f":"SUM(E44*'Fixed Cost Input'!$D$4)","v":827.99999999999989},null,null,{"$f":"SUM(H44*'Fixed Cost Input'!$D$4)","v":4500},{"$f":"SUM(I44*'Fixed Cost Input'!$D$4)","v":1575},null,null,null,{"$f":"SUM(M44*'Fixed Cost Input'!$D$4)","v":1892.9999999999998},{"$f":"SUM(N44*'Fixed Cost Input'!$D$4)","v":817.77600000000007}]
[null,"Gross Revenue",null,{"$f":"ROUND((D43*D44),2)","v":405},null,null,null,{"$f":"ROUND((H43*H44),2)","v":675},null,null,{"$f":"ROUND((K43*K44),2)","v":243.61},null,{"$f":"ROUND((M43*M44),2)","v":376.76},null,null,{"$f":"IF(OR(P43=\"\",P44=\"\"),\"\",ROUND((P43*P44),2))","v":""}]
[]
[null,null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)",null,null,null,"(as fed)","(DM)"]
["Marginal Returns ",null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"$/acre","$/acre","$/ton","$/ton"]
[null,"Over Operating Costs",{"$f":"SUM(D46-C24)","v":174.96791811637695},{"$f":"SUM(C50/Production!$D$17)","v":23.329055748850259},{"$f":"SUM(C50/Production!$D$18)","v":63.394173230571361},null,{"$f":"SUM(H46-G24)","v":275.26489222098797},{"$f":"SUM(G50/Production!$E$17)","v":18.350992814732532},{"$f":"SUM(G50/Production!$E$18)","v":52.431408042092947},null,{"$f":"SUM(K46-K24)","v":-39.750851130179399},{"$f":"SUM(M46-L24)","v":165.19563335813933},{"$f":"SUM(L50/Production!$F$17)","v":26.179973590830322},{"$f":"SUM(L50/Production!$F$18)","v":60.601790719514625},null,{"$f":"IF(OR(P24=\"\",P46=\"\"),\"\",P46-P24)","v":""}]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(D46-C36)","v":-16.892698886910978},{"$f":"SUM(C51/Production!$D$17)","v":-2.2523598515881305},{"$f":"SUM(C51/Production!$D$18)","v":-6.1205430749677463},null,{"$f":"SUM(H46-G36)","v":62.152275217700094},{"$f":"SUM(G51/Production!$E$17)","v":4.1434850145133399},{"$f":"SUM(G51/Production!$E$18)","v":11.838528612895256},null,{"$f":"SUM(K46-K36)","v":-231.61146813346733},{"$f":"SUM(M46-L36)","v":-9.1649836451485953},{"$f":"SUM(L51/Production!$F$17)","v":-1.4524538264894764},{"$f":"SUM(L51/Production!$F$18)","v":-3.3621616353923058},null,{"$f":"IF(OR(P36=\"\",P46=\"\"),\"\",P46-P36)","v":""}]
[null,"Operating Expense Ratio",{"$f":"SUM(C24/D46)","v":0.5679804490953656},null,null,null,{"$f":"SUM(G24/H46)","v":0.59220015967261042},null,null,null,{"$f":"SUM(K24/K46)","v":1.1631741354221066},{"$f":"SUM(L24/M46)","v":0.56153616796332062},null,null,null,{"$f":"IF(OR(P24=\"\",P46=\"\"),\"\",P24/P46)","v":""}]
[]
["Breakeven Price Per Ton"]
[null,"Operating Costs",null,{"$f":"SUM(C24/Production!$D$17)","v":30.670944251149741},{"$f":"SUM(C24/Production!$D$18)","v":83.344957204211255},null,null,{"$f":"SUM(G24/Production!$E$17)","v":26.649007185267468},{"$f":"SUM(G24/Production!$E$18)","v":76.140020529335629},null,null,null,{"$f":"SUM(L24/Production!$F$17)","v":33.528425775255258},{"$f":"SUM(L24/Production!$F$18)","v":77.612096701979752}]
[null,"Total Costs",null,{"$f":"SUM(C36/Production!$D$17)","v":56.252359851588132},{"$f":"SUM(C36/Production!$D$18)","v":152.85967350975037},null,null,{"$f":"SUM(G36/Production!$E$17)","v":40.856514985486662},{"$f":"SUM(G36/Production!$E$18)","v":116.73289995853331},null,null,null,{"$f":"SUM(L36/Production!$F$17)","v":61.160853192575054},{"$f":"SUM(M36/Production!$F$17)","v":9.6926867183161747}]
[]
["Breakeven Yield (tons per acre)"]
[null,"Operating Costs",null,{"$f":"C24/D43","v":4.259853368215242},null,null,null,{"$f":"G24/H43","v":8.8830023950891555},null,null,null,null,{"$f":"L24/M43","v":3.5432620578279481}]
[null,"Total Costs",null,{"$f":"C36/D43","v":7.8128277571650182},null,null,null,{"$f":"G36/H43","v":13.618838328495553},null,null,null,null,{"$f":"L36/M43","v":6.4634388740545248}]
[]
["Cost of Standing Silage ($/lb.)",null,null,{"$f":"(((SUM(C9+C12+C13+C19+(C17*0.2)+(C18*0.2)+((C20-2.5)/2)+C21+C27)+(C14*0.4)+(C34*0.2)+ROUND(SUM(C9+C12+C13+C19+(C17*0.2)+(C18*0.2)*((C20-2.5)/2)+C21+(C14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$D$17)/2000","v":1.8317652565693451E-2},2,null,null,{"$f":"(((SUM(G9+G12+G13+G19+(G17*0.2)+(G18*0.2)+((G20-3.5)/2)+G21+G27)+(G14*0.4)+(G34*0.2)+ROUND(SUM(G9+G12+G13+G19+(G17*0.2)+(G18*0.2)*((G20-3.5)/2)+G21+(G14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$E$17)/2000","v":1.4707268812693021E-2},2,null,null,null,{"$f":"(((SUM(L11+L12+L13+L19+((L20-2.5)/2)+L21+L27)+(L14*0.05)+(L34*0.05)+ROUND(SUM(L11+L12+L13+L19+((L20-2.5)/2)+L21+(L14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$F$17)/2000","v":1.940470284022499E-2},3]
["Cost of Standing Silage ($/ton)",null,null,{"$f":"(((SUM(C9+C12+C13+C19+(C17*0.2)+(C18*0.2)+((C20-2.5)/2)+C21+C27)+(C14*0.4)+(C34*0.2)+ROUND(SUM(C9+C12+C13+C19+(C17*0.2)+(C18*0.2)*((C20-2.5)/2)+C21+(C14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$D$17)","v":36.6353051313869},2,null,null,{"$f":"(((SUM(G9+G12+G13+G19+(G17*0.2)+(G18*0.2)+((G20-3.5)/2)+G21+G27)+(G14*0.4)+(G34*0.2)+ROUND(SUM(G9+G12+G13+G19+(G17*0.2)+(G18*0.2)*((G20-3.5)/2)+G21+(G14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$E$17)","v":29.414537625386043},2,null,null,null,{"$f":"(((SUM(L11+L12+L13+L19+((L20-2.5)/2)+L21+L27)+(L14*0.05)+(L34*0.05)+ROUND(SUM(L11+L12+L13+L19+((L20-2.5)/2)+L21+(L14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$F$17)","v":38.809405680449977},3]
["On-Farm Harvest Cost ($/ton)",null,null,{"$f":"SUM(D36-D63)","v":19.617054720201232},null,null,null,{"$f":"SUM(H36-H63)","v":11.441977360100619},null,null,null,null,{"$f":"SUM(M36-M63)","v":22.351447512125077}]
[]
["TDN & Crude Protein Cost Analysis"]
[null,null,{"$f":"C3","v":"Barley Silage"},null,null,null,{"$f":"G3","v":"Corn Silage"},null,null,null,{"$f":"K3","v":"Alfalfa-Grass Silage"}]
[null,null,"Nutrient Cost ($/pound DM)",null,null,null,"Nutrient Cost ($/pound DM)",null,null,null,"Nutrient Cost ($/pound DM)"]
[null,null,{"$f":"\"TDN (\"&Production!D30&\"%)\"","v":"TDN (62.8%)"},null,{"$f":"\"Crude Protein (\"&Production!D29&\"%)\"","v":"Crude Protein (11.1%)"},null,{"$f":"\"TDN (\"&Production!E30&\"%)\"","v":"TDN (64.6%)"},null,{"$f":"\"Crude Protein (\"&Production!E29&\"%)\"","v":"Crude Protein (8.7%)"},null,{"$f":"\"TDN (\"&Production!F30&\"%)\"","v":"TDN (60.4%)"},null,{"$f":"\"Crude Protein (\"&Production!F29&\"%)\"","v":"Crude Protein (14.6%)"}]
["Without Storage Loss",null,{"$f":"(($E$36)/((2000*(Production!D30/100))))","v":0.12170356171158468},null,{"$f":"(($E$36)/((2000*(Production!D29/100))))","v":0.6885570878817584},null,{"$f":"(($I$36)/((2000*(Production!E30/100))))","v":9.0350541763570685E-2},null,{"$f":"(($I$36)/((2000*(Production!E29/100))))","v":0.67087873539386955},null,{"$f":"(($N$36)/((2000*(Production!F30/100))))","v":0.11719871610669427},null,{"$f":"(($N$36)/((2000*(Production!F29/100))))","v":0.48484948307152975}]
[{"$f":"\"With \"&Production!D24*100&\"% Storage Loss (as fed)\"","v":"With 5% Storage Loss (as fed)"},null,{"$f":"(($E$36/((2000*(1-Production!$D$24)*(Production!D30/100)))))","v":0.12810901232798388},null,{"$f":"(($E$36)/((2000*(1-Production!$D$24)*(Production!D29/100))))","v":0.72479693461237726},null,{"$f":"(($I$36/((2000*(1-Production!$D$24)*(Production!E30/100)))))","v":9.5105833435337558E-2},null,{"$f":"(($I$36)/((2000*(1-Production!$D$24)*(Production!E29/100))))","v":0.70618814251986284},null,{"$f":"(($N$36/((2000*(1-Production!$D$24)*(Production!F30/100)))))","v":0.12336706958599399},null,{"$f":"(($N$36)/((2000*(1-Production!$D$24)*(Production!F29/100))))","v":0.51036787691739982}]
[]
[]
[{"$f":"\"1.  Alfalfa-grass establishment (with oat silage nurse crop) net cost of $\"&TEXT(-K51,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!F19&\" silage production years.\"","v":"1.  Alfalfa-grass establishment (with oat silage nurse crop) net cost of $231.61 (total cost minus estimated gross revenue) were amortized over 7 silage production years."}]
[{"$f":"\"2.  Cost of barley and corn standing silage (includes: seed; fertilizer; pesticide; land taxes; crop insurance; 40% of fuel; 20% of labour,machinery lease, and machinery operating; 50% of other costs, and land costs.)\"","v":"2.  Cost of barley and corn standing silage (includes: seed; fertilizer; pesticide; land taxes; crop insurance; 40% of fuel; 20% of labour,machinery lease, and machinery operating; 50% of other costs, and land costs.)"}]
[]
[{"$f":"\"3.  Cost  of alfalfa and alfalfa-grass standing silage (includes: establishment, fertilizer, pesticide, land taxes, crop insurance, 5% of fuel and labour, 50% of other costs, and land costs.)\"","v":"3.  Cost  of alfalfa and alfalfa-grass standing silage (includes: establishment, fertilizer, pesticide, land taxes, crop insurance, 5% of fuel and labour, 50% of other costs, and land 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 utilization of this information is the responsibility of the user."]

{"sheet":"Risk Analysis","index":2,"n_rows":97,"n_cols":10,"rows_kept":97,"cut":false,"hidden":false,"merged":[[77,0,77,9],[89,0,89,9],[96,0,97,10],[0,0,0,10],[8,5,8,9],[11,0,11,2]]}
["Risk & Sensitivity Analysis (Stress Test)"]
[]
[null,null,null,null,null,"Barley",null,"Corn",null,"Alfalfa Grass"]
["Baseline Values:",null,null,null,null,"Silage",null,"Silage",null,"Silage"]
[null,"Production (Tons per acre)",null,null,null,{"$f":"Production!D17","v":7.5},null,{"$f":"Production!E17","v":15},null,{"$f":"Production!F17","v":6.31}]
[null,"Production Cost ($ per ton as fed)",null,null,null,{"$f":"Summary!D36","v":56.252359851588132},null,{"$f":"Summary!H36","v":40.856514985486662},null,{"$f":"Summary!M36","v":61.160853192575054}]
[null,"Production Cost ($ per lb. as fed)",null,null,null,{"$f":"Summary!D38","v":2.8126179925794068E-2},null,{"$f":"Summary!H38","v":2.0428257492743331E-2},null,{"$f":"Summary!M38","v":3.0580426596287527E-2}]
[]
[null,null,null,null,"Amount Added","Changed Cost ($ per ton)"]
["Change in Silage Yield (tons per acre)",null,null,null,-1.75,{"$f":"((Summary!$C$36/(Production!D17+$E$10))-(Summary!$C$36/Production!$D$17))","v":17.120283433092034},null,{"$f":"((Summary!$G$36/(Production!E17+$E$10))-(Summary!$G$36/Production!$E$17))","v":5.3961434886491801},null,{"$f":"((Summary!$L$36/(Production!F17+$E$10))-(Summary!$L$36/Production!$F$17))","v":23.471818659431229}]
["Change in Land Value",null,null,{"$f":"\"(from \"&TEXT('Fixed Cost Input'!D3,\"$#,###\")&\")\"","v":"(from $3,250)"},500,{"$f":"(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+$E$11)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+$E$11)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)","v":1.6144191197628439},null,{"$f":"(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+$E$11)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+$E$11)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)","v":0.80720955988142196},null,{"$f":"(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+$E$11)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+$E$11)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)","v":1.9188816795913362}]
["Percent Change in Owned Land Equity",null,null,{"$f":"\"(from \"&'Fixed Cost Input'!D5*100&\"%)\"","v":"(from 85%)"},-0.05,{"$f":"(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-$E$12),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+$E$12)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)","v":1.3304191197628445},null,{"$f":"(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-$E$12),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+$E$12)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)","v":0.66520955988142227},null,{"$f":"(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-$E$12),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+$E$12)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)","v":1.5813222501143163}]
["Change in Land Interest Rate",null,null,{"$f":"\"(from \"&ROUND('Fixed Cost Input'!C9*100,3)&\"%)\"","v":"(from 5.75%)"},1.4999999999999999E-2,{"$f":"(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9+$E$13,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)","v":0.73975245309617699},null,{"$f":"(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9+$E$13,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)","v":0.36987622654808849},null,{"$f":"(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9+$E$13,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)","v":0.87926202824426747}]
["Change in Machinery Interest Rate",null,null,{"$f":"\"(from \"&ROUND('Fixed Cost Input'!H10*100,3)&\"%)\"","v":"(from 6.25%)"},1.4999999999999999E-2,{"$f":"(-(Summary!$C$28-'Fixed Cost Input'!$J$12-ROUND((-PMT('Fixed Cost Input'!$H$10+$E$14,'Fixed Cost Input'!$I$10,('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$7),0)+(('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$6)*'Fixed Cost Input'!$J$8)),2))/Production!$D$17)","v":0.27602860364739568},null,{"$f":"(-(Summary!$G$28-'Fixed Cost Input'!$J$12-ROUND((-PMT('Fixed Cost Input'!$H$10+$E$14,'Fixed Cost Input'!$I$10,('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$7),0)+(('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$6)*'Fixed Cost Input'!$J$8)),2))/Production!$E$17)","v":0.13801430182369784},null,{"$f":"(-(Summary!$L$28-'Fixed Cost Input'!$J$12-ROUND((-PMT('Fixed Cost Input'!$H$10+$E$14,'Fixed Cost Input'!$I$10,('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$7),0)+(('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$6)*'Fixed Cost Input'!$J$8)),2))/Production!$F$17)","v":0.32808471114983645}]
["Change in Fertilizer Cost ($ per tonne)",null,null,null,150,{"$f":"(('Seed, Fertilizer & Chemical'!$O$66-'Seed, Fertilizer & Chemical'!$O$28)/Production!$D$17)","v":1.975953592928378},null,{"$f":"(('Seed, Fertilizer & Chemical'!$O$67-'Seed, Fertilizer & Chemical'!$O$29)/Production!$E$17)","v":1.9075284565129891},null,{"$f":"(((-Summary!$L$11-((Summary!K51+Summary!K12-'Seed, Fertilizer & Chemical'!O70)/Production!F19))+('Seed, Fertilizer & Chemical'!O69-'Seed, Fertilizer & Chemical'!O31))/Production!$F$17)","v":2.8484051811279731}]
[null,null,null,null,{"$f":"\"Total Change in Cost ($ per ton)\"","v":"Total Change in Cost ($ per ton)"},{"$f":"SUM(F10:F15)","v":23.056856322289672},null,{"$f":"SUM(H10:H15)","v":9.2839815932967991},null,{"$f":"SUM(J10:J15)","v":31.027774509658958}]
[]
[null,null,null,null,{"$f":"\"'Stress Test' Production Cost ($ per ton)\"","v":"'Stress Test' Production Cost ($ per ton)"},{"$f":"F16+(Summary!D36)","v":79.3092161738778},null,{"$f":"H16+(Summary!H36)","v":50.140496578783463},null,{"$f":"J16+(Summary!M36)","v":92.188627702234015}]
[null,null,null,null,{"$f":"\"($ per lb.)\"","v":"($ per lb.)"},{"$f":"SUM(F18/2000)","v":3.9654608086938901E-2},null,{"$f":"SUM(H18/2000)","v":2.5070248289391733E-2},null,{"$f":"SUM(J18/2000)","v":4.6094313851117008E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Forage Cost Comparison Analysis"]
[null,null,null,null,null,"Barley",null,"Corn",null,"Alfalfa Grass "]
[null,null,null,null,null,"Silage",null,"Silage",null,"Silage"]
["Cost of Silage ($/wet ton)",null,null,null,null,{"$f":"Summary!D36","v":56.252359851588132},null,{"$f":"Summary!H36","v":40.856514985486662},null,{"$f":"Summary!M36","v":61.160853192575054}]
[]
["Equivalent Dry Hay Value (TDN Basis) for Breakeven Purchase Decision:"]
[{"$f":"\"Alfalfa/Grass - \"&Production!D47&\"% H2O, \"&Production!D46&\"% TDN\"","v":"Alfalfa/Grass - 12.6% H2O, 60% TDN"},null,null,null,"($/ton)",{"$f":"SUM(2000*(1-(Production!D47/100))*(Production!D46/100))*Summary!C70","v":127.64269552311001},null,{"$f":"SUM(2000*(1-(Production!D47/100))*(Production!D46/100))*Summary!G70","v":94.759648201632928},null,{"$f":"SUM(2000*(1-(Production!D47/100))*(Production!D46/100))*Summary!K70","v":122.91801345270095}]
[null,null,null,null,"($/lb.)",{"$f":"SUM(F84/2000)","v":6.3821347761555E-2},null,{"$f":"SUM(H84/2000)","v":4.7379824100816467E-2},null,{"$f":"SUM(J84/2000)","v":6.1459006726350476E-2}]
[]
[{"$f":"\"Alfalfa - \"&Production!E47&\"% H2O, \"&Production!E46&\"%TDN\"","v":"Alfalfa - 12.1% H2O, 61.5%TDN"},null,null,null,"($/ton)",{"$f":"SUM(2000*(1-(Production!E47/100))*(Production!E46/100))*Summary!C70","v":131.58223981571402},null,{"$f":"SUM(2000*(1-(Production!E47/100))*(Production!E46/100))*Summary!G70","v":97.684295238519724},null,{"$f":"SUM(2000*(1-(Production!E47/100))*(Production!E46/100))*Summary!K70","v":126.71173589307466}]
[null,null,null,null,"($/lb.)",{"$f":"SUM(F87/2000)","v":6.5791119907857007E-2},null,{"$f":"SUM(H87/2000)","v":4.8842147619259861E-2},null,{"$f":"SUM(J87/2000)","v":6.3355867946537331E-2}]
[]
["Equivalent Dry Hay Value (CP Basis) for Breakeven Purchase Decision:"]
[{"$f":"\"Alfalfa/Grass - \"&Production!D47&\"% H2O, \"&Production!D45&\"% CP\"","v":"Alfalfa/Grass - 12.6% H2O, 14% CP"},null,null,null,"($/ton)",{"$f":"SUM(2000*(1-(Production!D47/100))*(Production!D45/100))*Summary!E70","v":168.50369054642394},null,{"$f":"SUM(2000*(1-(Production!D47/100))*(Production!D45/100))*Summary!I70","v":164.17744412558778},null,{"$f":"SUM(2000*(1-(Production!D47/100))*(Production!D45/100))*Summary!M70","v":118.65236549726477}]
[null,null,null,null,"($/lb.)",{"$f":"SUM(F91/2000)","v":8.4251845273211973E-2},null,{"$f":"SUM(H91/2000)","v":8.2088722062793898E-2},null,{"$f":"SUM(J91/2000)","v":5.9326182748632383E-2}]
[]
[{"$f":"\"Alfalfa - \"&Production!E47&\"% H2O, \"&Production!E45&\"% CP\"","v":"Alfalfa - 12.1% H2O, 18.2% CP"},null,null,null,"($/ton)",{"$f":"SUM(2000*(1-(Production!E47/100))*(Production!E45/100))*Summary!E70","v":220.30797161029591},null,{"$f":"SUM(2000*(1-(Production!E47/100))*(Production!E45/100))*Summary!I70","v":214.65167666168094},null,{"$f":"SUM(2000*(1-(Production!E47/100))*(Production!E45/100))*Summary!M70","v":155.13050120563437}]
[null,null,null,null,"($/lb.)",{"$f":"SUM(F94/2000)","v":0.11015398580514796},null,{"$f":"SUM(H94/2000)","v":0.10732583833084047},null,{"$f":"SUM(J94/2000)","v":7.7565250602817187E-2}]
[]
["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":"Forage Insurance","index":3,"n_rows":100,"n_cols":10,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[23,2,23,3],[23,6,23,7],[32,2,32,3],[68,7,68,9],[3,2,5,2],[3,3,5,3],[31,4,32,9],[3,4,3,9],[5,4,5,5],[4,4,4,5],[4,6,4,9],[5,6,5,7],[5,8,5,9]]}
["AgriInsurance Analysis"]
[]
[]
[null,"Forage Region 6","Barley Silage","Corn Silage","Alfalfa Grass Silage "]
[null,"Risk Area 14",null,null,"Basic Hay option",null,"Select Hay option"]
[null,null,null,null,{"$f":"B93","v":"80% Coverage"},null,"More Than 4 Year Stand",null,"4 Years or Less Stand"]
[null,"*Based on 2025 MASC data*","80% Coverage","80% Coverage","Low - $31/tonne","High - $52/tonne","70% Coverage","80% Coverage","70% Coverage","80% Coverage"]
[]
["A.","Silage Acres",160,160,160,160,160,160,160,160]
[]
["Coverage"]
["B.","Probable Yield - IC (tons/acre)",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,2,FALSE)","v":4.8659999999999997},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,2,FALSE)","v":13.249000000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,2,FALSE)","v":4.3109999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,2,FALSE)","v":4.3109999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,2,FALSE)","v":2.7789999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,2,FALSE)","v":2.7789999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,2,FALSE)","v":4.3109999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,2,FALSE)","v":4.3109999999999999}]
["C.","Premium ($/Acre)",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,5,FALSE)","v":16.27},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,5,FALSE)","v":21.64},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,5,FALSE)","v":5.7},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,5,FALSE)","v":9.19},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,5,FALSE)","v":14.86},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,5,FALSE)","v":21.49},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,5,FALSE)","v":14.86},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,5,FALSE)","v":21.49}]
["D.","Premium (Total $) = A x C ",{"$f":"C13*C9","v":2603.1999999999998},3462.4,912,1470.3999999999999,2377.6,3438.3999999999996,2377.6,3438.3999999999996]
["E.","Premium Cost (% of Insured) = C/H",{"$f":"C13/C20","v":8.0535942691276563E-2},3.4605119446829813E-2,5.2644884792626731E-2,5.0781907912875651E-2,8.8307313025931533E-2,0.11174351529686137,5.689626503266261E-2,7.1996173863252313E-2]
[]
["Coverage Calculation"]
["F.","Coverage (tons/acre) = B x %",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,3,FALSE)","v":3.8929999999999998},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,3,FALSE)","v":10.599},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,3,FALSE)","v":3.4489999999999998},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,3,FALSE)","v":3.4489999999999998},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,3,FALSE)","v":1.9450000000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$93,3,FALSE)","v":2.2229999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,3,FALSE)","v":3.0179999999999998},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,3,FALSE)","v":3.4489999999999998}]
["G.","Coverage ($/ton)",{"$f":"'DATA (HIDE)'!D3","v":51.897435897435898},{"$f":"'DATA (HIDE)'!C4","v":59},{"$f":"'DATA (HIDE)'!D7","v":31.39},{"$f":"'DATA (HIDE)'!D8","v":52.46},{"$f":"'DATA (HIDE)'!$D$2","v":86.54},{"$f":"'DATA (HIDE)'!$D$2","v":86.54},{"$f":"'DATA (HIDE)'!$D$2","v":86.54},{"$f":"'DATA (HIDE)'!$D$2","v":86.54}]
["H.","Coverage ($/acre) = F x G",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,4,FALSE)","v":202.02160000000003},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,4,FALSE)","v":625.34100000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,4,FALSE)","v":108.27262748228719},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,4,FALSE)","v":180.96996307753719},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,4,FALSE)","v":168.27598406981701},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,4,FALSE)","v":192.31541036550516},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,4,FALSE)","v":261.17707359998542},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,4,FALSE)","v":298.4880841142691}]
["I.","Coverage (Total $) = A x H",{"$f":"C20*C9","v":32323.456000000006},100054.56,17323.620397165949,28955.194092405949,26924.157451170722,30770.465658480825,41788.331775997663,47758.093458283052]
[]
["Indemnity Calculation"]
["J.","Avg.Silage Yield (tons/acre)",1.75]
["K.","Avg. Total No. of  tons",{"$f":"$C$24*C9","v":280},280,280,280,280,280,280,280]
["L.","Percent of Probable Yield",{"$f":"$C$24/C12","v":0.35963830661734486},0.13208544041059703,0.40593829737879844,0.40593829737879844,0.62972292191435775,0.62972292191435775,0.40593829737879844,0.40593829737879844]
["M.","Forage Indemnity (tons/acre) = F - J",{"$f":"IF(C18-$C$24<0,0,C18-$C$24)","v":2.1429999999999998},8.8490000000000002,1.6989999999999998,1.6989999999999998,0.19500000000000006,0.47299999999999986,1.2679999999999998,1.6989999999999998]
["N.","Forage Indemnity (% of coverage)",{"$f":"C27/C18","v":0.55047521191882864},0.83489008397018583,0.49260655262394892,0.49260655262394892,0.10025706940874039,0.2127755285650022,0.42014579191517559,0.49260655262394892]
["O.","Est. Forage Indemnity ($/acre) = G x M",{"$f":"C27*C19","v":111.21620512820512},522.09100000000001,53.331609999999998,89.129539999999992,16.875300000000006,40.933419999999991,109.73271999999999,147.03146000000001]
["P.","Estimated Forage Indemnity = A x O",{"$f":"SUM(C27*C19*C9)","v":17794.592820512818},83534.559999999998,8533.0576000000001,14260.7264,2700.0480000000011,6549.3471999999983,17557.235199999999,23525.033600000002]
[]
["Hay Disaster Benefit Calculation",null,null,null,"(more than 20% of the producers insured by AgriInsurance have less than 50% of their long-term probable yield)"]
["Q.","Significant MB hay yield loss","Yes"]
["R.",{"$f":"\"Est. HDB ($/acre) = M x $\"&'DATA (HIDE)'!D9&\"/ton\"","v":"Est. HDB ($/acre) = M x $19.73/ton"},"n/a","n/a",{"$f":"IF($C$33=\"Yes\",E27*'DATA (HIDE)'!D9,0)","v":33.521269999999994},{"$f":"IF($C$33=\"Yes\",F27*'DATA (HIDE)'!D9,0)","v":33.521269999999994},{"$f":"IF($C$33=\"Yes\",G27*'DATA (HIDE)'!D9,0)","v":3.8473500000000014},{"$f":"IF($C$33=\"Yes\",H27*'DATA (HIDE)'!D9,0)","v":9.3322899999999969},{"$f":"IF($C$33=\"Yes\",I27*'DATA (HIDE)'!D9,0)","v":25.017639999999997},{"$f":"IF($C$33=\"Yes\",J27*'DATA (HIDE)'!D9,0)","v":33.521269999999994}]
["S.","Est. Hay Disaster Benefit = A x R","n/a","n/a",{"$f":"IF($C$33=\"Yes\",E27*'DATA (HIDE)'!D9*E9,0)","v":5363.4031999999988},{"$f":"IF($C$33=\"Yes\",F27*'DATA (HIDE)'!D9*F9,0)","v":5363.4031999999988},{"$f":"IF($C$33=\"Yes\",G27*'DATA (HIDE)'!D9*G9,0)","v":615.57600000000025},{"$f":"IF($C$33=\"Yes\",H27*'DATA (HIDE)'!D9*H9,0)","v":1493.1663999999996},{"$f":"IF($C$33=\"Yes\",I27*'DATA (HIDE)'!D9*I9,0)","v":4002.8223999999996},{"$f":"IF($C$33=\"Yes\",J27*'DATA (HIDE)'!D9*J9,0)","v":5363.4031999999988}]
[]
["Total Indemnity + HDB"]
["T.","Est. Indemnity + HDB ($/acre) = O + R",{"$f":"C29","v":111.21620512820512},{"$f":"D29","v":522.09100000000001},{"$f":"E34+E29","v":86.852879999999999},122.65080999999998,20.722650000000009,50.265709999999984,134.75035999999997,180.55273]
["U.","Est. Indemnity + HDB = P + S",{"$f":"C30","v":17794.592820512818},{"$f":"D30","v":83534.559999999998},13896.460799999999,19624.1296,3315.6240000000016,8042.5135999999984,21560.0576,28888.436800000003]
[]
["Breakeven Calculation"]
[null,"Est. Breakeven yield (tons/acre)",{"$f":"C18-(C13/C19)","v":3.5794970355731222},10.232220338983051,3.2674135074864603,3.2738189096454442,1.7732874971111625,1.9746755257684308,2.8462874971111622,3.2006755257684305]
[]
["Costs Not Covered By AgriInsurance"]
[null,"Operating Costs",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,8,FALSE)","v":28.010481883623015},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,8,FALSE)","v":103.29173915957347},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,8,FALSE)","v":30.594403564323471},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,8,FALSE)","v":43.288382572043645},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,8,FALSE)","v":19.2489562763555},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,8,FALSE)","v":0}]
[null,"Operating & Fixed Costs",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,9,FALSE)","v":176.97509888691093},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,9,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,9,FALSE)","v":252.25635616286138},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,9,FALSE)","v":179.55902056761138},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,9,FALSE)","v":192.25299957533156},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,9,FALSE)","v":168.21357327964341},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,9,FALSE)","v":99.351910045163152},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,9,FALSE)","v":62.040899530879472}]
[null,"Total Costs",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,10,FALSE)","v":219.87109888691094},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,10,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,10,FALSE)","v":277.65235616286139},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,10,FALSE)","v":204.9550205676114},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,10,FALSE)","v":217.64899957533157},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,10,FALSE)","v":193.60957327964343},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,10,FALSE)","v":124.74791004516317},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,10,FALSE)","v":87.436899530879487}]
[]
["AgriInsurance Risk Ratio",null,null,null,"(AgriInsurance Coverage / Cost)"]
[null,"Operating Costs",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,12,FALSE)","v":0.87823228110505924},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,12,FALSE)","v":1.5643884858512629},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,12,FALSE)","v":0.51177156721090333},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,12,FALSE)","v":0.85538961948108139},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,12,FALSE)","v":0.79538906641436991},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,12,FALSE)","v":0.90901607590213707},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,12,FALSE)","v":1.2345040790451725},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,12,FALSE)","v":1.4108618046230545}]
[null,"Total Costs",{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$114:$P$126,13,FALSE)","v":0.47884592583137414},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$130:$P$142,13,FALSE)","v":1.0203856108336504},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$81:$G$93,13,FALSE)","v":0.28055355851706665},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$81:$O$93,13,FALSE)","v":0.46892523352138293},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$63:$O$75,13,FALSE)","v":0.4360328851488503},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$63:$G$75,13,FALSE)","v":0.49832329731297181},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$45:$O$57,13,FALSE)","v":0.67675606573357605},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$45:$G$57,13,FALSE)","v":0.7734355036955155}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Forage Insurance Indemnity"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"4 Years or Less Stand","Forage Region 1",null,null,null,"Risk Area 1"]
[null,"More Than 4 Year Stand","Forage Region 2",null,null,null,"Risk Area 2"]
[null,null,"Forage Region 3",null,null,null,"Risk Area 3"]
[null,{"$f":"'DATA (HIDE)'!F7","v":"Low - $31/tonne"},"Forage Region 4",null,null,null,"Risk Area 4"]
[null,{"$f":"'DATA (HIDE)'!F8","v":"High - $52/tonne"},"Forage Region 5",null,null,null,"Risk Area 5"]
[null,null,"Forage Region 6",null,null,null,"Risk Area 6"]
[null,"70% Coverage",null,null,null,null,"Risk Area 7"]
[null,"80% Coverage",null,null,null,null,"Risk Area 8"]
[null,null,null,null,null,null,"Risk Area 9"]
[null,"Yes",null,null,null,null,"Risk Area 10"]
[null,"No",null,null,null,null,"Risk Area 11"]
[null,null,null,null,null,null,"Risk Area 12"]
[null,null,null,null,null,null,"Risk Area 14"]
[null,null,null,null,null,null,"Risk Area 15"]
[null,null,null,null,null,null,"Risk Area 16"]

{"sheet":"Charts","index":4,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,""]

{"sheet":"Chart data (HIDE)","index":5,"n_rows":214,"n_cols":17,"rows_kept":214,"cut":false,"hidden":true,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1]]}
[{"$f":"\"Barley Silage ($\"&ROUND(B23,0)&\" per acre)\"","v":"Barley Silage ($422 per acre)"}]
[{"$f":"\"Corn Silage ($\"&ROUND(C23,0)&\" per acre)\"","v":"Corn Silage ($613 per acre)"}]
[{"$f":"\"Alfalfa-Grass Silage ($\"&ROUND(D23,0)&\" per acre)\"","v":"Alfalfa-Grass Silage ($386 per acre)"}]
[null,{"$f":"Summary!C3","v":"Barley Silage"},{"$f":"Summary!G3","v":"Corn Silage"},{"$f":"Summary!K3","v":"Alfalfa-Grass Silage"}]
[{"$f":"Summary!B9","v":"Seed & Treatment"},{"$f":"Summary!C9","v":24.75},{"$f":"Summary!G9","v":99.2},{"$f":"Summary!L9","v":" -"}]
[{"$f":"Summary!B11","v":"Establishment (amortized)"},{"$f":"Summary!C11","v":" -"},{"$f":"Summary!G11","v":" -"},{"$f":"Summary!L11","v":33.087352590495335}]
[{"$f":"Summary!B12","v":"Fertilizer"},{"$f":"Summary!C12","v":94.301531883623085},{"$f":"Summary!G12","v":171.26400777901196},{"$f":"Summary!L12","v":88.315340651365318}]
[{"$f":"Summary!B14","v":"Field Fuel Costs"},{"$f":"Summary!C14","v":18.311999999999998},{"$f":"Summary!G14","v":18.623999999999999},{"$f":"Summary!L14","v":13.356}]
[{"$f":"Summary!B15","v":"Moving Fuel Costs"},{"$f":"Summary!C15","v":3.0685500000000001},{"$f":"Summary!G15","v":6.1371000000000002},{"$f":"Summary!L15","v":2.5816734000000001}]
[{"$f":"Summary!B16","v":"Packing Fuel Costs"},{"$f":"Summary!C16","v":3},{"$f":"Summary!G16","v":6},{"$f":"Summary!L16","v":2.524}]
[{"$f":"Summary!B17","v":"Machinery Operating"},{"$f":"Summary!C17","v":19},{"$f":"Summary!G17","v":19},{"$f":"Summary!L17","v":19}]
[{"$f":"Summary!B18","v":"Machinery Lease"},{"$f":"Summary!C18","v":4.8},{"$f":"Summary!G18","v":4.8},{"$f":"Summary!L18","v":4.8}]
[{"$f":"Summary!B19","v":"Crop Insurance"},{"$f":"Summary!C19","v":16.79},{"$f":"Summary!G19","v":22.16},{"$f":"Summary!L19","v":21.49}]
[{"$f":"Summary!B20","v":"Miscellaneous"},{"$f":"Summary!C20","v":7.5},{"$f":"Summary!G20","v":8.5},{"$f":"Summary!L20","v":4.5}]
[{"$f":"Summary!B21","v":"Land Taxes"},{"$f":"Summary!C21","v":15},{"$f":"Summary!G21","v":15},{"$f":"Summary!L21","v":15}]
[{"$f":"Summary!B22","v":"Rental & Custom Costs"},{"$f":"Summary!C22","v":0},{"$f":"Summary!G22","v":0},{"$f":"Summary!L22","v":0}]
[{"$f":"Summary!B23","v":"Interest on Operating"},{"$f":"Summary!C23","v":7.51},{"$f":"Summary!G23","v":13.05},{"$f":"Summary!L23","v":6.91}]
[{"$f":"Summary!B27","v":"Land Costs"},{"$f":"Summary!C27","v":78.671856601778671},{"$f":"Summary!G27","v":78.671856601778671},{"$f":"Summary!L27","v":78.671856601778671}]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"Summary!B28","v":"Machinery Costs"},{"$f":"Summary!C28","v":66.29978547264453},{"$f":"Summary!G28","v":66.29978547264453},{"$f":"Summary!L28","v":66.29978547264453}]
[{"$f":"Summary!#REF!","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!+Summary!C29","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!+Summary!G29","v":{"$error":"#REF!"}},{"$f":"Summary!#REF!+Summary!L29","v":{"$error":"#REF!"}},null,"storage?"]
["Labour",{"$f":"Summary!C34","v":42.896000000000001},{"$f":"Summary!G34","v":64.147999999999996},{"$f":"Summary!L34","v":25.396000000000001}]
["Total",{"$f":"Summary!C36","v":421.89269888691098},{"$f":"Summary!G36","v":612.84772478229991},{"$f":"Summary!L36","v":385.92498364514859}]
[]
[]
[]
["Without Storage Loss",null,null,null,"With Storage Loss"]
[null,"TDN Cost ($/lb DM)","CP Cost ($/lb DM)",null,null,"TDN Cost ($/lb)","CP Cost ($/lb)",null,null,null,null,"DM Cost ($/lb)",null,null,null,"As Fed Cost ($/ton)","DM Cost ($/ton)"]
[{"$f":"Summary!C67","v":"Barley Silage"},{"$f":"Summary!C70","v":0.12170356171158468},{"$f":"Summary!E70","v":0.6885570878817584},null,{"$f":"A29","v":"Barley Silage"},{"$f":"Summary!C71","v":0.12810901232798388},{"$f":"Summary!E71","v":0.72479693461237726},null,null,null,{"$f":"A29","v":"Barley Silage"},{"$f":"Summary!E38","v":7.6429836754875177E-2},null,null,{"$f":"A29","v":"Barley Silage"},{"$f":"Summary!D36","v":56.252359851588132},{"$f":"Summary!E36","v":152.85967350975037}]
[{"$f":"Summary!G67","v":"Corn Silage"},{"$f":"Summary!G70","v":9.0350541763570685E-2},{"$f":"Summary!I70","v":0.67087873539386955},null,"Corn Silage",{"$f":"Summary!G71","v":9.5105833435337558E-2},{"$f":"Summary!I71","v":0.70618814251986284},null,null,null,{"$f":"A30","v":"Corn Silage"},{"$f":"Summary!I38","v":5.8366449979266655E-2},null,null,{"$f":"A30","v":"Corn Silage"},{"$f":"Summary!H36","v":40.856514985486662},{"$f":"Summary!I36","v":116.73289995853331}]
[{"$f":"Summary!K67","v":"Alfalfa-Grass Silage"},{"$f":"Summary!K70","v":0.11719871610669427},{"$f":"Summary!M70","v":0.48484948307152975},null,"Alfalfa-Grass Silage",{"$f":"Summary!K71","v":0.12336706958599399},{"$f":"Summary!M71","v":0.51036787691739982},null,null,null,"Alfalfa-Grass Silage",{"$f":"Summary!N38","v":7.078802452844335E-2},null,null,"Alfalfa-Grass Silage",{"$f":"Summary!M36","v":61.160853192575054},{"$f":"Summary!N36","v":141.57604905688669}]
[{"$f":"Production!D51","v":"Alfalfa Hay"},{"$f":"Production!D$61","v":0.11557385703727166},{"$f":"Production!D$62","v":0.39053803339517618},null,"Alfalfa Hay",{"$f":"Production!D63","v":0.14446732129658957},{"$f":"Production!D64","v":0.48817254174397029},null,null,null,"Alfalfa Hay",{"$f":"Production!D$56/2000","v":7.1077922077922073E-2},null,null,"Alfalfa Hay",{"$f":"Production!D57","v":125.09714285714286},{"$f":"Production!D56","v":142.15584415584414}]
[{"$f":"Production!E51","v":"Alfalfa-Grass Hay"},{"$f":"Production!E$61","v":0.12692622950819671},{"$f":"Production!E$62","v":0.54396955503512878},null,"Alfalfa-Grass Hay",{"$f":"Production!E63","v":0.15865778688524587},{"$f":"Production!E64","v":0.67996194379391084},null,null,null,"Alfalfa-Grass Hay",{"$f":"Production!E$56/2000","v":7.6155737704918028E-2},null,null,"Alfalfa-Grass Hay",{"$f":"Production!E57","v":133.2043010752688},{"$f":"Production!E56","v":152.31147540983605}]
[{"$f":"Production!F51","v":"Greenfeed Hay"},{"$f":"Production!F$61","v":0.13905096115902812},{"$f":"Production!F$62","v":0.82026021532194371},null,"Greenfeed Hay",{"$f":"Production!F63","v":0.17381370144878516},{"$f":"Production!F64","v":1.0253252691524295},null,null,null,"Greenfeed Hay",{"$f":"Production!F$56/2000","v":8.1205761316872432E-2},null,null,"Greenfeed Hay",{"$f":"Production!F57","v":139.45583038869259},{"$f":"Production!F56","v":162.41152263374485}]
[{"$f":"Production!G51","v":"Alfalfa Baled Silage"},{"$f":"Production!G$61","v":0.12570434782608694},{"$f":"Production!G$62","v":0.43167701863354035},null,"Alfalfa Baled Silage",{"$f":"Production!G63","v":0.13232036613272311},{"$f":"Production!G64","v":0.45439686171951615},null,null,null,"Alfalfa Baled Silage",{"$f":"Production!G$56/2000","v":7.8565217391304343E-2},null,null,"Alfalfa Baled Silage",{"$f":"Production!G57","v":78.679245283018872},{"$f":"Production!G56","v":157.13043478260869}]
[{"$f":"Production!H51","v":"Alfalfa-Grass Baled Silage"},{"$f":"Production!H$61","v":0.13598901098901101},{"$f":"Production!H$62","v":0.56258467559837422},null,"Alfalfa-Grass Baled Silage",{"$f":"Production!H63","v":0.1431463273568537},{"$f":"Production!H64","v":0.59219439536670981},null,null,null,"Alfalfa-Grass Baled Silage",{"$f":"Production!H$56/2000","v":8.213736263736264E-2},null,null,"Alfalfa-Grass Baled Silage",{"$f":"Production!H57","v":82.288073394495413},{"$f":"Production!H56","v":164.27472527472528}]
[{"$f":"Production!I51","v":"Greenfeed Baled Silage"},{"$f":"Production!I$61","v":0.13846098473941837},{"$f":"Production!I$62","v":0.78896636587366697},null,"Greenfeed Baled Silage",{"$f":"Production!I63","v":0.14574840498886146},{"$f":"Production!I64","v":0.83049091144596521},null,null,null,"Greenfeed Baled Silage",{"$f":"Production!I$56/2000","v":8.3630434782608704E-2},null,null,"Greenfeed Baled Silage",{"$f":"Production!I57","v":83.630434782608702},{"$f":"Production!I56","v":167.2608695652174}]
[{"$f":"Production!L51","v":0},{"$f":"Production!L61","v":0},{"$f":"Production!L62","v":0},null,0,{"$f":"B38","v":0},0,null,null,null,0,{"$f":"Production!L56","v":0}]
[{"$f":"Production!M51","v":0},{"$f":"Production!M61","v":0},{"$f":"Production!M62","v":0},null,0,0,0,null,null,null,0,{"$f":"Production!M56","v":0}]
[{"$f":"Production!N51","v":0},{"$f":"Production!N61","v":0},{"$f":"Production!N62","v":0},null,0,0,0,null,null,null,{"$f":"A40","v":0},{"$f":"Production!N56","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"AgriInsurance Insured Value Analysis - \"&Introduction!L9&\" Manitoba - \"&'Forage Insurance'!B4&\"/\"&'Forage Insurance'!B5","v":"AgriInsurance Insured Value Analysis - 2025 Manitoba - Forage Region 6/Risk Area 14"}]
[{"$f":"\"AgriInsurance Risk Analysis - \"&Introduction!L9&\" Manitoba - \"&'Forage Insurance'!B4&\"/\"&'Forage Insurance'!B5","v":"AgriInsurance Risk Analysis - 2025 Manitoba - Forage Region 6/Risk Area 14"}]
[null,null,"80% Insured Value","80% Coverage of Operating Costs","80% Coverage of Total Costs (Risk)","Premium Cost (% of Insured)"]
["Barley Silage",null,{"$f":"'Forage Insurance'!C20","v":202.02160000000003},{"$f":"'Forage Insurance'!C50","v":0.87823228110505924},{"$f":"'Forage Insurance'!C51","v":0.47884592583137414},{"$f":"'Forage Insurance'!C15","v":8.0535942691276563E-2}]
["Corn Silage",null,{"$f":"'Forage Insurance'!D20","v":625.34100000000001},{"$f":"'Forage Insurance'!D50","v":1.5643884858512629},{"$f":"'Forage Insurance'!D51","v":1.0203856108336504},{"$f":"'Forage Insurance'!D15","v":3.4605119446829813E-2}]
["Alfalfa Grass Select Hay >4 years ",null,{"$f":"'Forage Insurance'!H20","v":192.31541036550516},{"$f":"'Forage Insurance'!H50","v":0.90901607590213707},{"$f":"'Forage Insurance'!H51","v":0.49832329731297181},{"$f":"'Forage Insurance'!H15","v":0.11174351529686137}]
["Alfalfa Grass Basic Hay  (High) ",null,{"$f":"'Forage Insurance'!F20","v":180.96996307753719},{"$f":"'Forage Insurance'!F50","v":0.85538961948108139},{"$f":"'Forage Insurance'!F51","v":0.46892523352138293},{"$f":"'Forage Insurance'!F15","v":5.0781907912875651E-2}]
[]
[]
[null,null,null,null,null,{"$f":"\"(HDB = Hay Disaster Benefit = $\"&'DATA (HIDE)'!D9&\"/tonne, if more than 20% of the producers insured by AgriInsurance have less than 50% of their long-term probable yield)\"","v":"(HDB = Hay Disaster Benefit = $19.73/tonne, if more than 20% of the producers insured by AgriInsurance have less than 50% of their long-term probable yield)"}]
[null,null,null,null,null,{"$f":"'Forage Insurance'!B4&\" AgriInsurance Indemnity + HDB ($ per acre) @ \"&'Forage Insurance'!C24&\" Ton per Acre Yield\"","v":"Forage Region 6 AgriInsurance Indemnity + HDB ($ per acre) @ 1.75 Ton per Acre Yield"}]
[null,44,35,null,null,{"$f":"'Forage Insurance'!B4&\" AgriInsurance Indemnity ($ per acre) @ \"&'Forage Insurance'!C24&\" Ton per Acre Yield\"","v":"Forage Region 6 AgriInsurance Indemnity ($ per acre) @ 1.75 Ton per Acre Yield"}]
[null,"Indem + HDB",{"$f":"\"Indemnity ($/ac) @ \"&'Forage Insurance'!C24&\" ton/ac yield\"","v":"Indemnity ($/ac) @ 1.75 ton/ac yield"},{"$f":"'Forage Insurance'!B12","v":"Probable Yield - IC (tons/acre)"},"AgriInsurance Coverage (tons/ac)",{"$f":"\"Est. Actual Yield (\"&'Forage Insurance'!C24&\" ton/ac)\"","v":"Est. Actual Yield (1.75 ton/ac)"}]
[{"$f":"\"Barley 80%  ($\"&'Forage Insurance'!C13&\"/acre, $\"&'DATA (HIDE)'!E3&\"/tonne)\"","v":"Barley 80%  ($16.27/acre, $52/tonne)"},{"$f":"C97","v":111.21620512820512},{"$f":"'Forage Insurance'!C$29","v":111.21620512820512},{"$f":"'Forage Insurance'!C$12","v":4.8659999999999997},{"$f":"'Forage Insurance'!C$18","v":3.8929999999999998},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
[{"$f":"\"Corn 80%  ($\"&'Forage Insurance'!D13&\"/acre, $\"&'DATA (HIDE)'!E4&\"/tonne)\"","v":"Corn 80%  ($21.64/acre, $59/tonne)"},{"$f":"C98","v":522.09100000000001},{"$f":"'Forage Insurance'!D$29","v":522.09100000000001},{"$f":"'Forage Insurance'!D$12","v":13.249000000000001},{"$f":"'Forage Insurance'!D$18","v":10.599},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
[{"$f":"\"Basic Hay Low ($\"&'Forage Insurance'!E13&\"/acre, $\"&'DATA (HIDE)'!E7&\"/ton)\"","v":"Basic Hay Low ($5.7/acre, $31/ton)"},{"$f":"'Forage Insurance'!E$38","v":86.852879999999999},{"$f":"'Forage Insurance'!E$29","v":53.331609999999998},{"$f":"'Forage Insurance'!E$12","v":4.3109999999999999},{"$f":"'Forage Insurance'!E$18","v":3.4489999999999998},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
[{"$f":"\"Basic Hay High ($\"&'Forage Insurance'!F13&\"/acre, $\"&'DATA (HIDE)'!E8&\"/ton)\"","v":"Basic Hay High ($9.19/acre, $52/ton)"},{"$f":"'Forage Insurance'!F$38","v":122.65080999999998},{"$f":"'Forage Insurance'!F$29","v":89.129539999999992},{"$f":"'Forage Insurance'!F$12","v":4.3109999999999999},{"$f":"'Forage Insurance'!F$18","v":3.4489999999999998},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
[{"$f":"\"Alfalfa Grass >4 years 70% ($\"&'Forage Insurance'!G13&\"/acre, $\"&'DATA (HIDE)'!E2&\"/ton)\"","v":"Alfalfa Grass >4 years 70% ($14.86/acre, $87/ton)"},{"$f":"'Forage Insurance'!G$38","v":20.722650000000009},{"$f":"'Forage Insurance'!G$29","v":16.875300000000006},{"$f":"'Forage Insurance'!G$12","v":2.7789999999999999},{"$f":"'Forage Insurance'!G$18","v":1.9450000000000001},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
[{"$f":"\"Alfalfa Grass >4 years 80% ($\"&'Forage Insurance'!H13&\"/acre, $\"&'DATA (HIDE)'!E2&\"/ton)\"","v":"Alfalfa Grass >4 years 80% ($21.49/acre, $87/ton)"},{"$f":"'Forage Insurance'!H$38","v":50.265709999999984},{"$f":"'Forage Insurance'!H$29","v":40.933419999999991},{"$f":"'Forage Insurance'!H$12","v":2.7789999999999999},{"$f":"'Forage Insurance'!H$18","v":2.2229999999999999},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
[{"$f":"\"Alfalfa Grass <=4 years 70% ($\"&'Forage Insurance'!I13&\"/acre, $\"&'DATA (HIDE)'!E2&\"/ton)\"","v":"Alfalfa Grass <=4 years 70% ($14.86/acre, $87/ton)"},{"$f":"'Forage Insurance'!I$38","v":134.75035999999997},{"$f":"'Forage Insurance'!I$29","v":109.73271999999999},{"$f":"'Forage Insurance'!I$12","v":4.3109999999999999},{"$f":"'Forage Insurance'!I$18","v":3.0179999999999998},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
[{"$f":"\"Alfalfa Grass <=4 years 80% ($\"&'Forage Insurance'!J13&\"/acre, $\"&'DATA (HIDE)'!E2&\"/ton)\"","v":"Alfalfa Grass <=4 years 80% ($21.49/acre, $87/ton)"},{"$f":"'Forage Insurance'!J$38","v":180.55273},{"$f":"'Forage Insurance'!J$29","v":147.03146000000001},{"$f":"'Forage Insurance'!J$12","v":4.3109999999999999},{"$f":"'Forage Insurance'!J$18","v":3.4489999999999998},{"$f":"'Forage Insurance'!$C$24","v":1.75}]
["insured and premium chart"]
["cost per ton as fed and DM chart"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Impact of Silage Yield on Cost Per Ton\"","v":"Impact of Silage Yield on Cost Per Ton"}]
[]
[null,"Ton Yield",{"$f":"\"Barley Silage (from \"&Production!D17&\" tons/ac)\"","v":"Barley Silage (from 7.5 tons/ac)"},{"$f":"\"Corn Silage (from \"&Production!E17&\" tons/ac)\"","v":"Corn Silage (from 15 tons/ac)"},{"$f":"\"Alfalfa Grass Silage (from \"&Production!F17&\" tons/ac)\"","v":"Alfalfa Grass Silage (from 6.31 tons/ac)"}]
[null,{"$f":"SUM(B166*3)","v":-5.25},{"$f":"IF(Production!$D$17+B164<=0,NA(),((Summary!$C$36/(Production!$D$17+B164))-(Summary!$C$36/Production!$D$17))+Summary!$D$36)","v":187.50786617196044},{"$f":"IF(Production!$E$17+B164<=0,NA(),((Summary!$G$36/(Production!$E$17+B164))-(Summary!$G$36/Production!$E$17))+Summary!$H$36)","v":62.856176900748707},{"$f":"IF(Production!$F$17+B164<=0,NA(),((Summary!$L$36/(Production!$F$17+B164))-(Summary!$L$36/Production!$F$17))+Summary!$M$36)","v":364.08017325014032}]
[null,{"$f":"SUM(B166*2)","v":-3.5},{"$f":"IF(Production!$D$17+B165<=0,NA(),((Summary!$C$36/(Production!$D$17+B165))-(Summary!$C$36/Production!$D$17))+Summary!$D$36)","v":105.47317472172774},{"$f":"IF(Production!$E$17+B165<=0,NA(),((Summary!$G$36/(Production!$E$17+B165))-(Summary!$G$36/Production!$E$17))+Summary!$H$36)","v":53.291106502808688},{"$f":"IF(Production!$F$17+B165<=0,NA(),((Summary!$L$36/(Production!$F$17+B165))-(Summary!$L$36/Production!$F$17))+Summary!$M$36)","v":137.33985183101376}]
[null,{"$f":"-ABS('Risk Analysis'!$E$10)","v":-1.75},{"$f":"IF(Production!$D$17+B166<=0,NA(),((Summary!$C$36/(Production!$D$17+B166))-(Summary!$C$36/Production!$D$17))+Summary!$D$36)","v":73.372643284680166},{"$f":"IF(Production!$E$17+B166<=0,NA(),((Summary!$G$36/(Production!$E$17+B166))-(Summary!$G$36/Production!$E$17))+Summary!$H$36)","v":46.252658474135842},{"$f":"IF(Production!$F$17+B166<=0,NA(),((Summary!$L$36/(Production!$F$17+B166))-(Summary!$L$36/Production!$F$17))+Summary!$M$36)","v":84.632671852006283}]
[null,0,{"$f":"Summary!$D$36","v":56.252359851588132},{"$f":"Summary!$H$36","v":40.856514985486662},{"$f":"Summary!$M$36","v":61.160853192575054}]
[null,{"$f":"ABS('Risk Analysis'!$E$10)","v":1.75},{"$f":"IF(Production!$D$17+B168<=0,NA(),((Summary!$C$36/(Production!$D$17+B168))-(Summary!$C$36/Production!$D$17))+Summary!$D$36)","v":45.610021501287676},{"$f":"IF(Production!$E$17+B168<=0,NA(),((Summary!$G$36/(Production!$E$17+B168))-(Summary!$G$36/Production!$E$17))+Summary!$H$36)","v":36.587923867599997},{"$f":"IF(Production!$F$17+B168<=0,NA(),((Summary!$L$36/(Production!$F$17+B168))-(Summary!$L$36/Production!$F$17))+Summary!$M$36)","v":47.881511618504796}]
[null,{"$f":"SUM(B168*2)","v":3.5},{"$f":"IF(Production!$D$17+B169<=0,NA(),((Summary!$C$36/(Production!$D$17+B169))-(Summary!$C$36/Production!$D$17))+Summary!$D$36)","v":38.353881716991907},{"$f":"IF(Production!$E$17+B169<=0,NA(),((Summary!$G$36/(Production!$E$17+B169))-(Summary!$G$36/Production!$E$17))+Summary!$H$36)","v":33.126904042286483},{"$f":"IF(Production!$F$17+B169<=0,NA(),((Summary!$L$36/(Production!$F$17+B169))-(Summary!$L$36/Production!$F$17))+Summary!$M$36)","v":39.339957558119124}]
[null,{"$f":"SUM(B168*3)","v":5.25},{"$f":"IF(Production!$D$17+B170<=0,NA(),((Summary!$C$36/(Production!$D$17+B170))-(Summary!$C$36/Production!$D$17))+Summary!$D$36)","v":33.089623442110664},{"$f":"IF(Production!$E$17+B170<=0,NA(),((Summary!$G$36/(Production!$E$17+B170))-(Summary!$G$36/Production!$E$17))+Summary!$H$36)","v":30.264085174434562},{"$f":"IF(Production!$F$17+B170<=0,NA(),((Summary!$L$36/(Production!$F$17+B170))-(Summary!$L$36/Production!$F$17))+Summary!$M$36)","v":33.384514156154722}]
[]
[null,{"$f":"\"Impact of Fertilizer Cost on Cost Per Ton\"","v":"Impact of Fertilizer Cost on Cost Per Ton"}]
[]
[null,"Fertilizer Cost","Barley Silage","Corn Silage","Alfalfa Grass Silage"]
[null,{"$f":"SUM(B177*3)","v":-450},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$108-'Seed, Fertilizer & Chemical'!$O$28)/Production!$D$17)+Summary!$D$36","v":50.324499072803},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$109-'Seed, Fertilizer & Chemical'!$O$29)/Production!$E$17)+Summary!$H$36","v":35.133929615947693},{"$f":"-(((-Summary!$L$11-((Summary!$K$51+Summary!$K$12-'Seed, Fertilizer & Chemical'!$O$111)/Production!$F$17))+('Seed, Fertilizer & Chemical'!$O$111-'Seed, Fertilizer & Chemical'!$O$31))/Production!$F$17)+Summary!$M$36","v":52.670864566233469}]
[null,{"$f":"SUM(B177*2)","v":-300},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$87-'Seed, Fertilizer & Chemical'!$O$28)/Production!$D$17)+Summary!$D$36","v":52.300452665731378},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$88-'Seed, Fertilizer & Chemical'!$O$29)/Production!$E$17)+Summary!$H$36","v":37.041458072460678},{"$f":"-(((-Summary!$L$11-((Summary!$K$51+Summary!$K$12-'Seed, Fertilizer & Chemical'!$O$90)/Production!$F$17))+('Seed, Fertilizer & Chemical'!$O$90-'Seed, Fertilizer & Chemical'!$O$31))/Production!$F$17)+Summary!$M$36","v":55.49510050878478}]
[null,{"$f":"-ABS('Risk Analysis'!$E$15)","v":-150},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$66-'Seed, Fertilizer & Chemical'!$O$28)/Production!$D$17)+Summary!$D$36","v":54.276406258659755},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$67-'Seed, Fertilizer & Chemical'!$O$29)/Production!$E$17)+Summary!$H$36","v":38.94898652897367},{"$f":"-(((-Summary!$L$11-((Summary!$K$51+Summary!$K$12-'Seed, Fertilizer & Chemical'!$O$69)/Production!$F$17))+('Seed, Fertilizer & Chemical'!$O$69-'Seed, Fertilizer & Chemical'!$O$31))/Production!$F$17)+Summary!$M$36","v":58.319336451336085}]
[null,0,{"$f":"Summary!$D$36","v":56.252359851588132},{"$f":"Summary!$H$36","v":40.856514985486662},{"$f":"Summary!$M$36","v":61.160853192575054}]
[null,{"$f":"ABS('Risk Analysis'!$E$15)","v":150},{"$f":"(('Seed, Fertilizer & Chemical'!$O$66-'Seed, Fertilizer & Chemical'!$O$28)/Production!$D$17)+Summary!$D$36","v":58.228313444516509},{"$f":"(('Seed, Fertilizer & Chemical'!$O$67-'Seed, Fertilizer & Chemical'!$O$29)/Production!$E$17)+Summary!$H$36","v":42.764043441999654},{"$f":"(((-Summary!$L$11-((Summary!$K$51+Summary!$K$12-'Seed, Fertilizer & Chemical'!$O$69)/Production!$F$17))+('Seed, Fertilizer & Chemical'!$O$69-'Seed, Fertilizer & Chemical'!$O$31))/Production!$F$17)+Summary!$M$36","v":64.002369933814023}]
[null,{"$f":"SUM(B179*2)","v":300},{"$f":"(('Seed, Fertilizer & Chemical'!$O$87-'Seed, Fertilizer & Chemical'!$O$28)/Production!$D$17)+Summary!$D$36","v":60.204267037444886},{"$f":"(('Seed, Fertilizer & Chemical'!$O$88-'Seed, Fertilizer & Chemical'!$O$29)/Production!$E$17)+Summary!$H$36","v":44.671571898512646},{"$f":"(((-Summary!$L$11-((Summary!$K$51+Summary!$K$12-'Seed, Fertilizer & Chemical'!$O$90)/Production!$F$17))+('Seed, Fertilizer & Chemical'!$O$90-'Seed, Fertilizer & Chemical'!$O$31))/Production!$F$17)+Summary!$M$36","v":66.826605876365335}]
[null,{"$f":"SUM(B179*3)","v":450},{"$f":"(('Seed, Fertilizer & Chemical'!$O$108-'Seed, Fertilizer & Chemical'!$O$28)/Production!$D$17)+Summary!$D$36","v":62.180220630373263},{"$f":"(('Seed, Fertilizer & Chemical'!$O$109-'Seed, Fertilizer & Chemical'!$O$29)/Production!$E$17)+Summary!$H$36","v":46.579100355025631},{"$f":"(((-Summary!$L$11-((Summary!$K$51+Summary!$K$12-'Seed, Fertilizer & Chemical'!$O$111)/Production!$F$17))+('Seed, Fertilizer & Chemical'!$O$111-'Seed, Fertilizer & Chemical'!$O$31))/Production!$F$17)+Summary!$M$36","v":69.650841818916632}]
[]
[null,{"$f":"\"Impact of Land Value on Cost Per Ton (from $\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\"/acre, \"&'Fixed Cost Input'!D5*100&\"% equity @ \"&'Fixed Cost Input'!C9*100&\"% for \"&'Fixed Cost Input'!D9&\" yrs) \"","v":"Impact of Land Value on Cost Per Ton (from $3,250/acre, 85% equity @ 5.75% for 25 yrs) "}]
[]
[null,"Land Value","Barley Silage","Corn Silage","Alfalfa Grass Silage"]
[null,{"$f":"SUM(B188*3)","v":-1500},{"$f":"IF('Fixed Cost Input'!$D$3+B186<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B186)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B186)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":51.410778971350979},{"$f":"IF('Fixed Cost Input'!$D$3+B186<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B186)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B186)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":38.435724545368082},{"$f":"IF('Fixed Cost Input'!$D$3+B186<0,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B186)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B186)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":55.40620079926623}]
[null,{"$f":"SUM(B188*2)","v":-1000},{"$f":"IF('Fixed Cost Input'!$D$3+B187<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B187)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B187)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":53.025445638017644},{"$f":"IF('Fixed Cost Input'!$D$3+B187<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B187)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B187)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":39.243057878701414},{"$f":"IF('Fixed Cost Input'!$D$3+B187<0,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B187)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B187)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":57.325376710518213}]
[null,{"$f":"-ABS('Risk Analysis'!$E$11)","v":-500},{"$f":"IF('Fixed Cost Input'!$D$3+B188<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B188)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B188)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":54.638778971350973},{"$f":"IF('Fixed Cost Input'!$D$3+B188<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B188)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B188)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":40.049724545368086},{"$f":"IF('Fixed Cost Input'!$D$3+B188<0,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B188)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B188)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":59.242967835716307}]
[null,0,{"$f":"Summary!$D$36","v":56.252359851588132},{"$f":"Summary!$H$36","v":40.856514985486662},{"$f":"Summary!$M$36","v":61.160853192575054}]
[null,{"$f":"ABS('Risk Analysis'!$E$11)","v":500},{"$f":"IF('Fixed Cost Input'!$D$3+B190<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B190)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B190)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":57.866778971350975},{"$f":"IF('Fixed Cost Input'!$D$3+B190<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B190)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B190)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":41.663724545368083},{"$f":"IF('Fixed Cost Input'!$D$3+B190<0,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B190)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B190)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":63.079734872166391}]
[null,{"$f":"SUM(B190*2)","v":1000},{"$f":"IF('Fixed Cost Input'!$D$3+B191<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B191)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B191)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":59.480112304684312},{"$f":"IF('Fixed Cost Input'!$D$3+B191<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B191)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B191)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":42.470391212034748},{"$f":"IF('Fixed Cost Input'!$D$3+B191<0,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B191)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B191)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":64.997325997364484}]
[null,{"$f":"SUM(B190*3)","v":1500},{"$f":"IF('Fixed Cost Input'!$D$3+B192<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B192)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B192)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":61.093445638017641},{"$f":"IF('Fixed Cost Input'!$D$3+B192<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B192)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B192)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":43.27705787870142},{"$f":"IF('Fixed Cost Input'!$D$3+B192<0,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3+B192)*'Fixed Cost Input'!$D$6,0)+(('Fixed Cost Input'!$D$3+B192)*'Fixed Cost Input'!$D$5*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":66.914917122562585}]
[]
[null,{"$f":"\"Impact of Owned Land Equity on Cost Per Ton (from \"&'Fixed Cost Input'!D5*100&\"% equity, $\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\"/acre @ \"&'Fixed Cost Input'!C9*100&\"% for \"&'Fixed Cost Input'!D9&\" yrs) \"","v":"Impact of Owned Land Equity on Cost Per Ton (from 85% equity, $3,250/acre @ 5.75% for 25 yrs) "}]
[]
[null,"Owned Equity","Barley Silage","Corn Silage","Alfalfa Grass Silage"]
[null,{"$f":"SUM(B199*3)","v":-0.15000000000000002},{"$f":"IF('Fixed Cost Input'!$D$5+B197>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B197),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B197)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":60.241445638017645},{"$f":"IF('Fixed Cost Input'!$D$5+B197>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B197),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B197)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":42.851057878701418},{"$f":"IF('Fixed Cost Input'!$D$5+B197>100%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B197),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B197)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":65.902238834131524}]
[null,{"$f":"SUM(B199*2)","v":-0.1},{"$f":"IF('Fixed Cost Input'!$D$5+B198>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B198),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B198)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":58.912112304684307},{"$f":"IF('Fixed Cost Input'!$D$5+B198>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B198),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B198)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":42.186391212034749},{"$f":"IF('Fixed Cost Input'!$D$5+B198>100%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B198),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B198)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":64.322207138410448}]
[null,{"$f":"-ABS('Risk Analysis'!$E$12)","v":-0.05},{"$f":"IF('Fixed Cost Input'!$D$5+B199>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B199),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B199)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":57.582778971350976},{"$f":"IF('Fixed Cost Input'!$D$5+B199>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B199),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B199)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":41.521724545368087},{"$f":"IF('Fixed Cost Input'!$D$5+B199>100%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B199),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B199)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":62.742175442689373}]
[null,0,{"$f":"Summary!$D$36","v":56.252359851588132},{"$f":"Summary!$H$36","v":40.856514985486662},{"$f":"Summary!$M$36","v":61.160853192575054}]
[null,{"$f":"ABS('Risk Analysis'!$E$12)","v":0.05},{"$f":"IF('Fixed Cost Input'!$D$5+B201>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B201),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B201)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":54.922778971350979},{"$f":"IF('Fixed Cost Input'!$D$5+B201>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B201),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B201)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":40.191724545368082},{"$f":"IF('Fixed Cost Input'!$D$5+B201>100%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B201),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B201)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":59.580527265193332}]
[null,{"$f":"SUM(B201*2)","v":0.1},{"$f":"IF('Fixed Cost Input'!$D$5+B202>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B202),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B202)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":53.592112304684306},{"$f":"IF('Fixed Cost Input'!$D$5+B202>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B202),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B202)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":39.526391212034753},{"$f":"IF('Fixed Cost Input'!$D$5+B202>100%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B202),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B202)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":57.998910783418367}]
[null,{"$f":"SUM(B201*3)","v":0.15000000000000002},{"$f":"IF('Fixed Cost Input'!$D$5+B203>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B203),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B203)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":52.262778971350976},{"$f":"IF('Fixed Cost Input'!$D$5+B203>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B203),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B203)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":38.861724545368084},{"$f":"IF('Fixed Cost Input'!$D$5+B203>100%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6-B203),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5+B203)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":56.418879087697292}]
[]
[null,{"$f":"\"Impact of Land Interest Rates on Cost Per Ton (from \"&'Fixed Cost Input'!C9*100&\"% @ $\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\"/acre, \"&'Fixed Cost Input'!D5*100&\"% equity, for \"&'Fixed Cost Input'!D9&\" yrs) \"","v":"Impact of Land Interest Rates on Cost Per Ton (from 5.75% @ $3,250/acre, 85% equity, for 25 yrs) "}]
[]
[null,"Interest Rate","Barley Silage","Corn Silage","Alfalfa Grass Silage"]
[null,{"$f":"SUM(B210*3)","v":-4.4999999999999998E-2},{"$f":"IF('Fixed Cost Input'!$C$9+B208<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B208,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":54.330778971350973},{"$f":"IF('Fixed Cost Input'!$C$9+B208<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B208,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":39.895724545368083},{"$f":"IF('Fixed Cost Input'!$C$9+B208<0%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B208,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":58.876882257269401}]
[null,{"$f":"SUM(B210*2)","v":-0.03},{"$f":"IF('Fixed Cost Input'!$C$9+B209<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B209,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":54.917445638017639},{"$f":"IF('Fixed Cost Input'!$C$9+B209<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B209,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":40.189057878701419},{"$f":"IF('Fixed Cost Input'!$C$9+B209<0%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B209,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":59.574188120977801}]
[null,{"$f":"-ABS('Risk Analysis'!$E$13)","v":-1.4999999999999999E-2},{"$f":"IF('Fixed Cost Input'!$C$9+B210<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B210,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":55.558778971350975},{"$f":"IF('Fixed Cost Input'!$C$9+B210<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B210,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":40.509724545368087},{"$f":"IF('Fixed Cost Input'!$C$9+B210<0%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B210,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":60.336470212895392}]
[null,0,{"$f":"Summary!$D$36","v":56.252359851588132},{"$f":"Summary!$H$36","v":40.856514985486662},{"$f":"Summary!$M$36","v":61.160853192575054}]
[null,{"$f":"ABS('Risk Analysis'!$E$13)","v":1.4999999999999999E-2},{"$f":"IF('Fixed Cost Input'!$C$9+B212<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B212,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":56.992112304684312},{"$f":"IF('Fixed Cost Input'!$C$9+B212<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B212,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":41.226391212034748},{"$f":"IF('Fixed Cost Input'!$C$9+B212<0%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B212,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":62.040115220819324}]
[null,{"$f":"SUM(B212*2)","v":0.03},{"$f":"IF('Fixed Cost Input'!$C$9+B213<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B213,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":57.772112304684306},{"$f":"IF('Fixed Cost Input'!$C$9+B213<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B213,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":41.616391212034749},{"$f":"IF('Fixed Cost Input'!$C$9+B213<0%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B213,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":62.967215062340713}]
[null,{"$f":"SUM(B212*3)","v":4.4999999999999998E-2},{"$f":"IF('Fixed Cost Input'!$C$9+B214<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B214,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$D$17)+Summary!$D$36)","v":58.586778971350974},{"$f":"IF('Fixed Cost Input'!$C$9+B214<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B214,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$E$17)+Summary!$H$36)","v":42.023724545368083},{"$f":"IF('Fixed Cost Input'!$C$9+B214<0%,NA(),(-(Summary!$L$27-ROUND((-PMT('Fixed Cost Input'!$C$9+B214,'Fixed Cost Input'!$D$9,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$5)*'Fixed Cost Input'!$D$7)),2))/Production!$F$17)+Summary!$M$36)","v":63.93551934126306}]

{"sheet":"DATA (HIDE)","index":6,"n_rows":142,"n_cols":18,"rows_kept":142,"cut":false,"hidden":true,"merged":[[26,4,26,7],[27,4,27,5],[27,6,27,7],[15,15,15,17],[15,4,15,7],[15,8,15,11],[16,4,16,5],[16,6,16,7],[15,12,15,14],[16,8,16,9],[16,10,16,11],[128,1,128,6],[17,6,17,7],[17,8,17,9],[17,10,17,11],[112,1,112,6],[96,1,96,6],[79,1,79,6],[79,9,79,14],[43,1,43,6],[27,10,27,11],[61,1,61,6],[17,4,17,5],[28,8,28,9],[28,10,28,11],[26,8,26,11],[27,8,27,9],[28,4,28,5],[28,6,28,7],[43,9,43,14],[61,9,61,14],[96,9,96,14]]}
["Select Hay - 80%","Dollar Value ($/tonne)","Dollar Value ($/ton)","Greenfeed Silage Dollar Value ($/ton)"]
["Alfalfa-Grass",193,{"$f":"SUM(B2/2204.62)*2000","v":175.08686304215692},{"$f":"ROUND(((C2*2000)/((2000*(1-(Production!$D$47/100))))*(2000*(1-(Production!$F$31/100))))/2000,2)","v":86.54},{"$f":"ROUND(D2,0)","v":87},null,"***2025 MASC DATA***"]
["Greenfeed",null,121,{"$f":"((C3*2000)/((2000*(1-(Production!$F$47/100))))*(2000*(1-(Production!$D$31/100))))/2000","v":51.897435897435898},52]
["Corn Silage",null,59,null,{"$f":"ROUND(C4,0)","v":59}]
[]
["Basic Hay","Dollar Value ($/tonne)","Dollar Value ($/ton)","Dollar Value Silage($/ton)"]
["Low Dollar Value",70,{"$f":"SUM(B7/2204.62)*2000","v":63.503007320989553},{"$f":"ROUND(((C7*2000)/((2000*(1-(Production!$D$47/100))))*(2000*(1-(Production!$F$31/100))))/2000,2)","v":31.39},{"$f":"ROUND(D7,0)","v":31},{"$f":"\"Low - $\"&E7&\"/tonne\"","v":"Low - $31/tonne"}]
["High Dollar Value",117,{"$f":"SUM(B8/2204.62)*2000","v":106.14074080793969},{"$f":"ROUND(((C8*2000)/((2000*(1-(Production!$D$47/100))))*(2000*(1-(Production!$F$31/100))))/2000,2)","v":52.46},{"$f":"ROUND(D8,0)","v":52},{"$f":"\"High - $\"&E8&\"/tonne\"","v":"High - $52/tonne"}]
["Hay Disaster Benefit Value (HDB)",44,{"$f":"SUM(B9/2204.62)*2000","v":39.916176030336295},{"$f":"ROUND(((C9*2000)/((2000*(1-(Production!$D$47/100))))*(2000*(1-(Production!$F$31/100))))/2000,2)","v":19.73}]
[]
["Corn Silage IPI",{"$f":"Production!E23","v":1},"(Linked to production tab)"]
["Alfalfa Grass IPI",{"$f":"Production!F23","v":1}]
["Greenfeed (Barley) IPI",{"$f":"Production!D23","v":1}]
[]
[]
[null,null,null,null,"Select Hay-80%",null,null,null,{"$f":"\"Basic Hay Low - $\"&$B$7&\"/tonne\"","v":"Basic Hay Low - $70/tonne"},null,null,null,"Greenfeed",null,null,"Silage Corn"]
[null,null,null,null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,"Alfalfa-Grass"]
[null,null,null,null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,null,"D soil zone",0.8,null,"D soil zone",0.8]
["Forage Region",null,null,null,"Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Coverage per acre (tonnes)","Premium ($/Acre)","Risk Area","Probable Yield (tons)","Premium ($/Acre)","Risk Area","Probable Yield (tons)","Premium ($/Acre)"]
[1,null,null,null,1.901,11.57,1.256,{"$f":"F20","v":11.57},1.901,4,1.256,{"$f":"J20","v":4},1,2.0870000000000002,16.98,1,13.249000000000001,20.95]
[2,null,null,null,1.7689999999999999,16.3,1.218,16.3,1.7689999999999999,4.03,1.218,4.03,2,2.0870000000000002,19.02,2,13.249000000000001,21.4]
[3,null,null,null,1.806,15.82,1.3140000000000001,15.82,1.806,7.84,1.3140000000000001,7.84,3,2.0870000000000002,18.37,3,13.249000000000001,21.4]
[4,null,null,null,1.8540000000000001,15.12,1.3149999999999999,15.12,1.8540000000000001,4.5999999999999996,1.3149999999999999,4.5999999999999996,4,2.0870000000000002,19.96,4,13.249000000000001,21.64]
[5,null,null,null,2.177,22.83,1.4510000000000001,22.83,2.177,5.66,1.4510000000000001,5.66,5,2.0870000000000002,18.16,5,13.249000000000001,20.71]
[6,null,null,null,1.9330000000000001,21.49,1.246,21.49,1.9330000000000001,5.7,1.246,5.7,6,2.0870000000000002,18.3,6,13.249000000000001,21.64]
[null,null,null,null,null,null,null,null,null,null,null,null,7,2.0870000000000002,18.079999999999998,7,13.249000000000001,22.1]
[null,null,null,null,"Select Hay-70%",null,null,null,{"$f":"\"Basic Hay High - $\"&$B$8&\"/tonne\"","v":"Basic Hay High - $117/tonne"},null,null,null,8,2.0870000000000002,21.78,8,13.249000000000001,20.71]
[null,null,null,null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,9,2.0870000000000002,18,9,13.249000000000001,20.49]
[null,null,null,null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,10,2.0870000000000002,17.57,10,13.249000000000001,20.49]
["Forage Region",null,null,null,"Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Coverage per acre (tonnes)","Premium ($/Acre)",11,2.0870000000000002,17.13,11,13.249000000000001,20.03]
[1,null,null,null,1.901,8,1.256,{"$f":"F31","v":8},{"$f":"I20","v":1.901},6.44,{"$f":"K20","v":1.256},{"$f":"J31","v":6.44},12,2.0870000000000002,16.559999999999999,12,13.249000000000001,20.71]
[2,null,null,null,1.7689999999999999,11.28,1.218,11.28,1.7689999999999999,6.5,1.218,6.5,14,2.0870000000000002,16.27,14,13.249000000000001,21.64]
[3,null,null,null,1.806,10.96,1.3140000000000001,10.96,1.806,12.66,1.3140000000000001,12.66,15,2.0870000000000002,14.73,15,13.249000000000001,19.100000000000001]
[4,null,null,null,1.8540000000000001,10.48,1.3149999999999999,10.48,1.8540000000000001,7.43,1.3149999999999999,7.43,16,2.0870000000000002,14.31,16,13.249000000000001,18.64]
[5,null,null,null,2.177,15.73,1.4510000000000001,15.73,2.177,9.1300000000000008,1.4510000000000001,9.1300000000000008]
[6,null,null,null,1.9330000000000001,14.86,1.246,14.86,1.9330000000000001,9.19,1.246,9.19]
[]
[]
[]
[]
[]
[]
["Alfalfa-Grass",0.8,null,null,null,null,null,null,"Alfalfa-Grass",0.7]
["<=4 years","Forage Region",null,null,null,null,null,null,"<=4 years","Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((((E$20*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.2389999999999999},{"$f":"ROUND((((E$21*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.9449999999999998},{"$f":"ROUND((((E$22*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.0279999999999996},{"$f":"ROUND((((E$23*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.1349999999999998},{"$f":"ROUND((((E$24*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.8550000000000004},{"$f":"ROUND((((E$25*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.3109999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((((E$31*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.2389999999999999},{"$f":"ROUND((((E$32*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.9449999999999998},{"$f":"ROUND((((E$33*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.0279999999999996},{"$f":"ROUND((((E$34*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.1349999999999998},{"$f":"ROUND((((E$35*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.8550000000000004},{"$f":"ROUND((((E$36*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.3109999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B46*0.8,3)","v":3.391},3.1560000000000001,3.222,3.3079999999999998,3.8839999999999999,3.4489999999999998,null,"Coverage per acre (tons)",{"$f":"ROUND(J46*0.7,3)","v":2.9670000000000001},{"$f":"ROUND(K46*0.7,3)","v":2.762},2.82,2.895,3.399,3.0179999999999998]
["Dollar Coverage per acre",{"$f":"ROUND((($E$20*2204.62)/2000*$B$12),3)*0.8*$C$2","v":293.44558245865505},{"$f":"ROUND((($E$21*2204.62)/2000*$B$12),3)*0.8*$C$2","v":273.13550634576478},{"$f":"ROUND((($E$22*2204.62)/2000*$B$12),3)*0.8*$C$2","v":278.87835545354756},{"$f":"ROUND((($E$23*2204.62)/2000*$B$12),3)*0.8*$C$2","v":286.30203844653505},{"$f":"ROUND((($E$24*2204.62)/2000*$B$12),3)*0.8*$C$2","v":336.16677704094127},{"$f":"ROUND((($E$25*2204.62)/2000*$B$12),3)*0.8*$C$2","v":298.4880841142691},null,"Dollar Coverage per acre",{"$f":"ROUND((($E$31*2204.62)/2000*$B$12),3)*0.7*$C$2","v":256.76488465132314},{"$f":"ROUND((($E$32*2204.62)/2000*$B$12),3)*0.7*$C$2","v":238.99356805254419},{"$f":"ROUND((($E$33*2204.62)/2000*$B$12),3)*0.7*$C$2","v":244.01856102185408},{"$f":"ROUND((($E$34*2204.62)/2000*$B$12),3)*0.7*$C$2","v":250.51428364071811},{"$f":"ROUND((($E$35*2204.62)/2000*$B$12),3)*0.7*$C$2","v":294.14592991082361},{"$f":"ROUND((($E$36*2204.62)/2000*$B$12),3)*0.7*$C$2","v":261.17707359998542}]
["Premium ($/Acre)",{"$f":"F$20","v":11.57},{"$f":"F$21","v":16.3},{"$f":"F$22","v":15.82},{"$f":"F$23","v":15.12},{"$f":"F$24","v":22.83},{"$f":"F$25","v":21.49},null,"Premium ($/Acre)",{"$f":"F$31","v":8},{"$f":"F$32","v":11.28},{"$f":"F$33","v":10.96},{"$f":"F$34","v":10.48},{"$f":"F$35","v":15.73},{"$f":"F$36","v":14.86}]
["Premium Cost (% of Insured)",{"$f":"SUM(B49/B48)","v":3.9428093969109769E-2},5.9677338248970382E-2,5.6727242149257152E-2,5.2811359926183535E-2,6.7912719397668395E-2,7.1996173863252313E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J49/J48)","v":3.1156908433424193E-2},4.7197922906109434E-2,4.4914616142738555E-2,4.183394195210912E-2,5.3476857574636077E-2,5.689626503266261E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$L$24-B48<0,0,SUM(Summary!$L$24-B48))","v":0},{"$f":"IF(Summary!$L$24-C48<0,0,SUM(Summary!$L$24-C48))","v":0},{"$f":"IF(Summary!$L$24-D48<0,0,SUM(Summary!$L$24-D48))","v":0},{"$f":"IF(Summary!$L$24-E48<0,0,SUM(Summary!$L$24-E48))","v":0},{"$f":"IF(Summary!$L$24-F48<0,0,SUM(Summary!$L$24-F48))","v":0},{"$f":"IF(Summary!$L$24-G48<0,0,SUM(Summary!$L$24-G48))","v":0},null,"Operating Costs",{"$f":"IF(Summary!$L$24-J48<0,0,SUM(Summary!$L$24-J48))","v":0},{"$f":"IF(Summary!$L$24-K48<0,0,SUM(Summary!$L$24-K48))","v":0},{"$f":"IF(Summary!$L$24-L48<0,0,SUM(Summary!$L$24-L48))","v":0},{"$f":"IF(Summary!$L$24-M48<0,0,SUM(Summary!$L$24-M48))","v":0},{"$f":"IF(Summary!$L$24-N48<0,0,SUM(Summary!$L$24-N48))","v":0},{"$f":"IF(Summary!$L$24-O48<0,0,SUM(Summary!$L$24-O48))","v":0}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-B48<0,0,SUM(Summary!$L$32-B48))","v":67.083401186493518},{"$f":"IF(Summary!$L$32-C48<0,0,SUM(Summary!$L$32-C48))","v":87.39347729938379},{"$f":"IF(Summary!$L$32-D48<0,0,SUM(Summary!$L$32-D48))","v":81.650628191601015},{"$f":"IF(Summary!$L$32-E48<0,0,SUM(Summary!$L$32-E48))","v":74.226945198613521},{"$f":"IF(Summary!$L$32-F48<0,0,SUM(Summary!$L$32-F48))","v":24.362206604207302},{"$f":"IF(Summary!$L$32-G48<0,0,SUM(Summary!$L$32-G48))","v":62.040899530879472},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-J48<0,0,SUM(Summary!$L$32-J48))","v":103.76409899382543},{"$f":"IF(Summary!$L$32-K48<0,0,SUM(Summary!$L$32-K48))","v":121.53541559260438},{"$f":"IF(Summary!$L$32-L48<0,0,SUM(Summary!$L$32-L48))","v":116.51042262329449},{"$f":"IF(Summary!$L$32-M48<0,0,SUM(Summary!$L$32-M48))","v":110.01470000443047},{"$f":"IF(Summary!$L$32-N48<0,0,SUM(Summary!$L$32-N48))","v":66.38305373432496},{"$f":"IF(Summary!$L$32-O48<0,0,SUM(Summary!$L$32-O48))","v":99.351910045163152}]
["Total Costs",{"$f":"IF(Summary!$L$36-B48<0,0,SUM(Summary!$L$36-B48))","v":92.479401186493533},{"$f":"IF(Summary!$L$36-C48<0,0,SUM(Summary!$L$36-C48))","v":112.7894772993838},{"$f":"IF(Summary!$L$36-D48<0,0,SUM(Summary!$L$36-D48))","v":107.04662819160103},{"$f":"IF(Summary!$L$36-E48<0,0,SUM(Summary!$L$36-E48))","v":99.622945198613536},{"$f":"IF(Summary!$L$36-F48<0,0,SUM(Summary!$L$36-F48))","v":49.758206604207317},{"$f":"IF(Summary!$L$36-G48<0,0,SUM(Summary!$L$36-G48))","v":87.436899530879487},null,"Total Costs",{"$f":"IF(Summary!$L$36-J48<0,0,SUM(Summary!$L$36-J48))","v":129.16009899382544},{"$f":"IF(Summary!$L$36-K48<0,0,SUM(Summary!$L$36-K48))","v":146.9314155926044},{"$f":"IF(Summary!$L$36-L48<0,0,SUM(Summary!$L$36-L48))","v":141.9064226232945},{"$f":"IF(Summary!$L$36-M48<0,0,SUM(Summary!$L$36-M48))","v":135.41070000443048},{"$f":"IF(Summary!$L$36-N48<0,0,SUM(Summary!$L$36-N48))","v":91.779053734324975},{"$f":"IF(Summary!$L$36-O48<0,0,SUM(Summary!$L$36-O48))","v":124.74791004516317}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B48/Summary!$L$24","v":1.3870274428368372},{"$f":"C48/Summary!$L$24","v":1.2910279300867933},{"$f":"D48/Summary!$L$24","v":1.3181726198988748},{"$f":"E48/Summary!$L$24","v":1.3532620969730287},{"$f":"F48/Summary!$L$24","v":1.5889574524145147},{"$f":"G48/Summary!$L$24","v":1.4108618046230545},null,"Operating Costs",{"$f":"J48/Summary!$L$24","v":1.2136490124822323},{"$f":"K48/Summary!$L$24","v":1.1296494388259442},{"$f":"L48/Summary!$L$24","v":1.1534010424115153},{"$f":"M48/Summary!$L$24","v":1.1841043348513998},{"$f":"N48/Summary!$L$24","v":1.3903377708627005},{"$f":"O48/Summary!$L$24","v":1.2345040790451725}]
["Total Costs",{"$f":"B48/Summary!$L$36","v":0.76036948861666143},{"$f":"C48/Summary!$L$36","v":0.70774248343794244},{"$f":"D48/Summary!$L$36","v":0.72262322283330438},{"$f":"E48/Summary!$L$36","v":0.74185930058828442},{"$f":"F48/Summary!$L$36","v":0.87106767192362144},{"$f":"G48/Summary!$L$36","v":0.7734355036955155},null,"Total Costs",{"$f":"J48/Summary!$L$36","v":0.66532330253957872},{"$f":"K48/Summary!$L$36","v":0.61927467300819961},{"$f":"L48/Summary!$L$36","v":0.63229531997914123},{"$f":"M48/Summary!$L$36","v":0.64912688801474872},{"$f":"N48/Summary!$L$36","v":0.76218421293316874},{"$f":"O48/Summary!$L$36","v":0.67675606573357605}]
[]
[]
[]
["Alfalfa-Grass",0.8,null,null,null,null,null,null,"Alfalfa-Grass",0.7]
[">4 years","Forage Region",null,null,null,null,null,null,">4 years","Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((((G$20*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.8010000000000002},{"$f":"ROUND((((G$21*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7160000000000002},{"$f":"ROUND((((G$22*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.93},{"$f":"ROUND((((G$23*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.9329999999999998},{"$f":"ROUND((((G$24*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.2360000000000002},{"$f":"ROUND((((G$25*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7789999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((((G$31*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.8010000000000002},{"$f":"ROUND((((G$32*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7160000000000002},{"$f":"ROUND((((G$33*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.93},{"$f":"ROUND((((G$34*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.9329999999999998},{"$f":"ROUND((((G$35*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.2360000000000002},{"$f":"ROUND((((G$36*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7789999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B64*0.8,3)","v":2.2410000000000001},2.173,2.3439999999999999,2.3460000000000001,2.589,2.2229999999999999,null,"Coverage per acre (tons)",{"$f":"ROUND(J64*0.7,3)","v":1.9610000000000001},1.901,2.0510000000000002,2.0529999999999999,2.2650000000000001,1.9450000000000001]
["Dollar Coverage per acre",{"$f":"ROUND((($G$20*2204.62)/2000*$B$12),3)*0.8*$C$2","v":193.99624425070988},{"$f":"ROUND((($G$21*2204.62)/2000*$B$12),3)*0.8*$C$2","v":188.11332565249339},{"$f":"ROUND((($G$22*2204.62)/2000*$B$12),3)*0.8*$C$2","v":202.8206221480346},{"$f":"ROUND((($G$23*2204.62)/2000*$B$12),3)*0.8*$C$2","v":203.10076112890201},{"$f":"ROUND((($G$24*2204.62)/2000*$B$12),3)*0.8*$C$2","v":223.97111520352715},{"$f":"ROUND((($G$25*2204.62)/2000*$B$12),3)*0.8*$C$2","v":192.31541036550516},null,"Dollar Coverage per acre",{"$f":"ROUND((($G$31*2204.62)/2000*$B$12),3)*0.7*$C$2","v":169.74671371937112},{"$f":"ROUND((($G$32*2204.62)/2000*$B$12),3)*0.7*$C$2","v":164.59915994593172},{"$f":"ROUND((($G$33*2204.62)/2000*$B$12),3)*0.7*$C$2","v":177.46804437953023},{"$f":"ROUND((($G$34*2204.62)/2000*$B$12),3)*0.7*$C$2","v":177.71316598778927},{"$f":"ROUND((($G$35*2204.62)/2000*$B$12),3)*0.7*$C$2","v":195.97472580308624},{"$f":"ROUND((($G$36*2204.62)/2000*$B$12),3)*0.7*$C$2","v":168.27598406981701}]
["Premium ($/Acre)",{"$f":"H$20","v":11.57},{"$f":"H$21","v":16.3},{"$f":"H$22","v":15.82},{"$f":"H$23","v":15.12},{"$f":"H$24","v":22.83},{"$f":"H$25","v":21.49},null,"Premium ($/Acre)",{"$f":"H$31","v":8},{"$f":"H$32","v":11.28},{"$f":"H$33","v":10.96},{"$f":"H$34","v":10.48},{"$f":"H$35","v":15.73},{"$f":"H$36","v":14.86}]
["Premium Cost (% of Insured)",{"$f":"SUM(B67/B66)","v":5.9640329866631751E-2},8.6649895447127506E-2,7.7999957955228572E-2,7.4445806682151158E-2,0.10193278708843286,0.11174351529686137,null,"Premium Cost (% of Insured)",{"$f":"SUM(J67/J66)","v":4.7129041998573068E-2},{"$f":"SUM(K67/K66)","v":6.853011888824527E-2},6.1757597196265522E-2,5.8971432655248991E-2,8.0265452269622631E-2,8.8307313025931533E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$L$24-B66<0,0,SUM(Summary!$L$24-B66))","v":17.56812239115078},{"$f":"IF(Summary!$L$24-C66<0,0,SUM(Summary!$L$24-C66))","v":23.451040989367272},{"$f":"IF(Summary!$L$24-D66<0,0,SUM(Summary!$L$24-D66))","v":8.7437444938260569},{"$f":"IF(Summary!$L$24-E66<0,0,SUM(Summary!$L$24-E66))","v":8.4636055129586509},{"$f":"IF(Summary!$L$24-F66<0,0,SUM(Summary!$L$24-F66))","v":0},{"$f":"IF(Summary!$L$24-G66<0,0,SUM(Summary!$L$24-G66))","v":19.2489562763555},null,"Operating Costs",{"$f":"IF(Summary!$L$24-J66<0,0,SUM(Summary!$L$24-J66))","v":41.817652922489543},{"$f":"IF(Summary!$L$24-K66<0,0,SUM(Summary!$L$24-K66))","v":46.965206695928941},{"$f":"IF(Summary!$L$24-L66<0,0,SUM(Summary!$L$24-L66))","v":34.096322262330432},{"$f":"IF(Summary!$L$24-M66<0,0,SUM(Summary!$L$24-M66))","v":33.851200654071391},{"$f":"IF(Summary!$L$24-N66<0,0,SUM(Summary!$L$24-N66))","v":15.589640838774415},{"$f":"IF(Summary!$L$24-O66<0,0,SUM(Summary!$L$24-O66))","v":43.288382572043645}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-B66<0,0,SUM(Summary!$L$32-B66))","v":166.53273939443869},{"$f":"IF(Summary!$L$32-C66<0,0,SUM(Summary!$L$32-C66))","v":172.41565799265518},{"$f":"IF(Summary!$L$32-D66<0,0,SUM(Summary!$L$32-D66))","v":157.70836149711397},{"$f":"IF(Summary!$L$32-E66<0,0,SUM(Summary!$L$32-E66))","v":157.42822251624656},{"$f":"IF(Summary!$L$32-F66<0,0,SUM(Summary!$L$32-F66))","v":136.55786844162142},{"$f":"IF(Summary!$L$32-G66<0,0,SUM(Summary!$L$32-G66))","v":168.21357327964341},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-J66<0,0,SUM(Summary!$L$32-J66))","v":190.78226992577746},{"$f":"IF(Summary!$L$32-K66<0,0,SUM(Summary!$L$32-K66))","v":195.92982369921685},{"$f":"IF(Summary!$L$32-L66<0,0,SUM(Summary!$L$32-L66))","v":183.06093926561834},{"$f":"IF(Summary!$L$32-M66<0,0,SUM(Summary!$L$32-M66))","v":182.8158176573593},{"$f":"IF(Summary!$L$32-N66<0,0,SUM(Summary!$L$32-N66))","v":164.55425784206233},{"$f":"IF(Summary!$L$32-O66<0,0,SUM(Summary!$L$32-O66))","v":192.25299957533156}]
["Total Costs",{"$f":"IF(Summary!$L$36-B66<0,0,SUM(Summary!$L$36-B66))","v":191.92873939443871},{"$f":"IF(Summary!$L$36-C66<0,0,SUM(Summary!$L$36-C66))","v":197.8116579926552},{"$f":"IF(Summary!$L$36-D66<0,0,SUM(Summary!$L$36-D66))","v":183.10436149711398},{"$f":"IF(Summary!$L$36-E66<0,0,SUM(Summary!$L$36-E66))","v":182.82422251624658},{"$f":"IF(Summary!$L$36-F66<0,0,SUM(Summary!$L$36-F66))","v":161.95386844162144},{"$f":"IF(Summary!$L$36-G66<0,0,SUM(Summary!$L$36-G66))","v":193.60957327964343},null,"Total Costs",{"$f":"IF(Summary!$L$36-J66<0,0,SUM(Summary!$L$36-J66))","v":216.17826992577747},{"$f":"IF(Summary!$L$36-K66<0,0,SUM(Summary!$L$36-K66))","v":221.32582369921687},{"$f":"IF(Summary!$L$36-L66<0,0,SUM(Summary!$L$36-L66))","v":208.45693926561836},{"$f":"IF(Summary!$L$36-M66<0,0,SUM(Summary!$L$36-M66))","v":208.21181765735932},{"$f":"IF(Summary!$L$36-N66<0,0,SUM(Summary!$L$36-N66))","v":189.95025784206234},{"$f":"IF(Summary!$L$36-O66<0,0,SUM(Summary!$L$36-O66))","v":217.64899957533157}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B66/Summary!$L$24","v":0.91696086316420966},{"$f":"C66/Summary!$L$24","v":0.88915410774695558},{"$f":"D66/Summary!$L$24","v":0.95867099629009078},{"$f":"E66/Summary!$L$24","v":0.95999512750043603},{"$f":"F66/Summary!$L$24","v":1.0586429026711706},{"$f":"G66/Summary!$L$24","v":0.90901607590213707},null,"Operating Costs",{"$f":"J66/Summary!$L$24","v":0.80234075526868331},{"$f":"K66/Summary!$L$24","v":0.7780098442785861},{"$f":"L66/Summary!$L$24","v":0.83883712175382918},{"$f":"M66/Summary!$L$24","v":0.83999573656288151},{"$f":"N66/Summary!$L$24","v":0.92631253983727424},{"$f":"O66/Summary!$L$24","v":0.79538906641436991}]
["Total Costs",{"$f":"B66/Summary!$L$36","v":0.50267863567258997},{"$f":"C66/Summary!$L$36","v":0.48743495141392651},{"$f":"D66/Summary!$L$36","v":0.52554416206058507},{"$f":"E66/Summary!$L$36","v":0.526270051787188},{"$f":"F66/Summary!$L$36","v":0.58034883641911283},{"$f":"G66/Summary!$L$36","v":0.49832329731297181},null,"Total Costs",{"$f":"J66/Summary!$L$36","v":0.43984380621351615},{"$f":"K66/Summary!$L$36","v":0.42650558248718573},{"$f":"L66/Summary!$L$36","v":0.45985114180301179},{"$f":"M66/Summary!$L$36","v":0.46048629531378948},{"$f":"N66/Summary!$L$36","v":0.50780523186672377},{"$f":"O66/Summary!$L$36","v":0.4360328851488503}]
[]
[]
["Basic Hay - Alfalfa Grass",null,null,null,null,null,null,null,"Basic Hay - Alfalfa Grass"]
["<=4 years",null,null,null,null,null,null,null,"<=4 years"]
[{"$f":"\"Low - $\"&B7&\"/tonne\"","v":"Low - $70/tonne"},"Forage Region",null,null,null,null,null,null,{"$f":"\"High - $\"&B8&\"/tonne\"","v":"High - $117/tonne"},"Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND(((($I$20*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.2389999999999999},{"$f":"ROUND(((($I$21*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.9449999999999998},{"$f":"ROUND(((($I$22*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.0279999999999996},{"$f":"ROUND(((($I$23*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.1349999999999998},{"$f":"ROUND(((($I$24*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.8550000000000004},{"$f":"ROUND(((($I$25*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.3109999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND(((($I$31*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.2389999999999999},{"$f":"ROUND(((($I$32*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.9449999999999998},{"$f":"ROUND(((($I$33*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.0279999999999996},{"$f":"ROUND(((($I$34*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.1349999999999998},{"$f":"ROUND(((($I$35*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.8550000000000004},{"$f":"ROUND(((($I$36*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":4.3109999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B82*0.8,3)","v":3.391},3.1560000000000001,3.222,3.3079999999999998,3.8839999999999999,3.4489999999999998,null,"Coverage per acre (tons)",{"$f":"ROUND(J82*0.8,3)","v":3.391},3.1560000000000001,3.222,3.3079999999999998,3.8839999999999999,3.4489999999999998]
["Dollar Coverage per acre",{"$f":"ROUND((($I$20*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":106.43104026997848},{"$f":"ROUND((($I$21*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":99.064691420743713},{"$f":"ROUND((($I$22*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":101.16029066233635},{"$f":"ROUND((($I$23*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":103.82741696981792},{"$f":"ROUND((($I$24*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":121.92577405629994},{"$f":"ROUND((($I$25*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":108.27262748228719},null,"Dollar Coverage per acre",{"$f":"ROUND((($I$31*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":177.89188159410691},{"$f":"ROUND((($I$32*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":165.57955566038592},{"$f":"ROUND((($I$33*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":169.08220010704792},{"$f":"ROUND((($I$34*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":173.5401112209814},{"$f":"ROUND((($I$35*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":203.79022235124421},{"$f":"ROUND((($I$36*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":180.96996307753719}]
["Premium ($/Acre)",{"$f":"J$20","v":4},{"$f":"J$21","v":4.03},{"$f":"J$22","v":7.84},{"$f":"J$23","v":4.5999999999999996},{"$f":"J$24","v":5.66},{"$f":"J$25","v":5.7},null,"Premium ($/Acre)",{"$f":"$J$31","v":6.44},{"$f":"$J$32","v":6.5},{"$f":"$J$33","v":12.66},{"$f":"$J$34","v":7.43},{"$f":"$J$35","v":9.1300000000000008},{"$f":"$J$36","v":9.19}]
["Premium Cost (% of Insured)",{"$f":"SUM(B85/B84)","v":3.7583020797817938E-2},4.0680488095238096E-2,7.750076585059637E-2,4.4304290083005682E-2,4.6421686011904766E-2,5.2644884792626731E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J85/J84)","v":3.6201764477898135E-2},3.9256054131054131E-2,7.4874824150530372E-2,4.2814309312841421E-2,4.4800971777065532E-2,5.0781907912875651E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$L$24-B84<0,0,SUM(Summary!$L$24-B84))","v":105.13332637188218},{"$f":"IF(Summary!$L$24-C84<0,0,SUM(Summary!$L$24-C84))","v":112.49967522111695},{"$f":"IF(Summary!$L$24-D84<0,0,SUM(Summary!$L$24-D84))","v":110.40407597952431},{"$f":"IF(Summary!$L$24-E84<0,0,SUM(Summary!$L$24-E84))","v":107.73694967204274},{"$f":"IF(Summary!$L$24-F84<0,0,SUM(Summary!$L$24-F84))","v":89.638592585560716},{"$f":"IF(Summary!$L$24-G84<0,0,SUM(Summary!$L$24-G84))","v":103.29173915957347},null,"Operating Costs",{"$f":"IF(Summary!$L$24-J84<0,0,SUM(Summary!$L$24-J84))","v":33.672485047753753},{"$f":"IF(Summary!$L$24-K84<0,0,SUM(Summary!$L$24-K84))","v":45.984810981474737},{"$f":"IF(Summary!$L$24-L84<0,0,SUM(Summary!$L$24-L84))","v":42.482166534812734},{"$f":"IF(Summary!$L$24-M84<0,0,SUM(Summary!$L$24-M84))","v":38.024255420879257},{"$f":"IF(Summary!$L$24-N84<0,0,SUM(Summary!$L$24-N84))","v":7.774144290616448},{"$f":"IF(Summary!$L$24-O84<0,0,SUM(Summary!$L$24-O84))","v":30.594403564323471}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-B84<0,0,SUM(Summary!$L$32-B84))","v":254.09794337517008},{"$f":"IF(Summary!$L$32-C84<0,0,SUM(Summary!$L$32-C84))","v":261.46429222440486},{"$f":"IF(Summary!$L$32-D84<0,0,SUM(Summary!$L$32-D84))","v":259.36869298281221},{"$f":"IF(Summary!$L$32-E84<0,0,SUM(Summary!$L$32-E84))","v":256.70156667533064},{"$f":"IF(Summary!$L$32-F84<0,0,SUM(Summary!$L$32-F84))","v":238.60320958884864},{"$f":"IF(Summary!$L$32-G84<0,0,SUM(Summary!$L$32-G84))","v":252.25635616286138},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-J84<0,0,SUM(Summary!$L$32-J84))","v":182.63710205104167},{"$f":"IF(Summary!$L$32-K84<0,0,SUM(Summary!$L$32-K84))","v":194.94942798476265},{"$f":"IF(Summary!$L$32-L84<0,0,SUM(Summary!$L$32-L84))","v":191.44678353810065},{"$f":"IF(Summary!$L$32-M84<0,0,SUM(Summary!$L$32-M84))","v":186.98887242416717},{"$f":"IF(Summary!$L$32-N84<0,0,SUM(Summary!$L$32-N84))","v":156.73876129390436},{"$f":"IF(Summary!$L$32-O84<0,0,SUM(Summary!$L$32-O84))","v":179.55902056761138}]
["Total Costs",{"$f":"IF(Summary!$L$36-B84<0,0,SUM(Summary!$L$36-B84))","v":279.49394337517009},{"$f":"IF(Summary!$L$36-C84<0,0,SUM(Summary!$L$36-C84))","v":286.86029222440487},{"$f":"IF(Summary!$L$36-D84<0,0,SUM(Summary!$L$36-D84))","v":284.76469298281222},{"$f":"IF(Summary!$L$36-E84<0,0,SUM(Summary!$L$36-E84))","v":282.09756667533065},{"$f":"IF(Summary!$L$36-F84<0,0,SUM(Summary!$L$36-F84))","v":263.99920958884866},{"$f":"IF(Summary!$L$36-G84<0,0,SUM(Summary!$L$36-G84))","v":277.65235616286139},null,"Total Costs",{"$f":"IF(Summary!$L$36-J84<0,0,SUM(Summary!$L$36-J84))","v":208.03310205104168},{"$f":"IF(Summary!$L$36-K84<0,0,SUM(Summary!$L$36-K84))","v":220.34542798476267},{"$f":"IF(Summary!$L$36-L84<0,0,SUM(Summary!$L$36-L84))","v":216.84278353810066},{"$f":"IF(Summary!$L$36-M84<0,0,SUM(Summary!$L$36-M84))","v":212.38487242416718},{"$f":"IF(Summary!$L$36-N84<0,0,SUM(Summary!$L$36-N84))","v":182.13476129390438},{"$f":"IF(Summary!$L$36-O84<0,0,SUM(Summary!$L$36-O84))","v":204.9550205676114}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B84/Summary!$L$24","v":0.50306694817916364},{"$f":"C84/Summary!$L$24","v":0.46824847205220488},{"$f":"D84/Summary!$L$24","v":0.47815372819177065},{"$f":"E84/Summary!$L$24","v":0.49076041782394542},{"$f":"F84/Summary!$L$24","v":0.57630581175655982},{"$f":"G84/Summary!$L$24","v":0.51177156721090333},null,"Operating Costs",{"$f":"J84/Summary!$L$24","v":0.84084047052803068},{"$f":"K84/Summary!$L$24","v":0.78264387471582808},{"$f":"L84/Summary!$L$24","v":0.79919980283481673},{"$f":"M84/Summary!$L$24","v":0.82027098407716603},{"$f":"N84/Summary!$L$24","v":0.96325399965025005},{"$f":"O84/Summary!$L$24","v":0.85538961948108139}]
["Total Costs",{"$f":"B84/Summary!$L$36","v":0.27578167980915175},{"$f":"C84/Summary!$L$36","v":0.25669416497749209},{"$f":"D84/Summary!$L$36","v":0.26212423385201594},{"$f":"E84/Summary!$L$36","v":0.26903523060140994},{"$f":"F84/Summary!$L$36","v":0.31593127997229792},{"$f":"G84/Summary!$L$36","v":0.28055355851706665},null,"Total Costs",{"$f":"J84/Summary!$L$36","v":0.46094937910958222},{"$f":"K84/Summary!$L$36","v":0.42904596146237967},{"$f":"L84/Summary!$L$36","v":0.43812193372408381},{"$f":"M84/Summary!$L$36","v":0.44967317114807098},{"$f":"N84/Summary!$L$36","v":0.52805656795369804},{"$f":"O84/Summary!$L$36","v":0.46892523352138293}]
[]
["Basic Hay - Alfalfa Grass",null,null,null,null,null,null,null,"Basic Hay - Alfalfa Grass"]
[">4 years",null,null,null,null,null,null,null,">4 years"]
[{"$f":"\"Low - $\"&B7&\"/tonne\"","v":"Low - $70/tonne"},"Forage Region",null,null,null,null,null,null,{"$f":"\"High - $\"&B8&\"/tonne\"","v":"High - $117/tonne"},"Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND(((($K$20*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.8010000000000002},{"$f":"ROUND(((($K$21*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7160000000000002},{"$f":"ROUND(((($K$22*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.93},{"$f":"ROUND(((($K$23*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.9329999999999998},{"$f":"ROUND(((($K$24*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.2360000000000002},{"$f":"ROUND(((($K$25*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7789999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND(((($K$31*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.8010000000000002},{"$f":"ROUND(((($K$32*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7160000000000002},{"$f":"ROUND(((($K$33*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.93},{"$f":"ROUND(((($K$34*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.9329999999999998},{"$f":"ROUND(((($K$35*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":3.2360000000000002},{"$f":"ROUND(((($K$36*2204.62)/2000*$B$12)*(1-(Production!$D$47/100))/(1-(Production!$F$31/100))),3)","v":2.7789999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B99*0.8,3)","v":2.2410000000000001},2.173,2.3439999999999999,2.3460000000000001,2.589,2.2229999999999999,null,"Coverage per acre (tons)",{"$f":"ROUND(J99*0.8,3)","v":2.2410000000000001},2.173,2.3439999999999999,2.3460000000000001,2.589,2.2229999999999999]
["Dollar Coverage per acre",{"$f":"ROUND((($K$20*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":70.361332111656438},{"$f":"ROUND((($K$21*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":68.202229862742783},{"$f":"ROUND((($K$22*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":73.599985485026892},{"$f":"ROUND((($K$23*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":73.663488492347881},{"$f":"ROUND((($K$24*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":81.283849370866633},{"$f":"ROUND((($K$25*2204.62)/2000*$B$12)*0.8,3)*$C$7","v":69.789805045767523},null,"Dollar Coverage per acre",{"$f":"ROUND((($K$31*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":117.60394081519719},{"$f":"ROUND((($K$32*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":113.99515562772724},{"$f":"ROUND((($K$33*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":123.01711859640211},{"$f":"ROUND((($K$34*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":123.12325933721003},{"$f":"ROUND((($K$35*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":135.86014823416281},{"$f":"ROUND((($K$36*2204.62)/2000*$B$12)*0.8,3)*$C$8","v":116.64867414792572}]
["Premium ($/Acre)",{"$f":"L$20","v":4},{"$f":"L$21","v":4.03},{"$f":"L$22","v":7.84},{"$f":"L$23","v":4.5999999999999996},{"$f":"L$24","v":5.66},{"$f":"L$25","v":5.7},null,"Premium ($/Acre)",{"$f":"$L$31","v":6.44},{"$f":"$L$32","v":6.5},{"$f":"$L$33","v":12.66},{"$f":"$L$34","v":7.43},{"$f":"$L$35","v":9.1300000000000008},{"$f":"$L$36","v":9.19}]
["Premium Cost (% of Insured)",{"$f":"SUM(B102/B101)","v":5.6849406910778749E-2},5.908897712157489E-2,0.10652176013805005,6.2446133004926109E-2,6.9632529017857145E-2,8.167382035616795E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J102/J101)","v":5.4760069733715937E-2},5.701996689426856E-2,0.10291250636047874,6.0346030798703217E-2,6.7201457665598291E-2,7.8783578700139203E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$L$24-B101<0,0,SUM(Summary!$L$24-B101))","v":141.20303453020421},{"$f":"IF(Summary!$L$24-C101<0,0,SUM(Summary!$L$24-C101))","v":143.36213677911786},{"$f":"IF(Summary!$L$24-D101<0,0,SUM(Summary!$L$24-D101))","v":137.96438115683378},{"$f":"IF(Summary!$L$24-E101<0,0,SUM(Summary!$L$24-E101))","v":137.90087814951278},{"$f":"IF(Summary!$L$24-F101<0,0,SUM(Summary!$L$24-F101))","v":130.28051727099404},{"$f":"IF(Summary!$L$24-G101<0,0,SUM(Summary!$L$24-G101))","v":141.77456159609312},null,"Operating Costs",{"$f":"IF(Summary!$L$24-J101<0,0,SUM(Summary!$L$24-J101))","v":93.960425826663467},{"$f":"IF(Summary!$L$24-K101<0,0,SUM(Summary!$L$24-K101))","v":97.569211014133415},{"$f":"IF(Summary!$L$24-L101<0,0,SUM(Summary!$L$24-L101))","v":88.547248045458545},{"$f":"IF(Summary!$L$24-M101<0,0,SUM(Summary!$L$24-M101))","v":88.441107304650629},{"$f":"IF(Summary!$L$24-N101<0,0,SUM(Summary!$L$24-N101))","v":75.704218407697851},{"$f":"IF(Summary!$L$24-O101<0,0,SUM(Summary!$L$24-O101))","v":94.915692493934941}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-B101<0,0,SUM(Summary!$L$32-B101))","v":290.16765153349212},{"$f":"IF(Summary!$L$32-C101<0,0,SUM(Summary!$L$32-C101))","v":292.32675378240577},{"$f":"IF(Summary!$L$32-D101<0,0,SUM(Summary!$L$32-D101))","v":286.92899816012169},{"$f":"IF(Summary!$L$32-E101<0,0,SUM(Summary!$L$32-E101))","v":286.86549515280069},{"$f":"IF(Summary!$L$32-F101<0,0,SUM(Summary!$L$32-F101))","v":279.24513427428195},{"$f":"IF(Summary!$L$32-G101<0,0,SUM(Summary!$L$32-G101))","v":290.73917859938103},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$L$32-J101<0,0,SUM(Summary!$L$32-J101))","v":242.92504282995139},{"$f":"IF(Summary!$L$32-K101<0,0,SUM(Summary!$L$32-K101))","v":246.53382801742134},{"$f":"IF(Summary!$L$32-L101<0,0,SUM(Summary!$L$32-L101))","v":237.51186504874647},{"$f":"IF(Summary!$L$32-M101<0,0,SUM(Summary!$L$32-M101))","v":237.40572430793856},{"$f":"IF(Summary!$L$32-N101<0,0,SUM(Summary!$L$32-N101))","v":224.66883541098576},{"$f":"IF(Summary!$L$32-O101<0,0,SUM(Summary!$L$32-O101))","v":243.88030949722287}]
["Total Costs",{"$f":"IF(Summary!$L$36-B101<0,0,SUM(Summary!$L$36-B101))","v":315.56365153349213},{"$f":"IF(Summary!$L$36-C101<0,0,SUM(Summary!$L$36-C101))","v":317.72275378240579},{"$f":"IF(Summary!$L$36-D101<0,0,SUM(Summary!$L$36-D101))","v":312.32499816012171},{"$f":"IF(Summary!$L$36-E101<0,0,SUM(Summary!$L$36-E101))","v":312.26149515280071},{"$f":"IF(Summary!$L$36-F101<0,0,SUM(Summary!$L$36-F101))","v":304.64113427428197},{"$f":"IF(Summary!$L$36-G101<0,0,SUM(Summary!$L$36-G101))","v":316.13517859938105},null,"Total Costs",{"$f":"IF(Summary!$L$36-J101<0,0,SUM(Summary!$L$36-J101))","v":268.32104282995141},{"$f":"IF(Summary!$L$36-K101<0,0,SUM(Summary!$L$36-K101))","v":271.92982801742136},{"$f":"IF(Summary!$L$36-L101<0,0,SUM(Summary!$L$36-L101))","v":262.90786504874649},{"$f":"IF(Summary!$L$36-M101<0,0,SUM(Summary!$L$36-M101))","v":262.80172430793857},{"$f":"IF(Summary!$L$36-N101<0,0,SUM(Summary!$L$36-N101))","v":250.06483541098578},{"$f":"IF(Summary!$L$36-O101<0,0,SUM(Summary!$L$36-O101))","v":269.27630949722288}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B101/Summary!$L$24","v":0.33257647886784808},{"$f":"C101/Summary!$L$24","v":0.32237106345132566},{"$f":"D101/Summary!$L$24","v":0.34788460199263166},{"$f":"E101/Summary!$L$24","v":0.34818476126958819},{"$f":"F101/Summary!$L$24","v":0.38420387450437321},{"$f":"G101/Summary!$L$24","v":0.32987504537523915},null,"Operating Costs",{"$f":"J101/Summary!$L$24","v":0.55587782896483184},{"$f":"K101/Summary!$L$24","v":0.53882020605435865},{"$f":"L101/Summary!$L$24","v":0.58146426333054158},{"$f":"M101/Summary!$L$24","v":0.58196595812202601},{"$f":"N101/Summary!$L$24","v":0.64216933310016666},{"$f":"O101/Summary!$L$24","v":0.55136257584147119}]
["Total Costs",{"$f":"B101/Summary!$L$36","v":0.18231867615068031},{"$f":"C101/Summary!$L$36","v":0.17672405973450417},{"$f":"D101/Summary!$L$36","v":0.19071060077494442},{"$f":"E101/Summary!$L$36","v":0.19087514831659666},{"$f":"F101/Summary!$L$36","v":0.2106208533148653},{"$f":"G101/Summary!$L$36","v":0.18083774827581015},null,"Total Costs",{"$f":"J101/Summary!$L$36","v":0.30473264442327996},{"$f":"K101/Summary!$L$36","v":0.29538164269909989},{"$f":"L101/Summary!$L$36","v":0.31875914700955005},{"$f":"M101/Summary!$L$36","v":0.31903417647202587},{"$f":"N101/Summary!$L$36","v":0.35203771196913203},{"$f":"O101/Summary!$L$36","v":0.30225737926099694}]
[]
["Greenfeed (Silage)"]
[0.8,"Risk Area "]
[null,"Risk Area 1","Risk Area 2","Risk Area 3","Risk Area 4","Risk Area 5","Risk Area 6","Risk Area 7","Risk Area 8","Risk Area 9","Risk Area 10","Risk Area 11","Risk Area 12","Risk Area 14","Risk Area 15","Risk Area 16"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($N20*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N21*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N22*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N23*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N24*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N25*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N26*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N27*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N28*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N29*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N30*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N31*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N32*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N33*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997},{"$f":"ROUND((($N34*$B$13)*(1-(Production!$F$47/100))/(1-(Production!$D$31/100))),3)","v":4.8659999999999997}]
["Coverage per acre (tons)",{"$f":"ROUND(B115*0.8,3)","v":3.8929999999999998},{"$f":"ROUND(C115*0.8,3)","v":3.8929999999999998},3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998,3.8929999999999998]
["Dollar Coverage per acre",{"$f":"$N20*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N21*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N22*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N23*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N24*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N25*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N26*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N27*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N28*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N29*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N30*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N31*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N32*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N33*$B$13*0.8*$C$3","v":202.02160000000003},{"$f":"$N34*$B$13*0.8*$C$3","v":202.02160000000003}]
["Premium ($/Acre)",{"$f":"O$20","v":16.98},{"$f":"O$21","v":19.02},{"$f":"O$22","v":18.37},{"$f":"O$23","v":19.96},{"$f":"O$24","v":18.16},{"$f":"O$25","v":18.3},{"$f":"O$26","v":18.079999999999998},{"$f":"O$27","v":21.78},{"$f":"O$28","v":18},{"$f":"O$29","v":17.57},{"$f":"O$30","v":17.13},{"$f":"O$31","v":16.559999999999999},{"$f":"O$32","v":16.27},{"$f":"O$33","v":14.73},{"$f":"O$34","v":14.31}]
["Premium Cost (% of Insured)",{"$f":"SUM(B118/B117)","v":8.4050418371104857E-2},9.4148348493428402E-2,9.0930870758374346E-2,9.8801316294891223E-2,8.9891377951664561E-2,9.0584373156137751E-2,8.9495380691965581E-2,0.10781025395304263,8.9099383432266629E-2,8.6970898161384716E-2,8.4792913233040404E-2,8.19714327576853E-2,8.0535942691276563E-2,7.2912995442071526E-2,{"$f":"SUM(P118/P117)","v":7.083400982865197E-2}]
["Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$C$24-B117<0,0,SUM(Summary!$C$24-B117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-C117<0,0,SUM(Summary!$C$24-C117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-D117<0,0,SUM(Summary!$C$24-D117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-E117<0,0,SUM(Summary!$C$24-E117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-F117<0,0,SUM(Summary!$C$24-F117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-G117<0,0,SUM(Summary!$C$24-G117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-H117<0,0,SUM(Summary!$C$24-H117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-I117<0,0,SUM(Summary!$C$24-I117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-J117<0,0,SUM(Summary!$C$24-J117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-K117<0,0,SUM(Summary!$C$24-K117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-L117<0,0,SUM(Summary!$C$24-L117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-M117<0,0,SUM(Summary!$C$24-M117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-N117<0,0,SUM(Summary!$C$24-N117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-O117<0,0,SUM(Summary!$C$24-O117))","v":28.010481883623015},{"$f":"IF(Summary!$C$24-P117<0,0,SUM(Summary!$C$24-P117))","v":28.010481883623015}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$C$32-B117<0,0,SUM(Summary!$C$32-B117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-C117<0,0,SUM(Summary!$C$32-C117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-D117<0,0,SUM(Summary!$C$32-D117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-E117<0,0,SUM(Summary!$C$32-E117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-F117<0,0,SUM(Summary!$C$32-F117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-G117<0,0,SUM(Summary!$C$32-G117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-H117<0,0,SUM(Summary!$C$32-H117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-I117<0,0,SUM(Summary!$C$32-I117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-J117<0,0,SUM(Summary!$C$32-J117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-K117<0,0,SUM(Summary!$C$32-K117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-L117<0,0,SUM(Summary!$C$32-L117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-M117<0,0,SUM(Summary!$C$32-M117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-N117<0,0,SUM(Summary!$C$32-N117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-O117<0,0,SUM(Summary!$C$32-O117))","v":176.97509888691093},{"$f":"IF(Summary!$C$32-P117<0,0,SUM(Summary!$C$32-P117))","v":176.97509888691093}]
["Total Costs",{"$f":"IF(Summary!$C$36-B117<0,0,SUM(Summary!$C$36-B117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-C117<0,0,SUM(Summary!$C$36-C117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-D117<0,0,SUM(Summary!$C$36-D117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-E117<0,0,SUM(Summary!$C$36-E117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-F117<0,0,SUM(Summary!$C$36-F117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-G117<0,0,SUM(Summary!$C$36-G117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-H117<0,0,SUM(Summary!$C$36-H117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-I117<0,0,SUM(Summary!$C$36-I117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-J117<0,0,SUM(Summary!$C$36-J117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-K117<0,0,SUM(Summary!$C$36-K117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-L117<0,0,SUM(Summary!$C$36-L117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-M117<0,0,SUM(Summary!$C$36-M117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-N117<0,0,SUM(Summary!$C$36-N117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-O117<0,0,SUM(Summary!$C$36-O117))","v":219.87109888691094},{"$f":"IF(Summary!$C$36-P117<0,0,SUM(Summary!$C$36-P117))","v":219.87109888691094}]
["AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B117/Summary!$C$24","v":0.87823228110505924},{"$f":"C117/Summary!$C$24","v":0.87823228110505924},{"$f":"D117/Summary!$C$24","v":0.87823228110505924},{"$f":"E117/Summary!$C$24","v":0.87823228110505924},{"$f":"F117/Summary!$C$24","v":0.87823228110505924},{"$f":"G117/Summary!$C$24","v":0.87823228110505924},{"$f":"H117/Summary!$C$24","v":0.87823228110505924},{"$f":"I117/Summary!$C$24","v":0.87823228110505924},{"$f":"J117/Summary!$C$24","v":0.87823228110505924},{"$f":"K117/Summary!$C$24","v":0.87823228110505924},{"$f":"L117/Summary!$C$24","v":0.87823228110505924},{"$f":"M117/Summary!$C$24","v":0.87823228110505924},{"$f":"N117/Summary!$C$24","v":0.87823228110505924},{"$f":"O117/Summary!$C$24","v":0.87823228110505924},{"$f":"P117/Summary!$C$24","v":0.87823228110505924}]
["Total Costs",{"$f":"B117/Summary!$C$36","v":0.47884592583137414},{"$f":"C117/Summary!$C$36","v":0.47884592583137414},{"$f":"D117/Summary!$C$36","v":0.47884592583137414},{"$f":"E117/Summary!$C$36","v":0.47884592583137414},{"$f":"F117/Summary!$C$36","v":0.47884592583137414},{"$f":"G117/Summary!$C$36","v":0.47884592583137414},{"$f":"H117/Summary!$C$36","v":0.47884592583137414},{"$f":"I117/Summary!$C$36","v":0.47884592583137414},{"$f":"J117/Summary!$C$36","v":0.47884592583137414},{"$f":"K117/Summary!$C$36","v":0.47884592583137414},{"$f":"L117/Summary!$C$36","v":0.47884592583137414},{"$f":"M117/Summary!$C$36","v":0.47884592583137414},{"$f":"N117/Summary!$C$36","v":0.47884592583137414},{"$f":"O117/Summary!$C$36","v":0.47884592583137414},{"$f":"P117/Summary!$C$36","v":0.47884592583137414}]
[]
["Corn (Silage)"]
[0.8,"Risk Area "]
[null,"Risk Area 1","Risk Area 2","Risk Area 3","Risk Area 4","Risk Area 5","Risk Area 6","Risk Area 7","Risk Area 8","Risk Area 9","Risk Area 10","Risk Area 11","Risk Area 12","Risk Area 14","Risk Area 15","Risk Area 16"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND($Q20*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q21*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q22*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q23*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q24*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q25*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q26*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q27*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q28*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q29*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q30*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q31*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q32*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q33*$B$11,3)","v":13.249000000000001},{"$f":"ROUND($Q34*$B$11,3)","v":13.249000000000001}]
["Coverage per acre (tons)",{"$f":"ROUND(B131*0.8,3)","v":10.599},{"$f":"ROUND(C131*0.8,3)","v":10.599},10.599,10.599,10.599,10.599,10.599,10.599,10.599,10.599,10.599,10.599,10.599,10.599,{"$f":"ROUND(P131*0.8,3)","v":10.599}]
["Dollar Coverage per acre",{"$f":"B132*$C$4","v":625.34100000000001},{"$f":"C132*$C$4","v":625.34100000000001},625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,625.34100000000001,{"$f":"P132*$C$4","v":625.34100000000001}]
["Premium ($/Acre)",{"$f":"$R20","v":20.95},{"$f":"$R21","v":21.4},{"$f":"$R22","v":21.4},{"$f":"$R23","v":21.64},{"$f":"$R24","v":20.71},{"$f":"$R25","v":21.64},{"$f":"$R26","v":22.1},{"$f":"$R27","v":20.71},{"$f":"$R28","v":20.49},{"$f":"$R29","v":20.49},{"$f":"$R30","v":20.03},{"$f":"$R31","v":20.71},{"$f":"$R32","v":21.64},{"$f":"$R33","v":19.100000000000001},{"$f":"$R34","v":18.64}]
["Premium Cost (% of Insured)",{"$f":"SUM(B134/B133)","v":3.3501721460771003E-2},3.4221328842983269E-2,3.4221328842983269E-2,3.4605119446829813E-2,3.3117930856924466E-2,3.4605119446829813E-2,3.5340718104202348E-2,3.3117930856924466E-2,3.2766122803398461E-2,3.2766122803398461E-2,3.2030524146025932E-2,3.3117930856924466E-2,3.4605119446829813E-2,3.0543335556120581E-2,{"$f":"SUM(P134/P133)","v":2.9807736898748043E-2}]
["Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$G$24-B133<0,0,SUM(Summary!$G$24-B133))","v":0},{"$f":"IF(Summary!$G$24-C133<0,0,SUM(Summary!$G$24-C133))","v":0},{"$f":"IF(Summary!$G$24-D133<0,0,SUM(Summary!$G$24-D133))","v":0},{"$f":"IF(Summary!$G$24-E133<0,0,SUM(Summary!$G$24-E133))","v":0},{"$f":"IF(Summary!$G$24-F133<0,0,SUM(Summary!$G$24-F133))","v":0},{"$f":"IF(Summary!$G$24-G133<0,0,SUM(Summary!$G$24-G133))","v":0},{"$f":"IF(Summary!$G$24-H133<0,0,SUM(Summary!$G$24-H133))","v":0},{"$f":"IF(Summary!$G$24-I133<0,0,SUM(Summary!$G$24-I133))","v":0},{"$f":"IF(Summary!$G$24-J133<0,0,SUM(Summary!$G$24-J133))","v":0},{"$f":"IF(Summary!$G$24-K133<0,0,SUM(Summary!$G$24-K133))","v":0},{"$f":"IF(Summary!$G$24-L133<0,0,SUM(Summary!$G$24-L133))","v":0},{"$f":"IF(Summary!$G$24-M133<0,0,SUM(Summary!$G$24-M133))","v":0},{"$f":"IF(Summary!$G$24-N133<0,0,SUM(Summary!$G$24-N133))","v":0},{"$f":"IF(Summary!$G$24-O133<0,0,SUM(Summary!$G$24-O133))","v":0},{"$f":"IF(Summary!$G$24-P133<0,0,SUM(Summary!$G$24-P133))","v":0}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$G$32-B133<0,0,SUM(Summary!$G$32-B133))","v":0},{"$f":"IF(Summary!$G$32-C133<0,0,SUM(Summary!$G$32-C133))","v":0},{"$f":"IF(Summary!$G$32-D133<0,0,SUM(Summary!$G$32-D133))","v":0},{"$f":"IF(Summary!$G$32-E133<0,0,SUM(Summary!$G$32-E133))","v":0},{"$f":"IF(Summary!$G$32-F133<0,0,SUM(Summary!$G$32-F133))","v":0},{"$f":"IF(Summary!$G$32-G133<0,0,SUM(Summary!$G$32-G133))","v":0},{"$f":"IF(Summary!$G$32-H133<0,0,SUM(Summary!$G$32-H133))","v":0},{"$f":"IF(Summary!$G$32-I133<0,0,SUM(Summary!$G$32-I133))","v":0},{"$f":"IF(Summary!$G$32-J133<0,0,SUM(Summary!$G$32-J133))","v":0},{"$f":"IF(Summary!$G$32-K133<0,0,SUM(Summary!$G$32-K133))","v":0},{"$f":"IF(Summary!$G$32-L133<0,0,SUM(Summary!$G$32-L133))","v":0},{"$f":"IF(Summary!$G$32-M133<0,0,SUM(Summary!$G$32-M133))","v":0},{"$f":"IF(Summary!$G$32-N133<0,0,SUM(Summary!$G$32-N133))","v":0},{"$f":"IF(Summary!$G$32-O133<0,0,SUM(Summary!$G$32-O133))","v":0},{"$f":"IF(Summary!$G$32-P133<0,0,SUM(Summary!$G$32-P133))","v":0}]
["Total Costs",{"$f":"IF(Summary!$G$36-B133<0,0,SUM(Summary!$G$36-B133))","v":0},{"$f":"IF(Summary!$G$36-C133<0,0,SUM(Summary!$G$36-C133))","v":0},{"$f":"IF(Summary!$G$36-D133<0,0,SUM(Summary!$G$36-D133))","v":0},{"$f":"IF(Summary!$G$36-E133<0,0,SUM(Summary!$G$36-E133))","v":0},{"$f":"IF(Summary!$G$36-F133<0,0,SUM(Summary!$G$36-F133))","v":0},{"$f":"IF(Summary!$G$36-G133<0,0,SUM(Summary!$G$36-G133))","v":0},{"$f":"IF(Summary!$G$36-H133<0,0,SUM(Summary!$G$36-H133))","v":0},{"$f":"IF(Summary!$G$36-I133<0,0,SUM(Summary!$G$36-I133))","v":0},{"$f":"IF(Summary!$G$36-J133<0,0,SUM(Summary!$G$36-J133))","v":0},{"$f":"IF(Summary!$G$36-K133<0,0,SUM(Summary!$G$36-K133))","v":0},{"$f":"IF(Summary!$G$36-L133<0,0,SUM(Summary!$G$36-L133))","v":0},{"$f":"IF(Summary!$G$36-M133<0,0,SUM(Summary!$G$36-M133))","v":0},{"$f":"IF(Summary!$G$36-N133<0,0,SUM(Summary!$G$36-N133))","v":0},{"$f":"IF(Summary!$G$36-O133<0,0,SUM(Summary!$G$36-O133))","v":0},{"$f":"IF(Summary!$G$36-P133<0,0,SUM(Summary!$G$36-P133))","v":0}]
["AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B133/Summary!$G$24","v":1.5643884858512629},{"$f":"C133/Summary!$G$24","v":1.5643884858512629},{"$f":"D133/Summary!$G$24","v":1.5643884858512629},{"$f":"E133/Summary!$G$24","v":1.5643884858512629},{"$f":"F133/Summary!$G$24","v":1.5643884858512629},{"$f":"G133/Summary!$G$24","v":1.5643884858512629},{"$f":"H133/Summary!$G$24","v":1.5643884858512629},{"$f":"I133/Summary!$G$24","v":1.5643884858512629},{"$f":"J133/Summary!$G$24","v":1.5643884858512629},{"$f":"K133/Summary!$G$24","v":1.5643884858512629},{"$f":"L133/Summary!$G$24","v":1.5643884858512629},{"$f":"M133/Summary!$G$24","v":1.5643884858512629},{"$f":"N133/Summary!$G$24","v":1.5643884858512629},{"$f":"O133/Summary!$G$24","v":1.5643884858512629},{"$f":"P133/Summary!$G$24","v":1.5643884858512629}]
["Total Costs",{"$f":"B133/Summary!$G$36","v":1.0203856108336504},{"$f":"C133/Summary!$G$36","v":1.0203856108336504},{"$f":"D133/Summary!$G$36","v":1.0203856108336504},{"$f":"E133/Summary!$G$36","v":1.0203856108336504},{"$f":"F133/Summary!$G$36","v":1.0203856108336504},{"$f":"G133/Summary!$G$36","v":1.0203856108336504},{"$f":"H133/Summary!$G$36","v":1.0203856108336504},{"$f":"I133/Summary!$G$36","v":1.0203856108336504},{"$f":"J133/Summary!$G$36","v":1.0203856108336504},{"$f":"K133/Summary!$G$36","v":1.0203856108336504},{"$f":"L133/Summary!$G$36","v":1.0203856108336504},{"$f":"M133/Summary!$G$36","v":1.0203856108336504},{"$f":"N133/Summary!$G$36","v":1.0203856108336504},{"$f":"O133/Summary!$G$36","v":1.0203856108336504},{"$f":"P133/Summary!$G$36","v":1.0203856108336504}]

{"sheet":"Risk Analysis OLD","index":7,"n_rows":95,"n_cols":10,"rows_kept":95,"cut":false,"hidden":true,"merged":[[77,0,78,9],[0,0,0,9],[33,0,33,9],[35,6,35,7],[36,6,36,7]]}
["Risk & Sensitivity Analysis (Stress Test)"]
[]
[]
["A. Operating Costs/acre",null,{"$f":"Summary!C24","v":230.03208188362305},null,{"$f":"Summary!G24","v":399.73510777901203},null,{"$f":"Summary!L24","v":211.56436664186066}]
["B. Fixed Costs/acre",null,{"$f":"Summary!C30","v":148.96461700328791},null,{"$f":"Summary!G30","v":148.96461700328791},null,{"$f":"Summary!L30","v":148.96461700328791}]
["Total Costs/acre",null,{"$f":"Summary!C36","v":421.89269888691098},null,{"$f":"Summary!G36","v":612.84772478229991},null,{"$f":"Summary!L36","v":385.92498364514859}]
[]
["Estimated Farmgate"]
[null,"Price $ per unit",{"$f":"Summary!D43","v":54},null,{"$f":"Summary!H43","v":45},null,{"$f":"Summary!M43","v":59.70892448512587}]
[null,"Yield per acre (bu or lb.)",{"$f":"Summary!D44","v":7.5},null,{"$f":"Summary!H44","v":15},null,{"$f":"Summary!M44","v":6.31}]
[]
[null,null,null,null,null,"Percent Market Price Change",-0.25]
[null,null,null,null,null,"Percent Crop Yield Change",-0.25]
[]
[]
[null,null,null,{"$f":"Summary!C3","v":"Barley Silage"},null,{"$f":"Summary!G3","v":"Corn Silage"},null,{"$f":"Summary!K3","v":"Alfalfa-Grass Silage"},null,"Your Farm"]
[]
[null,"Market Price ($ per unit)",null,{"$f":"SUM(C9*(1+$G$12))","v":40.5},null,{"$f":"SUM(E9*(1+$G$12))","v":33.75},null,{"$f":"SUM(G9*(1+$G$12))","v":44.781693363844404}]
[null,"Yield (per acre)",null,{"$f":"ROUND(C10*(1+$G$13),2)","v":5.63},null,{"$f":"ROUND(E10*(1+$G$13),2)","v":11.25},null,{"$f":"ROUND(G10*(1+$G$13),2)","v":4.7300000000000004}]
[]
[{"$f":"\"Stress Test Scenario = Market Price \"&IF(G12<0,\"Down\",\"Up\")&\" \"&ABS(G12*100)&\"%, and Crop Yield \"&IF(G13<0,\"Down\",\"Up\")&\" \"&ABS(G13*100)&\"%\"","v":"Stress Test Scenario = Market Price Down 25%, and Crop Yield Down 25%"}]
["Gross Revenue / acre",null,{"$f":"D18*D19","v":228.01499999999999},null,{"$f":"F18*F19","v":379.6875},null,{"$f":"H18*H19","v":211.81740961098404}]
["Marginal Returns "]
[null,"   Over Operating Costs",{"$f":"SUM(C22-C4)","v":-2.0170818836230637},null,{"$f":"SUM(E22-E4)","v":-20.047607779012026},null,{"$f":"SUM(G22-G4)","v":0.25304296912338486}]
[null,"   Over Operating & Fixed ",{"$f":"SUM(C22-(C4+C5))","v":-150.98169888691098},null,{"$f":"SUM(E22-(E4+E5))","v":-169.01222478229988},null,{"$f":"SUM(G22-(G4+G5))","v":-148.71157403416453}]
["Net Profit (Loss) per acre",null,null,{"$f":"SUM(C22-C6)","v":-193.87769888691099},null,{"$f":"SUM(E22-E6)","v":-233.16022478229991},null,{"$f":"SUM(G22-G6)","v":-174.10757403416454}]
[]
["Operating Expense Ratio",null,null,{"$f":"SUM(C4/C22)","v":1.0088462683754273},null,{"$f":"SUM(E4/E22)","v":1.0528002838624184},null,{"$f":"SUM(G4/G22)","v":0.99880537218546805}]
[]
["Cost per ton",null,null,{"$f":"SUM(C6/D19)","v":74.936536214371401},null,{"$f":"SUM(E6/F19)","v":54.475353313982211},null,{"$f":"SUM(G6/H19)","v":81.590905633223798}]
["Cost of TDN  ($ per pound)",null,null,{"$f":"SUM((D30)/((2000*(1-(Production!D31/100))*(Production!D30/100))))","v":0.16212730245770604},null,{"$f":"SUM((F30)/((2000*(1-(Production!E31/100))*(Production!E30/100))))","v":0.12046738901809424},null,{"$f":"SUM((H30)/((2000*(1-(Production!F31/100))*(Production!F30/100))))","v":0.15634754727975492}]
["Cost of Crude Protein ($ per pound)",null,null,{"$f":"SUM((D30)/((2000*(1-(Production!$D$31/100))*(Production!$D$29/100))))","v":0.9172607742652199},null,{"$f":"SUM((F30)/((2000*(1-(Production!E31/100))*(Production!E29/100))))","v":0.89450498052515948},null,{"$f":"SUM((H30)/((2000*(1-(Production!F31/100))*(Production!F29/100))))","v":0.64680766134912315}]
[]
["AgriInsurance Analysis"]
[]
[null,"Forage Region 6",null,"Barley",null,"Corn","Alfalfa Grass",null,{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,2,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,2,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,2,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,2,FALSE)))","v":2.7789999999999999}]
[null,"Risk Area 14",null,"Silage",null,"Silage",">4 years"]
[null,null,null,null,null,null,"Select Hay","Basic Hay","70% Coverage"]
[null,"*Based on 2021 MASC data*",null,"80% Coverage",null,"80% Coverage",null,"High - $94/tonne",null,"Your Farm"]
[]
["AgriInsurance "]
[null,"Probable Yield - IC (tons/acre)",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,2,FALSE)","v":4.8659999999999997},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,2,FALSE)","v":13.249000000000001},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,2,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,2,FALSE))","v":2.7789999999999999},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,2,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,2,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,2,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,2,FALSE)))","v":2.7789999999999999}]
[null,"Coverage per acre (tons)",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,3,FALSE)","v":3.8929999999999998},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,3,FALSE)","v":10.599},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,3,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,3,FALSE))","v":2.2229999999999999},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,3,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,3,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,3,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,3,FALSE)))","v":2.2229999999999999},3]
[null,"Dollar Coverage per acre",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,4,FALSE)","v":202.02160000000003},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,4,FALSE)","v":625.34100000000001},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,4,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,4,FALSE))","v":192.31541036550516},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,4,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,4,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,4,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,4,FALSE)))","v":116.64867414792572},4]
[null,"Premium ($/Acre)",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,5,FALSE)","v":16.27},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,5,FALSE)","v":21.64},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,5,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,5,FALSE))","v":21.49},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,5,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,5,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,5,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,5,FALSE)))","v":9.19},5]
[null,"Premium Cost (% of Insured)",null,{"$f":"D45/D44","v":8.0535942691276563E-2},null,{"$f":"F45/F44","v":3.4605119446829813E-2},{"$f":"G45/G44","v":0.11174351529686137},{"$f":"H45/H44","v":7.8783578700139203E-2}]
[]
["Costs Not Covered By AgriInsurance"]
[null,"Operating Costs",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,8,FALSE)","v":28.010481883623015},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,8,FALSE)","v":0},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,8,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,8,FALSE))","v":19.2489562763555},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,8,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,8,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,8,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,8,FALSE)))","v":94.915692493934941},8]
[null,"Operating & Fixed Costs",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,9,FALSE)","v":176.97509888691093},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,9,FALSE)","v":0},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,9,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,9,FALSE))","v":168.21357327964341},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,9,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,9,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,9,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,9,FALSE)))","v":243.88030949722287},9]
[null,"Total Costs",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,10,FALSE)","v":219.87109888691094},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,10,FALSE)","v":0},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,10,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,10,FALSE))","v":193.60957327964343},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,10,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,10,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,10,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,10,FALSE)))","v":269.27630949722288},10]
[]
["AgriInsurance Risk Ratio   (AgriInsurance Coverage / Cost)"]
[null,"Operating Costs",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,12,FALSE)","v":0.87823228110505924},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,12,FALSE)","v":1.5643884858512629},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,12,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,12,FALSE))","v":0.90901607590213707},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,12,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,12,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,12,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,12,FALSE)))","v":0.55136257584147119},0.12]
[null,"Total Costs",null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A114:P126,13,FALSE)","v":0.47884592583137414},null,{"$f":"HLOOKUP($B$37,'DATA (HIDE)'!A130:P142,13,FALSE)","v":1.0203856108336504},{"$f":"IF(G37=\"<=4 years\",HLOOKUP($B$36,'DATA (HIDE)'!A45:G57,13,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!A63:G75,13,FALSE))","v":0.49832329731297181},{"$f":"IF(G37=\"<=4 years\",IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$81:$G$93,13,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$81:$O$93,13,FALSE)),IF(H39=B84,HLOOKUP($B$36,'DATA (HIDE)'!$A$98:$G$110,13,FALSE),HLOOKUP($B$36,'DATA (HIDE)'!$I$98:$O$110,13,FALSE)))","v":0.30225737926099694},0.13]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]
[]
[]
[null,"<=4 years","Forage Region 1",null,"Risk Area 1"]
[null,">4 years","Forage Region 2",null,"Risk Area 2"]
[null,null,"Forage Region 3",null,"Risk Area 3"]
[null,{"$f":"'DATA (HIDE)'!A80","v":"Low - $70/tonne"},"Forage Region 4",null,"Risk Area 4"]
[null,{"$f":"'DATA (HIDE)'!I80","v":"High - $117/tonne"},"Forage Region 5",null,"Risk Area 5"]
[null,null,"Forage Region 6",null,"Risk Area 6"]
[null,"70% Coverage",null,null,"Risk Area 7"]
[null,"80% Coverage",null,null,"Risk Area 8"]
[null,null,null,null,"Risk Area 9"]
[null,null,null,null,"Risk Area 10"]
[null,null,null,null,"Risk Area 11"]
[null,null,null,null,"Risk Area 12"]
[null,null,null,null,"Risk Area 14"]
[null,null,null,null,"Risk Area 15"]
[null,null,null,null,"Risk Area 16"]

{"sheet":"Custom Silage","index":8,"n_rows":159,"n_cols":13,"rows_kept":159,"cut":false,"hidden":false,"merged":[[97,2,97,8],[93,0,93,12],[114,2,114,8],[131,2,131,8],[147,2,147,8],[0,0,0,12],[2,2,2,4],[2,6,2,8],[66,2,66,4],[66,6,66,8],[66,10,66,12],[67,2,67,4],[67,6,67,8],[67,10,67,12],[2,10,2,12],[40,2,40,4],[40,6,40,8],[40,10,40,12],[39,2,39,4],[39,6,39,8],[39,10,39,12],[38,0,38,12]]}
[{"$f":"\"On-Farm Silage Harvest Cost Summary\"","v":"On-Farm Silage Harvest Cost Summary"}]
[]
[null,null,"Barley Silage",null,null,null,"Corn Silage",null,null,null,"Alfalfa-Grass Silage"]
[null,null,null,"(as fed)",null,null,null,"(as fed)",null,null,null,"(as fed)"]
[null,null,"$/acre","$/ton",null,null,"$/acre","$/ton",null,null,"$/acre","$/ton"]
["A.  Operating Costs"]
[null,"Seed & Treatment",{"$f":"'Seed, Fertilizer & Chemical'!J5","v":24.75},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J6","v":99.2},null,null,null," -"]
[null,"Nurse Crop Seed"," -",null,null,null," -",null,null,null," -"]
[null,"Establishment (amortized)"," -",null,null,null," -",null,null,null,{"$f":"SUM(-Summary!K51/Production!F19)","v":33.087352590495335}]
[null,"Fertilizer",{"$f":"'Seed, Fertilizer & Chemical'!O28","v":94.301531883623085},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O29","v":171.26400777901196},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O31","v":88.315340651365318}]
[null,"Herbicide/Insecticide",{"$f":"'Seed, Fertilizer & Chemical'!J45","v":16},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J46","v":16},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J48","v":0}]
[null,"Field Fuel Costs",{"$f":"'Op. Cost Input'!E14","v":18.311999999999998},null,null,null,{"$f":"'Op. Cost Input'!F14","v":18.623999999999999},null,null,null,{"$f":"'Op. Cost Input'!H14","v":13.356}]
[null,"Moving Fuel Costs",{"$f":"'Op. Cost Input'!E19","v":3.0685500000000001},null,null,null,{"$f":"'Op. Cost Input'!F19","v":6.1371000000000002},null,null,null,{"$f":"'Op. Cost Input'!H19","v":2.5816734000000001}]
[null,"Packing Fuel Costs",{"$f":"'Op. Cost Input'!E23","v":3},null,null,null,{"$f":"'Op. Cost Input'!F23","v":6},null,null,null,{"$f":"'Op. Cost Input'!H23","v":2.524}]
[null,"Machinery Operating",{"$f":"SUM('Fixed Cost Input'!$D$53*'Op. Cost Input'!$E$4)","v":19},null,null,null,{"$f":"SUM('Fixed Cost Input'!$D$53*'Op. Cost Input'!$E$4)","v":19},null,null,null,{"$f":"SUM('Fixed Cost Input'!$D$53*'Op. Cost Input'!$E$4)","v":19}]
[null,"Machinery Lease",{"$f":"'Fixed Cost Input'!$D$70","v":4.8},null,null,null,{"$f":"'Fixed Cost Input'!$D$70","v":4.8},null,null,null,{"$f":"'Fixed Cost Input'!$D$70","v":4.8}]
[null,"Crop Insurance",{"$f":"'Op. Cost Input'!E27","v":16.79},null,null,null,{"$f":"'Op. Cost Input'!F27","v":22.16},null,null,null,{"$f":"'Op. Cost Input'!H27","v":21.49}]
[null,"Miscellaneous",{"$f":"'Op. Cost Input'!E29","v":7.5},null,null,null,{"$f":"'Op. Cost Input'!F29","v":8.5},null,null,null,{"$f":"'Op. Cost Input'!H29","v":4.5}]
[null,"Land Taxes",{"$f":"'Op. Cost Input'!$E$6","v":15},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":15},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":15}]
[null,"Rental & Custom Costs",{"$f":"'Op. Cost Input'!E36","v":0},null,null,null,{"$f":"'Op. Cost Input'!F36","v":0},null,null,null,{"$f":"'Op. Cost Input'!H36","v":0}]
[null,"Interest on Operating",{"$f":"ROUND(SUM(C7:C19)/2*('Op. Cost Input'!$E$3),2)","v":7.51},null,null,null,{"$f":"ROUND(SUM(G7:G19)/2*('Op. Cost Input'!$E$3),2)","v":13.05},null,null,null,{"$f":"ROUND(SUM(K7:K19)/2*('Op. Cost Input'!$E$3),2)","v":6.91}]
[null,"Total Operating",{"$f":"SUM(C7:C21)","v":230.03208188362305},null,null,null,{"$f":"SUM(G7:G21)","v":399.73510777901203},null,null,null,{"$f":"SUM(K7:K21)","v":211.56436664186066}]
[null,null,null,null,null,null,null,null,null,null,""]
["B.   Fixed Costs",null,null,null,null,null,null,null,null,null,""]
[null,"Land Costs",{"$f":"'Fixed Cost Input'!D12","v":78.671856601778671},null,null,null,{"$f":"'Fixed Cost Input'!D12","v":78.671856601778671},null,null,null,{"$f":"'Fixed Cost Input'!D12","v":78.671856601778671}]
[null,"Machinery Costs",{"$f":"'Fixed Cost Input'!J14","v":66.29978547264453},null,null,null,{"$f":"'Fixed Cost Input'!J14","v":66.29978547264453},null,null,null,{"$f":"'Fixed Cost Input'!J14","v":66.29978547264453}]
[null,"Storage Costs",{"$f":"'Fixed Cost Input'!D27","v":3.9929749288647205},null,null,null,{"$f":"'Fixed Cost Input'!D27","v":3.9929749288647205},null,null,null,{"$f":"'Fixed Cost Input'!D27","v":3.9929749288647205}]
[null,"Total Fixed ",{"$f":"SUM(C25:C27)","v":148.96461700328791},null,null,null,{"$f":"SUM(G25:G27)","v":148.96461700328791},null,null,null,{"$f":"SUM(K25:K27)","v":148.96461700328791}]
[]
[null,"Total Operating & Fixed",{"$f":"+C22+C28","v":378.99669888691096},null,null,null,{"$f":"+G22+G28","v":548.69972478229988},null,null,null,{"$f":"+K22+K28","v":360.52898364514857}]
[]
["C. Labour",null,{"$f":"'Op. Cost Input'!E45","v":42.896000000000001},null,null,null,{"$f":"'Op. Cost Input'!F45","v":64.147999999999996},null,null,null,{"$f":"'Op. Cost Input'!H45","v":25.396000000000001}]
[]
[null,"Cost of Standing Silage",{"$f":"SUM(D34*Production!$D$17)","v":274.76478848540177},{"$f":"(((SUM(C7+C10+C11+C17+(C15*0.2)+(C16*0.2)+((C18-2.5)/2)+C19+C25)+(C12*0.4)+(C32*0.2)+ROUND(SUM(C7+C10+C11+C17+(C15*0.2)+(C16*0.2)*((C18-2.5)/2)+C19+(C12*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$D$17)","v":36.6353051313869},null,null,{"$f":"SUM(H34*Production!$E$17)","v":441.21806438079062},{"$f":"(((SUM(G7+G10+G11+G17+(G15*0.2)+(G16*0.2)+((G18-3.5)/2)+G19+G25)+(G12*0.4)+(G32*0.2)+ROUND(SUM(G7+G10+G11+G17+(G15*0.2)+(G16*0.2)*((G18-3.5)/2)+G19+(G12*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$E$17)","v":29.414537625386043},null,null,{"$f":"SUM(L34*Production!$F$17)","v":244.88734984363933},{"$f":"(((SUM(K9+K10+K11+K17+((K18-2.5)/2)+K19+K25)+(K12*0.05)+(K32*0.05)+ROUND(SUM(K9+K10+K11+K17+((K18-2.5)/2)+K19+(K12*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$F$17)","v":38.809405680449977}]
["+","On-Farm Harvest Cost",{"$f":"SUM(D35*Production!$D$17)","v":147.12791040150924},{"$f":"SUM(D36-D34)","v":19.617054720201232},null,null,{"$f":"SUM(H35*Production!$E$17)","v":171.62966040150928},{"$f":"SUM(H36-H34)","v":11.441977360100619},null,null,{"$f":"SUM(L35*Production!$F$17)","v":141.03763380150923},{"$f":"SUM(L36-L34)","v":22.351447512125077}]
["=","Total Production Costs",{"$f":"Summary!C36","v":421.89269888691098},{"$f":"SUM(C36/Production!$D$17)","v":56.252359851588132},null,null,{"$f":"Summary!G36","v":612.84772478229991},{"$f":"SUM(G36/Production!$E$17)","v":40.856514985486662},null,null,{"$f":"Summary!L36","v":385.92498364514859},{"$f":"SUM(K36/Production!$F$17)","v":61.160853192575054}]
[]
[]
["Custom Harvest Cost Comparison"]
[null,null,"Barley Silage",null,null,null,"Corn Silage",null,null,null,"Alfalfa-Grass Silage"]
[null,null,"Options ($/hour)",null,null,null,"Options ($/hour)",null,null,null,"Options ($/hour)"]
["Self Propelled Custom Harvest",null,"#1","#2","#3",null,"#1","#2","#3",null,"#1","#2","#3"]
[null,"SP Forage Harvester (400-599HP)",360.27," -"," -",null,360.27," -"," -",null,360.27," -"," -"]
[null,"SP Forage Harvester (600-799HP)"," -",433.78," -",null," -",433.78," -",null," -",433.78," -"]
[null,"SP Forage Harvester (800-899HP)"," -"," -",495.75,null," -"," -",495.75,null," -"," -",495.75]
[null,"SP Corn Header (14-20FT)"," -"," -"," -",null,64.7," -"," -",null," -"," -"," -"]
[null,"SP Corn Header (21-30FT)"," -"," -"," -",null,null,94.56,94.56,null," -"," -"," -"]
[null,"SP Windrow Header (12-17FT)",23.89,23.89,23.89,null," -"," -"," -",null,23.89,23.89,23.89]
[null,"Tandem Truck",103.88,103.88,103.88,null,103.88,103.88,103.88,null,103.88,103.88,103.88]
[null,"Tandem Truck",103.88,103.88,103.88,null,103.88,103.88,103.88,null,103.88,103.88,103.88]
[null,"Tandem Truck"," -",103.88,103.88,null," -",103.88,103.88,null," -",103.88,103.88]
[null,"Tandem Truck"," -"," -"," -",null," -"," -",103.88,null," -"," -"," -"]
[null,"4WD Tractor (Packing)",185.38,185.38,185.38,null,185.38,185.38,185.38,null,185.38,185.38,185.38]
["Total Custom Cost ($/hour)",null,{"$f":"SUM(C43:C53)","v":777.3},{"$f":"SUM(D43:D53)","v":954.68999999999994},{"$f":"SUM(E43:E53)","v":1016.66},null,{"$f":"SUM(G43:G53)","v":818.1099999999999},{"$f":"SUM(H43:H53)","v":1025.3599999999999},{"$f":"SUM(I43:I53)","v":1191.21},null,{"$f":"SUM(K43:K53)","v":777.3},{"$f":"SUM(L43:L53)","v":954.68999999999994},{"$f":"SUM(M43:M53)","v":1016.66}]
[]
[null,"Work Rate (acres/hour)",17,19,21,null,9,13,15,null,17,19,21]
[null,"Silage Yield (tons/acre)",{"$f":"Production!$D$17","v":7.5},{"$f":"Production!$D$17","v":7.5},{"$f":"Production!$D$17","v":7.5},null,{"$f":"Production!$E$17","v":15},{"$f":"Production!$E$17","v":15},{"$f":"Production!$E$17","v":15},null,{"$f":"Production!$F$17","v":6.31},{"$f":"Production!$F$17","v":6.31},{"$f":"Production!$F$17","v":6.31}]
[null,"Work Rate (tons/hour)",{"$f":"ROUND(C56*C57,0)","v":128},{"$f":"ROUND(D56*D57,0)","v":143},{"$f":"ROUND(E56*E57,0)","v":158},null,{"$f":"ROUND(G56*G57,0)","v":135},{"$f":"ROUND(H56*H57,0)","v":195},{"$f":"ROUND(I56*I57,0)","v":225},null,{"$f":"ROUND(K56*K57,0)","v":107},{"$f":"ROUND(L56*L57,0)","v":120},{"$f":"ROUND(M56*M57,0)","v":133}]
["Total Custom Harvest Cost ($/ton)",null,{"$f":"SUM(C54/C58)","v":6.0726562499999996},{"$f":"SUM(D54/D58)","v":6.6761538461538459},{"$f":"SUM(E54/E58)","v":6.434556962025316},null,{"$f":"SUM(G54/G58)","v":6.0600740740740733},{"$f":"SUM(H54/H58)","v":5.2582564102564096},{"$f":"SUM(I54/I58)","v":5.2942666666666671},null,{"$f":"SUM(K54/K58)","v":7.2644859813084111},{"$f":"SUM(L54/L58)","v":7.9557499999999992},{"$f":"SUM(M54/M58)","v":7.6440601503759398}]
["Total Custom Harvest Cost ($/acre)",null,{"$f":"SUM(C59*Production!$D$17)","v":45.544921875},{"$f":"SUM(D59*Production!$D$17)","v":50.071153846153841},{"$f":"SUM(E59*Production!$D$17)","v":48.259177215189872},null,{"$f":"SUM(G59*Production!$E$17)","v":90.901111111111106},{"$f":"SUM(H59*Production!$E$17)","v":78.873846153846145},{"$f":"SUM(I59*Production!$E$17)","v":79.414000000000001},null,{"$f":"SUM(K59*Production!$F$17)","v":45.838906542056073},{"$f":"SUM(L59*Production!$F$17)","v":50.200782499999995},{"$f":"SUM(M59*Production!$F$17)","v":48.234019548872176}]
[]
["Compared to On-Farm Cost"]
[null,"Breakeven SP Custom Cost ($/hour)",{"$f":"$D$35*C58","v":2510.9830041857576},{"$f":"$D$35*D58","v":2805.2388249887763},{"$f":"$D$35*E58","v":3099.4946457917945},null,{"$f":"$H$35*G58","v":1544.6669436135835},{"$f":"$H$35*H58","v":2231.1855852196209},{"$f":"$H$35*I58","v":2574.4449060226393},null,{"$f":"$L$35*K58","v":2391.6048837973831},{"$f":"$L$35*L58","v":2682.173701455009},{"$f":"$L$35*M58","v":2972.7425191126354}]
[null,"Breakeven Custom Cost ($/ton)",{"$f":"$C$35/Production!$D$17","v":19.617054720201232},{"$f":"$C$35/Production!$D$17","v":19.617054720201232},{"$f":"$C$35/Production!$D$17","v":19.617054720201232},null,{"$f":"$G$35/Production!$E$17","v":11.441977360100619},{"$f":"$G$35/Production!$E$17","v":11.441977360100619},{"$f":"$G$35/Production!$E$17","v":11.441977360100619},null,{"$f":"$K$35/Production!$F$17","v":22.351447512125077},{"$f":"$K$35/Production!$F$17","v":22.351447512125077},{"$f":"$K$35/Production!$F$17","v":22.351447512125077}]
[null,"Cost Savings with SP Custom ($/acre)",{"$f":"SUM($C$35-C60)","v":101.58298852650924},{"$f":"SUM($C$35-D60)","v":97.056756555355406},{"$f":"SUM($C$35-E60)","v":98.868733186319361},null,{"$f":"SUM($G$35-G60)","v":80.728549290398178},{"$f":"SUM($G$35-H60)","v":92.755814247663139},{"$f":"SUM($G$35-I60)","v":92.215660401509282},null,{"$f":"SUM($K$35-K60)","v":95.198727259453165},{"$f":"SUM($K$35-L60)","v":90.836851301509228},{"$f":"SUM($K$35-M60)","v":92.803614252637061}]
[]
[null,null,"Barley Silage",null,null,null,"Corn Silage",null,null,null,"Alfalfa-Grass Silage"]
[null,null,"Option ($/hour)",null,null,null,"Option ($/hour)",null,null,null,"Option ($/hour)"]
["Pull Type Custom Harvest",null,"#1","#2",null,null,"#1","#2",null,null,"#1","#2"]
[null,"PT Forage Harvester (150-250 HP)",149.31," -",null,null,149.31," -",null,null,149.31," -"]
[null,"PT Forage Harvester (up tp 300 HP)"," -",169.22,null,null," -",169.22,null,null," -",169.22]
[null,"Tractor FWA (160-224HP)",123," -",null,null,123," -",null,null,123," -"]
[null,"Tractor FWA (225+HP)"," -",165.31,null,null," -",165.31,null,null," -",165.31]
[null,"PT Forage Header - 2 Row"," -"," -",null,null,27.87," -",null,null," -"," -"]
[null,"PT Forage Header - 3 Row"," -"," -",null,null,null,55.74,null,null," -"," -"]
[null,"PT Pickup Header (70-79inch)",15.93," -",null,null," -"," -",null,null,15.93," -"]
[null,"PT Pickup Header (80-96inch)"," -",27.87,null,null," -"," -",null,null," -",27.87]
[null,"Tandem Truck",103.88,103.88,null,null,103.88,103.88,null,null,103.88,103.88]
[null,"Tandem Truck"," -"," -",null,null," -"," -",null,null," -"," -"]
[null,"4WD Tractor (Packing)",185.38,185.38,null,null,185.38,185.38,null,null,185.38,185.38]
["Total Custom Cost ($/hour)",null,{"$f":"SUM(C70:C80)","v":577.5},{"$f":"SUM(D70:D80)","v":651.66},null,null,{"$f":"SUM(G70:G80)","v":589.44000000000005},{"$f":"SUM(H70:H80)","v":679.53},null,null,{"$f":"SUM(K70:K80)","v":577.5},{"$f":"SUM(L70:L80)","v":651.66}]
[]
[null,"Work Rate (acres/hour)",3,4,null,null,2,4,null,null,3,4]
[null,"Silage Yield (tons/acre)",{"$f":"Production!$D$17","v":7.5},{"$f":"Production!$D$17","v":7.5},null,null,{"$f":"Production!$E$17","v":15},{"$f":"Production!$E$17","v":15},null,null,{"$f":"Production!$F$17","v":6.31},{"$f":"Production!$F$17","v":6.31}]
[null,"Work Rate (tons/hour)",{"$f":"ROUND(C83*C84,0)","v":23},{"$f":"ROUND(D83*D84,0)","v":30},null,null,{"$f":"ROUND(G83*G84,0)","v":30},{"$f":"ROUND(H83*H84,0)","v":60},null,null,{"$f":"ROUND(K83*K84,0)","v":19},{"$f":"ROUND(L83*L84,0)","v":25}]
["Total Custom Harvest Cost ($/ton)",null,{"$f":"SUM(C81/C85)","v":25.108695652173914},{"$f":"SUM(D81/D85)","v":21.721999999999998},null,null,{"$f":"SUM(G81/G85)","v":19.648000000000003},{"$f":"SUM(H81/H85)","v":11.3255},null,null,{"$f":"SUM(K81/K85)","v":30.394736842105264},{"$f":"SUM(L81/L85)","v":26.066399999999998}]
["Total Custom Harvest Cost ($/acre)",null,{"$f":"SUM(C86*Production!$D$17)","v":188.31521739130434},{"$f":"SUM(D86*Production!$D$17)","v":162.91499999999999},null,null,{"$f":"SUM(G86*Production!$E$17)","v":294.72000000000003},{"$f":"SUM(H86*Production!$E$17)","v":169.88249999999999},null,null,{"$f":"SUM(K86*Production!$F$17)","v":191.79078947368421},{"$f":"SUM(L86*Production!$F$17)","v":164.47898399999997}]
[]
["Compared to On-Farm Cost"]
[null,"Breakeven PT Custom Cost ($/hour)",{"$f":"$D$35*C85","v":451.19225856462833},{"$f":"$D$35*D85","v":588.51164160603696},null,null,{"$f":"$H$35*G85","v":343.25932080301857},{"$f":"$H$35*H85","v":686.51864160603714},null,null,{"$f":"$L$35*K85","v":424.67750273037643},{"$f":"$L$35*L85","v":558.78618780312695}]
[null,"Breakeven Custom Cost ($/ton)",{"$f":"$C$35/Production!$D$17","v":19.617054720201232},{"$f":"$C$35/Production!$D$17","v":19.617054720201232},null,null,{"$f":"$G$35/Production!$E$17","v":11.441977360100619},{"$f":"$G$35/Production!$E$17","v":11.441977360100619},null,null,{"$f":"$K$35/Production!$F$17","v":22.351447512125077},{"$f":"$K$35/Production!$F$17","v":22.351447512125077}]
[null,"Cost Savings with PT Custom ($/acre)",{"$f":"SUM($C$35-C87)","v":-41.187306989795104},{"$f":"SUM($C$35-D87)","v":-15.787089598490752},null,null,{"$f":"SUM($G$35-G87)","v":-123.09033959849074},{"$f":"SUM($G$35-H87)","v":1.7471604015092908},null,null,{"$f":"SUM($K$35-K87)","v":-50.753155672174984},{"$f":"SUM($K$35-L87)","v":-23.441350198490738}]
[]
["Custom Harvest Cost Analysis"]
[]
[null,"Custom Silage Harvest Cost ($/Ton) - calculated from Work Rate and Custom Rate Per Hour"]
[null,"Work"]
[null,"Rate","Custom Rate ($/hour)"]
[null,"(tons/hr)",500,{"$f":"SUM($C$99+C110)","v":750},{"$f":"SUM(D99+$C$110)","v":1000},null,{"$f":"SUM(E99+$C$110)","v":1250},{"$f":"SUM(G99+$C$110)","v":1500},{"$f":"SUM(H99+$C$110)","v":1750}]
[null,25,{"$f":"SUM($C$99/B100)","v":20},{"$f":"SUM($D$99/B100)","v":30},{"$f":"SUM($E$99/B100)","v":40},null,{"$f":"SUM($G$99/B100)","v":50},{"$f":"SUM($H$99/B100)","v":60},{"$f":"SUM($I$99/B100)","v":70}]
[null,{"$f":"SUM(B100+C109)","v":50},10,15,20,null,25,30,35]
[null,{"$f":"SUM(B101+$C$109)","v":75},6.666666666666667,10,13.333333333333334,null,16.666666666666668,20,23.333333333333332]
[null,100,5,7.5,10,null,12.5,15,17.5]
[null,125,4,6,8,null,10,12,14]
[null,150,3.3333333333333335,5,6.666666666666667,null,8.3333333333333339,10,11.666666666666666]
[null,175,2.8571428571428572,4.2857142857142856,5.7142857142857144,null,7.1428571428571432,8.5714285714285712,10]
[null,200,2.5,3.75,5,null,6.25,7.5,8.75]
[]
[null,"Work Rate (tons/hr) increment",25]
[null,"Custom Rate ($/hr) increment",250]
[]
[]
[null,"Custom Silage Harvest Rate ($/Hour) - Calculated from Work Rate and Custom Rate Per Ton"]
[null,"Work"]
[null,"Rate","Custom Rate ($/Ton)"]
[null,"(tons/hr)",6,{"$f":"SUM($C$116+C127)","v":7},{"$f":"D116+$C$127","v":8},null,{"$f":"E116+$C$127","v":9},{"$f":"G116+$C$127","v":10},{"$f":"H116+$C$127","v":11}]
[null,10,{"$f":"SUM(C116*$B$117)","v":60},{"$f":"SUM(D116*$B$117)","v":70},{"$f":"SUM(E116*$B$117)","v":80},null,{"$f":"SUM(G116*$B$117)","v":90},{"$f":"SUM(H116*$B$117)","v":100},{"$f":"SUM(I116*$B$117)","v":110}]
[null,{"$f":"SUM(B117+C126)","v":35},{"$f":"SUM(C116*$B$118)","v":210},{"$f":"SUM(D116*$B$118)","v":245},{"$f":"SUM(E116*$B$118)","v":280},null,{"$f":"SUM(G116*$B$118)","v":315},{"$f":"SUM(H116*$B$118)","v":350},{"$f":"SUM(I116*$B$118)","v":385}]
[null,{"$f":"SUM(B118+$C$109)","v":60},{"$f":"SUM(C116*$B$119)","v":360},{"$f":"SUM(D116*$B$119)","v":420},{"$f":"SUM(E116*$B$119)","v":480},null,{"$f":"SUM(G116*$B$119)","v":540},{"$f":"SUM(H116*$B$119)","v":600},{"$f":"SUM(I116*$B$119)","v":660}]
[null,85,{"$f":"SUM(C116*$B$120)","v":510},{"$f":"SUM(D116*$B$120)","v":595},{"$f":"SUM(E116*$B$120)","v":680},null,{"$f":"SUM(G116*$B$120)","v":765},{"$f":"SUM(H116*$B$120)","v":850},{"$f":"SUM(I116*$B$120)","v":935}]
[null,110,{"$f":"SUM(C116*$B$121)","v":660},{"$f":"SUM(D116*$B$121)","v":770},{"$f":"SUM(E116*$B$121)","v":880},null,{"$f":"SUM(G116*$B$121)","v":990},{"$f":"SUM(H116*$B$121)","v":1100},{"$f":"SUM(I116*$B$121)","v":1210}]
[null,135,{"$f":"SUM(C116*$B$122)","v":810},{"$f":"SUM(D116*$B$122)","v":945},{"$f":"SUM(E116*$B$122)","v":1080},null,{"$f":"SUM(G116*$B$122)","v":1215},{"$f":"SUM(H116*$B$122)","v":1350},{"$f":"SUM(I116*$B$122)","v":1485}]
[null,160,{"$f":"SUM(C116*$B$123)","v":960},{"$f":"SUM(D116*$B$123)","v":1120},{"$f":"SUM(E116*$B$123)","v":1280},null,{"$f":"SUM(G116*$B$123)","v":1440},{"$f":"SUM(H116*$B$123)","v":1600},{"$f":"SUM(I116*$B$123)","v":1760}]
[null,185,{"$f":"SUM(C116*$B$124)","v":1110},{"$f":"SUM(D116*$B$124)","v":1295},{"$f":"SUM(E116*$B$124)","v":1480},null,{"$f":"SUM(G116*$B$124)","v":1665},{"$f":"SUM(H116*$B$124)","v":1850},{"$f":"SUM(I116*$B$124)","v":2035}]
[]
[null,"Work Rate (tons/hr) increment",25]
[null,"Custom Rate ($/ton) increment",1]
[]
[]
[null,"Silage Harvest (Total Annual Hours) - Calculated from Work Rate and Silage Acres"]
[null,"Work"]
[null,"Rate","Silage Acres"]
[null,"(acres/hr)",200,{"$f":"SUM($C$133+C143)","v":225},{"$f":"SUM(D133+$C$143)","v":250},null,{"$f":"SUM(E133+$C$143)","v":275},{"$f":"SUM(G133+$C$143)","v":300},{"$f":"SUM(H133+$C$143)","v":325}]
[null,1,{"$f":"SUM($C$133/B134)","v":200},{"$f":"SUM($D$133/B134)","v":225},{"$f":"SUM($E$133/B134)","v":250},null,{"$f":"SUM($G$133/B134)","v":275},{"$f":"SUM($H$133/B134)","v":300},{"$f":"SUM($I$133/B134)","v":325}]
[null,{"$f":"SUM(B134+C142)","v":3},66.666666666666671,75,83.333333333333329,null,91.666666666666671,100,108.33333333333333]
[null,{"$f":"SUM(B135+$C$142)","v":5},40,45,50,null,55,60,65]
[null,7,28.571428571428573,32.142857142857146,35.714285714285715,null,39.285714285714285,42.857142857142854,46.428571428571431]
[null,9,22.222222222222221,25,27.777777777777779,null,30.555555555555557,33.333333333333336,36.111111111111114]
[null,11,18.181818181818183,20.454545454545453,22.727272727272727,null,25,27.272727272727273,29.545454545454547]
[null,13,15.384615384615385,17.307692307692307,19.23076923076923,null,21.153846153846153,23.076923076923077,25]
[null,15,13.333333333333334,15,16.666666666666668,null,18.333333333333332,20,21.666666666666668]
[null,"Work Rate (tons/hr) increment",2]
[null,"Silage Acre increment",25]
[]
[]
[null,"Silage Harvest (Total Annual Acres) - Calculated from Work Rate and Silage Harvest Hours"]
[null,"Work"]
[null,"Rate","Silage Harvest (Annual Hours)"]
[null,"(acres/hr)",100,{"$f":"SUM($C$149+C159)","v":150},{"$f":"SUM(D149+$C$159)","v":200},null,{"$f":"SUM(E149+$C$159)","v":250},{"$f":"SUM(G149+$C$159)","v":300},{"$f":"SUM(H149+$C$159)","v":350}]
[null,2,{"$f":"SUM($C$149*B150)","v":200},{"$f":"SUM($D$149*B150)","v":300},{"$f":"SUM($E$149*B150)","v":400},null,{"$f":"SUM($G$149*B150)","v":500},{"$f":"SUM($H$149*B150)","v":600},{"$f":"SUM($I$149*B150)","v":700}]
[null,{"$f":"SUM(B150+C158)","v":4},400,600,800,null,1000,1200,1400]
[null,{"$f":"SUM(B151+$C$142)","v":6},600,900,1200,null,1500,1800,2100]
[null,8,800,1200,1600,null,2000,2400,2800]
[null,10,1000,1500,2000,null,2500,3000,3500]
[null,12,1200,1800,2400,null,3000,3600,4200]
[null,14,1400,2100,2800,null,3500,4200,4900]
[null,16,1600,2400,3200,null,4000,4800,5600]
[null,"Work Rate (tons/hr) increment",2]
[null,"Silage Annual Hours increment",50]

{"sheet":"Production","index":9,"n_rows":64,"n_cols":24,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,23,9,24],[6,20,9,21],[49,1,49,8],[0,1,0,7],[25,1,25,7],[33,1,33,7],[42,1,42,7]]}
[null,"Estimated Yield of Silage - Wet Tons per Acre 1",null,null,null,null,null,null,null,null,null,"Dry Hay Equivalent",null,null,null,null,{"$f":"1-(D47/100)","v":0.874},{"$f":"1-(F31/100)","v":0.43200000000000005},null,null,{"$f":"1-(D31/100)","v":0.36799999999999999},14.2,null,50]
[null,null,null,null,null,null,null,null,null,null,null,"DM",12.6,null,null,{"$f":"D47","v":12.6},"DM","wet equivalent","wet equivalent",null,"DM","wet equivalent",null,"wet equivalent"]
[null,null,null,"Barley ","Corn","Alfalfa-Grass",null,null,null,null,null,"Alfalfa-Grass","Alfalfa-Grass",null,null,"Alfalfa-Grass","Alfalfa-Grass","100% - DM",0.12,{"$f":"\" +100%\"","v":" +100%"},"Barley ",-0.12,{"$f":"\" +100%\"","v":" +100%"},0]
[null,null,"Years","tons/acre","tons/acre","tons/acre",null,null,null,null,null,"tons/acre","tons/acre",null,null,"COP","tons/acre",null,null,null,"tons/acre"]
[null,null,1,7.5,15,4.08,"(establishment year)",null,null,null,1,{"$f":"IF(F5>0,SUM(1-($F$31/100))*F5,\"\")","v":1.7625600000000001},{"$f":"IF(F5>0,SUM(1+($M$2/100))*L5,\"\")","v":1.9846425599999999},null,null,1.8,{"$f":"IF(P5>0,SUM(1-($D$47/100))*P5,\"\")","v":1.5731999999999999},{"$f":"IF(Q5=\"\",\"\",Q5/(1-($F$31/100)))","v":3.6416666666666662},{"$f":"IF(Q5=\"\",\"\",ROUND((Q5+(Q5*$S$3))/(1-($F$31/100)),2))","v":4.08},null,{"$f":"IF(D5>0,SUM(1-($D$31/100))*D5,\"\")","v":2.76},{"$f":"IF(U5=\"\",\"\",ROUND((U5+(U5*$V$3))/(1-(V1/100)),2))","v":2.83},null,{"$f":"IF(U5=\"\",\"\",ROUND((U5+(U5*$X$3))/(1-(X1/100)),2))","v":5.52}]
[null,null,2," -"," -",7.25,null,null,null,null,2,3.1320000000000006,{"$f":"IF(F6>0,SUM(1+($M$2/100))*L6,\"\")","v":3.5266320000000002},null,null,3.2,2.7968000000000002,6.4740740740740739,7.25]
[null,null,3," -"," -",7.25,null,null,null,null,3,3.1320000000000006,3.5266320000000002,null,null,3.2,2.7968000000000002,6.4740740740740739,7.25,null,"**copy to dry hay greenfeed",null,null,"**copy to wrapped bale hay greenfeed"]
[null,null,4," -"," -",6.8,null,null,null,null,4,2.9376000000000002,3.3077375999999998,null,null,3,2.6219999999999999,6.0694444444444438,6.8]
[null,null,5," -"," -",6.34,null,null,null,null,5,2.7388800000000004,3.0839788800000001,null,null,2.8,2.4472,5.6648148148148145,6.34]
[null,null,6," -"," -",5.89,null,null,null,null,6,2.5444800000000001,2.8650844799999997,null,null,2.6,2.2724000000000002,5.2601851851851853,5.89]
[null,null,7," -"," -",5.44,null,null,null,null,7,2.3500800000000006,2.6461900800000002,null,null,2.4,2.0975999999999999,4.8555555555555552,5.44]
[null,null,8," -"," -",5.21,null,null,null,null,8,2.2507200000000003,2.5343107200000001,null,null,2.2999999999999998,2.0101999999999998,4.6532407407407392,5.21,null,"**all based from ",null,{"$f":"D5","v":7.5},"wet tons barley silage"]
[null,null,9," -"," -",null,null,null,null,null,9,"","",null,null,null,{"$f":"IF(O13>0,SUM(1-($D$47/100))*O13,\"\")","v":""},"",""]
[null,null,10," -"," -",null,null,null,null,null,10,"","",null,null,null,{"$f":"IF(O14>0,SUM(1-($D$47/100))*O14,\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G15>0,SUM(1-($E$39/100))*G15,\"\")","v":""}]
[null,"Total Yield",null," -"," -",{"$f":"SUM(F6:F14)","v":44.18},null,null,null,null,null,{"$f":"SUM(L6:L14)","v":19.085760000000004},{"$f":"SUM(M6:M14)","v":21.490565759999999},null,null,{"$f":"SUM(P6:P14)","v":19.5},null,null,{"$f":"SUM(S6:S14)","v":44.18}]
[null,"Average Yield (tons/acre)",null,{"$f":"D5","v":7.5},{"$f":"E5","v":15},{"$f":"ROUND(F16/COUNT(F6:F14),2)","v":6.31},null,null,null,null,null,{"$f":"ROUND(L16/COUNT(L6:L14),2)","v":2.73},{"$f":"ROUND(M16/COUNT(M6:M14),2)","v":3.07},null,null,{"$f":"ROUND(P16/COUNT(P6:P14),2)","v":2.79},null,null,{"$f":"ROUND(S16/COUNT(S6:S14),2)","v":6.31}]
[null,"Avg. Dry Matter Yield (tons/acre)",null,{"$f":"SUM(D17*(1-(D31/100)))","v":2.76},{"$f":"SUM(E17*(1-(E31/100)))","v":5.25},{"$f":"SUM(F17*(1-(F31/100)))","v":2.7259200000000003}]
[null,"Years Production",null,{"$f":"COUNT(D5:D14)","v":1},{"$f":"COUNT(E5:E14)","v":1},{"$f":"COUNT(F6:F14)","v":7},null,null,null,null,null,{"$f":"COUNT(L6:L14)","v":7},{"$f":"COUNT(M6:M14)","v":7},null,null,{"$f":"COUNT(P6:P14)","v":7},null,null,{"$f":"COUNT(S6:S14)","v":7}]
[null,"Years Rotation",null,{"$f":"COUNT(D5:D14)","v":1},{"$f":"COUNT(E5:E14)","v":1},{"$f":"COUNT(F5:F14)","v":8},null,null,null,null,null,{"$f":"COUNT(L5:L14)","v":8},{"$f":"COUNT(M5:M14)","v":8},null,null,{"$f":"COUNT(P5:P14)","v":8},null,null,{"$f":"COUNT(S5:S14)","v":8}]
[]
["1. Users are reminded to adjust fertilizer rates when making changes to forage yields.",null,null,null,null,null,null,null,null,null,"*** Hide Columns ****"]
[null,"AgriInsurance - Individual Coverage",null,1,1,1]
[null,"Estimated Storage Loss",null,0.05]
[null,"Forage yields are based on Forage Region #6 and Risk Area #14 average yields with an IC of 1.25.  "]
[null,"Silage Forage Analysis"]
[]
[null,null,null,{"$f":"D3","v":"Barley "},{"$f":"E3","v":"Corn"},{"$f":"F3","v":"Alfalfa-Grass"}]
[null,"Crude protein DM (CP)%",null,11.1,8.6999999999999993,14.6]
[null,"Energy DM (TDN) %",null,62.8,64.599999999999994,60.4]
[null,"As fed moisture %",null,63.2,65,56.8]
[]
[]
[null,"Silage Price Formula"]
[]
[null,null,null,{"$f":"D28","v":"Barley "},{"$f":"E28","v":"Corn"},{"$f":"F28","v":"Alfalfa-Grass"},null,null,null,null,"https://www.progressiveforage.com/forage-types/silage/pricing-corn-silage"]
[null,"Grain price (per bushel)",null,4.5,5," -",null,null,null,null,"Seven to nine times the price of shelled corn – example ($5 x eight bushels = $40 per ton)"]
[null,"Dry Hay price ($ per ton)",null," -"," -",120,null,null,null,null,"One-third the price of baled hay – example ($150 per ton divided by 3 = $50 per ton)"]
[null,"Silage Price Factor ","x",12,9,{"$f":"1/((1-(D47/100))*(D46/100)/(F30/100)/(1-(F31/100)))","v":0.49757437070938226},null,null,null,null,"Cost per acre + return to grower – example ($600 per acre ÷ 20 tons per acre plus 10 percent = $33 per ton)"]
[null,null,"Silage ($ per wet ton)",{"$f":"SUM(D37*D39)","v":54},{"$f":"SUM(E37*E39)","v":45},{"$f":"SUM(F38*F39)","v":59.70892448512587}]
[]
[]
[null,"Forage Value Comparison (Feed Analysis)"]
[null,null,null,"Alfalfa/Grass Hay","Alfalfa Hay","Greenfeed"]
[null,"Crude Protein feed analysis %",null,14,18.2,9.9]
[null,"TDN feed analysis %",null,60,61.5,58.4]
[null,"Moisture content %",null,12.6,12.1,14.2]
[]
[]
[null,"Comparable Forage Analysis"]
[null,null,null,"Alfalfa Hay","Alfalfa-Grass Hay","Greenfeed Hay","Alfalfa Baled Silage","Alfalfa-Grass Baled Silage","Greenfeed Baled Silage"]
[null,"Total Production Cost ($/acre)",null,437.84,371.64,394.66,542.1,448.47,461.64]
[null,"Average Yield (tons/acre)",null,3.5,2.79,2.83,6.89,5.45,5.52]
[null,"As fed moisture %",null,12.1,12.6,14.2,50,50,50]
[null,"Avg. Dry Matter Yield (tons/acre)",null,{"$f":"ROUND(D53*(1-(D54/100)),2)","v":3.08},2.44,2.4300000000000002,3.45,2.73,2.76]
[null,"DM Cost ($/ton)",null,{"$f":"D52/D55","v":142.15584415584414},152.31147540983605,162.41152263374485,157.13043478260869,164.27472527472528,167.2608695652174]
[null,"As Fed Cost ($/ton)",null,{"$f":"D52/D53","v":125.09714285714286},133.2043010752688,139.45583038869259,78.679245283018872,82.288073394495413,83.630434782608702]
[null,"Crude protein DM (CP)%",null,18.2,14,9.9,18.2,14.6,10.6]
[null,"Energy DM (TDN) %",null,61.5,60,58.4,62.5,60.4,60.4]
[null,"Estimated Storage Loss",null,0.2,0.2,0.2,0.05,0.05,0.05]
[null,"TDN Cost ($/lb. DM)",null,{"$f":"D56/(2000*(D59/100))","v":0.11557385703727166},0.12692622950819671,0.13905096115902812,0.12570434782608694,0.13598901098901101,0.13846098473941837]
[null,"CP Cost ($/lb. DM)",null,{"$f":"D56/(2000*(D58/100))","v":0.39053803339517618},0.54396955503512878,0.82026021532194371,0.43167701863354035,0.56258467559837422,0.78896636587366697]
[null,"TDN Cost ($/lb. DM) w/storage loss",null,{"$f":"D56/(2000*(1-D60)*(D59/100))","v":0.14446732129658957},0.15865778688524587,0.17381370144878516,0.13232036613272311,0.1431463273568537,0.14574840498886146]
[null,"CP Cost ($/lb. DM) w/storage loss",null,{"$f":"D56/(2000*(1-D60)*(D58/100))","v":0.48817254174397029},0.67996194379391084,1.0253252691524295,0.45439686171951615,0.59219439536670981,0.83049091144596521]

{"sheet":"Seed, Fertilizer & Chemical","index":10,"n_rows":112,"n_cols":46,"rows_kept":112,"cut":false,"hidden":false,"merged":[[92,0,92,14],[103,2,103,12],[104,2,104,3],[104,5,104,6],[104,8,104,9],[104,11,104,12],[71,0,71,14],[82,2,82,12],[83,2,83,3],[83,5,83,6],[83,8,83,9],[83,11,83,12],[50,0,50,14],[61,2,61,12],[62,2,62,3],[62,5,62,6],[62,8,62,9],[62,11,62,12],[12,0,12,14],[0,0,0,14],[39,0,39,14],[23,2,23,12],[24,2,24,3],[24,5,24,6],[24,8,24,9],[24,11,24,12],[33,0,35,14]]}
["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"]
["Cereal Silage"]
[null,"Barley",null,2.25,"bu",null,11,"/bu",null,{"$f":"ROUND(D5*G5,2)","v":24.75}]
[null,"Corn",null,32000,"plants",null,3.0999999999999999E-3,"/plant",null,{"$f":"ROUND(D6*G6,2)","v":99.2}]
["Alfalfa-Grass Silage"]
[null,"Alfalfa-grass",null,10,"lb.",null,4.25,"/lb.",null,{"$f":"ROUND(D8*G8,2)","v":42.5}]
[null,"Oat nurse crop (silage)",null,1.25,"bu",null,10,"/bu",null,{"$f":"ROUND(D9*G9,2)","v":12.5}]
[]
[]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,830,null,null,{"$f":"SUM(D16/(2204.5855*0.46))","v":0.81845218799042097},null,null,1,null,null," -"]
[null,"Nitrogen: (NH3) 82-0-0",null,1300,null,null,{"$f":"SUM(D17/(2204.5855*0.82))","v":0.71912196358840996},null,null,0,null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,560,null,null,{"$f":"SUM(D18/(2204.5855*0.28))","v":0.90720001560384},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,1300,null,null,{"$f":"SUM((D19-(G16*(0.11*2204.5855)))/(2204.5855*0.52))","v":0.96086590281451878},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,660,null,null,{"$f":"SUM(D20/(2204.5855*0.6))","v":0.49896000858211209},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,600,null,null,{"$f":"SUM((D21-(G16*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.4349054422629825},null,null," -",null,null,1]
[null,"MES S15:  13-33-0-15",null,1300,null,null,{"$f":"SUM((D22-(G16*(0.13*2204.5855))-(G19*(0.33*2204.5855)))/(2204.5855*0.15))","v":1.1079698518330015},0,null," -",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***HIDE***"]
[null,null,"Amount of Actual Pounds of Elements Applied Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82-0-0",null,null,null,"28-0-0",null,null,null,null,null,"46-0-0",null,null,null,"11-52-0",null,null,"0-0-60",null,null,"20.5-0-0-24",null,null,"13-33-0-15"]
[null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potash",null,null,"Sulphur",null,null,"Total",null,null,null,"preseed","preseed","preseed","preseed","suppl","suppl","suppl","suppl","blend ","blend","blend","blend","blend","blend","blend","blend","blend","blend","blend ","blend","blend","blend ","blend","blend","blend ","blend","blend","N phos"]
["Crop",null,"lbs.","$/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"]
["Cereal Silage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD",{"$f":"SUM(C27*$J$17)","v":0},{"$f":"MAXA(0,(S27)/(0.82))","v":0},{"$f":"(T27)/2204.6","v":0},{"$f":"SUM(U27*$D$17)","v":0},{"$f":"SUM(C27*$J$18)","v":0},{"$f":"MAXA(0,(W27)/(0.28))","v":0},{"$f":"(X27)/2204.6","v":0},{"$f":"SUM(Y27*$D$18)","v":0},{"$f":"SUM(AH27*0.11)","v":0},{"$f":"SUM(AN27*0.205)","v":0},{"$f":"SUM(AQ27*0.13)","v":0},{"$f":"SUM(C27-(AA27+AB27+AC27+W27+S27))","v":0},{"$f":"MAXA(0,(AD27)/(0.46))","v":0},{"$f":"(AE27)/2204.6","v":0},{"$f":"SUM(AF27*$D$16)","v":0},{"$f":"MAXA(0,(F27-(AQ27*0.33))/0.52)","v":0},{"$f":"(AH27)/2204.6","v":0},{"$f":"SUM(AI27*$D$19)","v":0},{"$f":"SUM(I27/0.6)","v":0},{"$f":"(AK27)/2204.6","v":0},{"$f":"SUM(AL27*$D$20)","v":0},{"$f":"MAXA(0,SUM(L27*$M$21)/0.24)","v":0},{"$f":"(AN27)/2204.6","v":0},{"$f":"SUM(AO27*$D$21)","v":0},{"$f":"MAXA(0,SUM(L27*$M$22)/0.15)","v":0},{"$f":"(AQ27)/2204.6","v":0},{"$f":"SUM(AR27*$D$22)","v":0}]
[null,"Barley",80,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V28+Z28+AG28))","v":60.281755053359099},null,30,{"$f":"AJ28","v":34.019776830263993},null,0,{"$f":"AM28","v":0},null,0,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP28+AS28)","v":0},null,{"$f":"D28+G28+J28+M28","v":94.301531883623085},null,null,50.985437331799012,{"$f":"SUM(C28*$J$17)","v":0},{"$f":"MAXA(0,(S28)/(0.82))","v":0},{"$f":"(T28)/2204.6","v":0},{"$f":"SUM(U28*$D$17)","v":0},{"$f":"SUM(C28*$J$18)","v":0},{"$f":"MAXA(0,(W28)/(0.28))","v":0},{"$f":"(X28)/2204.6","v":0},{"$f":"SUM(Y28*$D$18)","v":0},{"$f":"SUM(AH28*0.11)","v":6.3461538461538467},{"$f":"SUM(AN28*0.205)","v":0},{"$f":"SUM(AQ28*0.13)","v":0},{"$f":"SUM(C28-(AA28+AB28+AC28+W28+S28))","v":73.65384615384616},{"$f":"MAXA(0,(AD28)/(0.46))","v":160.1170568561873},{"$f":"(AE28)/2204.6","v":7.2628620546215786E-2},{"$f":"SUM(AF28*$D$16)","v":60.281755053359099},{"$f":"MAXA(0,(F28-(AQ28*0.33))/0.52)","v":57.692307692307693},{"$f":"(AH28)/2204.6","v":2.6169059100203073E-2},{"$f":"SUM(AI28*$D$19)","v":34.019776830263993},{"$f":"SUM(I28/0.6)","v":0},{"$f":"(AK28)/2204.6","v":0},{"$f":"SUM(AL28*$D$20)","v":0},{"$f":"MAXA(0,SUM(L28*$M$21)/0.24)","v":0},{"$f":"(AN28)/2204.6","v":0},{"$f":"SUM(AO28*$D$21)","v":0},{"$f":"MAXA(0,SUM(L28*$M$22)/0.15)","v":0},{"$f":"(AQ28)/2204.6","v":0},{"$f":"SUM(AR28*$D$22)","v":0}]
[null,"Corn",130,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V29+Z29+AG29))","v":90.750535947387178},null,50,{"$f":"AJ29","v":56.699628050439983},null,25,{"$f":"AM29","v":12.473918171096798},null,10,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP29+AS29)","v":11.339925610087999},null,{"$f":"D29+G29+J29+M29","v":171.26400777901196},null,null,95.762082332726536,0,0,0,0,0,0,0,0,10.576923076923077,8.5416666666666679,0,110.88141025641025,241.04654403567443,0.10933799511733396,90.750535947387178,96.153846153846146,4.3615098500338449E-2,56.699628050439983,41.666666666666671,1.8899876016813331E-2,12.473918171096798,41.666666666666671,1.8899876016813331E-2,11.339925610087999,0,0,0]
["Alfalfa-Grass Silage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alfalfa-grass",0,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V31+Z31+AG31))","v":0},null,40,{"$f":"AJ31","v":45.359702440351988},null,52,{"$f":"AM31","v":25.945749795881341},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP31+AS31)","v":17.009888415132},null,{"$f":"D31+G31+J31+M31","v":88.315340651365318},null,null,41.582849937633043,0,0,0,0,0,0,0,0,8.4615384615384617,12.8125,0,-21.27403846153846,0,0,0,76.92307692307692,3.4892078800270759E-2,45.359702440351988,86.666666666666671,3.931174211497173E-2,25.945749795881341,62.5,2.8349814025219997E-2,17.009888415132,0,0,0]
[null,"Oat nurse crop (silage)",50,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V32+Z32+AG32))","v":21.779341659291291},null,50,{"$f":"AJ32","v":56.699628050439983},null,30,{"$f":"AM32","v":14.968701805316158},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP32+AS32)","v":17.009888415132},null,{"$f":"D32+G32+J32+M32","v":110.45755993017943},null,null,61.856406206070645,0,0,0,0,0,0,0,0,10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,21.779341659291291,96.153846153846146,4.3615098500338449E-2,56.699628050439983,50,2.2679851220175996E-2,14.968701805316158,62.5,2.8349814025219997E-2,17.009888415132,0,0,0]
[]
["The fertilizer recommendation will vary depending on the soil type, climate and crop rotation. Manitoba Agriculture recommends that soil test sampling and analysis be conducted each year to produce a better baseline for fertility.  On many Manitoba soil types, potash application can be reduced based on soil test results.   Custom soil sampling and analysis typically costs $1.00 to $2.00/acre. "]
[]
[]
[]
["1. Users are reminded to adjust silage yields when making changes to fertilizer rates."]
[]
["Chemicals"]
[null,null,null,"Weed",null,"Insect ","Forage",null,null,"Total"]
[null,null,null,"Control",null,"Control","Removal",null,null,"Cost"]
["Crop",null,null,"$/acre",null,"$/acre","$/acre",null,null,"$/acre"]
["Cereal Silage"]
[null,"Barley",null,16,null,0,null,null,null,{"$f":"D45+F45","v":16}]
[null,"Corn",null,16,null,0,null,null,null,{"$f":"D46+F46+G46","v":16}]
["Alfalfa-Grass Silage"]
[null,"Alfalfa-grass",null,0,null,0,null,null,null,{"$f":"D48+F48","v":0}]
[null,"Oat nurse crop (silage)",null,20,null,0,15,null,null,{"$f":"D49+F49+G49","v":35}]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,{"$f":"$D$16+ABS('Risk Analysis'!$E$15)","v":980},null,null,{"$f":"SUM(D54/(2204.5855*0.46))","v":0.96636523401278629},null,null,1,null,null," -",null,{"$f":"ABS('Risk Analysis'!$E$15)","v":150},"1X"]
[null,"Nitrogen: (NH3) 82-0-0",null,{"$f":"$D$17+ABS('Risk Analysis'!$E$15)","v":1450},null,null,{"$f":"SUM(D55/(2204.5855*0.82))","v":0.80209757477168808},null,null,0,null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,{"$f":"$D$18+ABS('Risk Analysis'!$E$15)","v":710},null,null,{"$f":"SUM(D56/(2204.5855*0.28))","v":1.1502000197834401},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,{"$f":"$D$19+ABS('Risk Analysis'!$E$15)","v":1450},null,null,{"$f":"SUM((D57-(G54*(0.11*2204.5855)))/(2204.5855*0.52))","v":1.0604227607141876},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,{"$f":"$D$20+ABS('Risk Analysis'!$E$15)","v":810},null,null,{"$f":"SUM(D58/(2204.5855*0.6))","v":0.61236001053259215},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,{"$f":"$D$21+ABS('Risk Analysis'!$E$15)","v":750},null,null,{"$f":"SUM((D59-(G54*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.5920630536617455},null,null," -",null,null,1]
[null,"MES S15:  13-33-0-15",null,{"$f":"$D$22+ABS('Risk Analysis'!$E$15)","v":1450},null,null,{"$f":"SUM((D60-(G54*(0.13*2204.5855))-(G57*(0.33*2204.5855)))/(2204.5855*0.15))","v":1.2143534657029333},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,"$/acre",null,null,null,"N actual","N lbs","N MT","N cost","N actual","N lbs","N MT","N cost","N phos","N  sul1","N  sul2","N urea","N lbs","N MT","N cost","phos lbs","phos MT","phos cost","potash","pot MT","pot cost","sul 1 lbs","sul 1 MT","sul 1 cost","sul 2 lbs","sul 2 MT","sul 2 cost","lbs"]
["Cereal Silage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD"]
[null,"Barley",80,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V66+Z66+AG66))","v":71.176048135291467},null,30,{"$f":"AJ66","v":37.945135695294454},null,0,{"$f":"AM66","v":0},null,0,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP66+AS66)","v":0},null,{"$f":"D66+G66+J66+M66","v":109.12118383058592},null,null,50.985437331799012,{"$f":"SUM(C66*$J$17)","v":0},{"$f":"MAXA(0,(S66)/(0.82))","v":0},{"$f":"(T66)/2204.6","v":0},{"$f":"SUM(U66*$D$55)","v":0},{"$f":"SUM(C66*$J$18)","v":0},{"$f":"MAXA(0,(W66)/(0.28))","v":0},{"$f":"(X66)/2204.6","v":0},{"$f":"SUM(Y66*$D$56)","v":0},{"$f":"SUM(AH66*0.11)","v":6.3461538461538467},{"$f":"SUM(AN66*0.205)","v":0},{"$f":"SUM(AQ66*0.13)","v":0},{"$f":"SUM(C66-(AA66+AB66+AC66+W66+S66))","v":73.65384615384616},{"$f":"MAXA(0,(AD66)/(0.46))","v":160.1170568561873},{"$f":"(AE66)/2204.6","v":7.2628620546215786E-2},{"$f":"SUM(AF66*$D$54)","v":71.176048135291467},{"$f":"MAXA(0,(F66-(AQ66*0.33))/0.52)","v":57.692307692307693},{"$f":"(AH66)/2204.6","v":2.6169059100203073E-2},{"$f":"SUM(AI66*$D$57)","v":37.945135695294454},{"$f":"SUM(I66/0.6)","v":0},{"$f":"(AK66)/2204.6","v":0},{"$f":"SUM(AL66*$D$58)","v":0},{"$f":"MAXA(0,SUM(L66*$M$21)/0.24)","v":0},{"$f":"(AN66)/2204.6","v":0},{"$f":"SUM(AO66*$D$59)","v":0},{"$f":"MAXA(0,SUM(L66*$M$22)/0.15)","v":0},{"$f":"(AQ66)/2204.6","v":0},{"$f":"SUM(AR66*$D$60)","v":0}]
[null,"Corn",130,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V67+Z67+AG67))","v":107.15123521498728},null,50,{"$f":"AJ67","v":63.241892825490751},null,25,{"$f":"AM67","v":15.308899573618799},null,10,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP67+AS67)","v":14.174907012609999},null,{"$f":"D67+G67+J67+M67","v":199.8769346267068},null,null,95.762082332726536,0,0,0,{"$f":"SUM(U67*$D$55)","v":0},0,0,0,{"$f":"SUM(Y67*$D$56)","v":0},10.576923076923077,8.5416666666666679,0,110.88141025641025,241.04654403567443,0.10933799511733396,{"$f":"SUM(AF67*$D$54)","v":107.15123521498728},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI67*$D$57)","v":63.241892825490751},41.666666666666671,1.8899876016813331E-2,{"$f":"SUM(AL67*$D$58)","v":15.308899573618799},41.666666666666671,1.8899876016813331E-2,{"$f":"SUM(AO67*$D$59)","v":14.174907012609999},0,0,{"$f":"SUM(AR67*$D$60)","v":0}]
["Alfalfa-Grass Silage"]
[null,"Alfalfa-grass",0,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V69+Z69+AG69))","v":0},null,40,{"$f":"AJ69","v":50.593514260392602},null,52,{"$f":"AM69","v":31.842511113127102},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP69+AS69)","v":21.262360518914999},null,{"$f":"D69+G69+J69+M69","v":103.6983858924347},null,null,41.582849937633043,0,0,0,{"$f":"SUM(U69*$D$55)","v":0},0,0,0,{"$f":"SUM(Y69*$D$56)","v":0},8.4615384615384617,12.8125,0,-21.27403846153846,0,0,{"$f":"SUM(AF69*$D$54)","v":0},76.92307692307692,3.4892078800270759E-2,{"$f":"SUM(AI69*$D$57)","v":50.593514260392602},86.666666666666671,3.931174211497173E-2,{"$f":"SUM(AL69*$D$58)","v":31.842511113127102},62.5,2.8349814025219997E-2,{"$f":"SUM(AO69*$D$59)","v":21.262360518914999},0,0,{"$f":"SUM(AR69*$D$60)","v":0}]
[null,"Oat nurse crop (silage)",50,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V70+Z70+AG70))","v":25.71536726036803},null,50,{"$f":"AJ70","v":63.241892825490751},null,30,{"$f":"AM70","v":18.370679488342557},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP70+AS70)","v":21.262360518914999},null,{"$f":"D70+G70+J70+M70","v":128.59030009311633},null,null,61.856406206070645,0,0,0,0,0,0,0,0,10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,25.71536726036803,96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI70*$D$57)","v":63.241892825490751},50,2.2679851220175996E-2,{"$f":"SUM(AL70*$D$58)","v":18.370679488342557},62.5,2.8349814025219997E-2,{"$f":"SUM(AO70*$D$59)","v":21.262360518914999},0,0,{"$f":"SUM(AR70*$D$60)","v":0}]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,{"$f":"$D$16+ABS('Risk Analysis'!$E$15*2)","v":1130},null,null,{"$f":"SUM(D75/(2204.5855*0.46))","v":1.1142782800351516},null,null,1,null,null," -",null,{"$f":"ABS('Risk Analysis'!$E$15*2)","v":300},"2X"]
[null,"Nitrogen: (NH3) 82-0-0",null,{"$f":"$D$17+ABS('Risk Analysis'!$E$15*2)","v":1600},null,null,{"$f":"SUM(D76/(2204.5855*0.82))","v":0.88507318595496609},null,null,0,null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,{"$f":"$D$18+ABS('Risk Analysis'!$E$15*2)","v":860},null,null,{"$f":"SUM(D77/(2204.5855*0.28))","v":1.39320002396304},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,{"$f":"$D$19+ABS('Risk Analysis'!$E$15*2)","v":1600},null,null,{"$f":"SUM((D78-(G75*(0.11*2204.5855)))/(2204.5855*0.52))","v":1.1599796186138565},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,{"$f":"$D$20+ABS('Risk Analysis'!$E$15*2)","v":960},null,null,{"$f":"SUM(D79/(2204.5855*0.6))","v":0.72576001248307209},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,{"$f":"$D$21+ABS('Risk Analysis'!$E$15*2)","v":900},null,null,{"$f":"SUM((D80-(G75*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.74922066506050855},null,null," -",null,null,1]
[null,"MES S15:  13-33-0-15",null,{"$f":"$D$22+ABS('Risk Analysis'!$E$15*2)","v":1600},null,null,{"$f":"SUM((D81-(G75*(0.13*2204.5855))-(G78*(0.33*2204.5855)))/(2204.5855*0.15))","v":1.3207370795728657},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,"$/acre",null,null,null,"N actual","N lbs","N MT","N cost","N actual","N lbs","N MT","N cost","N phos","N  sul1","N  sul2","N urea","N lbs","N MT","N cost","phos lbs","phos MT","phos cost","potash","pot MT","pot cost","sul 1 lbs","sul 1 MT","sul 1 cost","sul 2 lbs","sul 2 MT","sul 2 cost","lbs"]
["Cereal Silage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD"]
[null,"Barley",80,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V87+Z87+AG87))","v":82.070341217223842},null,30,{"$f":"AJ87","v":41.870494560324914},null,0,{"$f":"AM87","v":0},null,0,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP87+AS87)","v":0},null,{"$f":"D87+G87+J87+M87","v":123.94083577754876},null,null,50.985437331799012,{"$f":"SUM(C87*$J$17)","v":0},{"$f":"MAXA(0,(S87)/(0.82))","v":0},{"$f":"(T87)/2204.6","v":0},{"$f":"SUM(U87*$D$76)","v":0},{"$f":"SUM(C87*$J$18)","v":0},{"$f":"MAXA(0,(W87)/(0.28))","v":0},{"$f":"(X87)/2204.6","v":0},{"$f":"SUM(Y87*$D$77)","v":0},{"$f":"SUM(AH87*0.11)","v":6.3461538461538467},{"$f":"SUM(AN87*0.205)","v":0},{"$f":"SUM(AQ87*0.13)","v":0},{"$f":"SUM(C87-(AA87+AB87+AC87+W87+S87))","v":73.65384615384616},{"$f":"MAXA(0,(AD87)/(0.46))","v":160.1170568561873},{"$f":"(AE87)/2204.6","v":7.2628620546215786E-2},{"$f":"SUM(AF87*$D$75)","v":82.070341217223842},{"$f":"MAXA(0,(F87-(AQ87*0.33))/0.52)","v":57.692307692307693},{"$f":"(AH87)/2204.6","v":2.6169059100203073E-2},{"$f":"SUM(AI87*$D$78)","v":41.870494560324914},{"$f":"SUM(I87/0.6)","v":0},{"$f":"(AK87)/2204.6","v":0},{"$f":"SUM(AL87*$D$79)","v":0},{"$f":"MAXA(0,SUM(L87*$M$21)/0.24)","v":0},{"$f":"(AN87)/2204.6","v":0},{"$f":"SUM(AO87*$D$80)","v":0},{"$f":"MAXA(0,SUM(L87*$M$22)/0.15)","v":0},{"$f":"(AQ87)/2204.6","v":0},{"$f":"SUM(AR87*$D$81)","v":0}]
[null,"Corn",130,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V88+Z88+AG88))","v":123.55193448258737},null,50,{"$f":"AJ88","v":69.784157600541519},null,25,{"$f":"AM88","v":18.1438809761408},null,10,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP88+AS88)","v":17.009888415132},null,{"$f":"D88+G88+J88+M88","v":228.48986147440169},null,null,95.762082332726536,0,0,0,{"$f":"SUM(U88*$D$76)","v":0},0,0,0,{"$f":"SUM(Y88*$D$77)","v":0},10.576923076923077,8.5416666666666679,0,110.88141025641025,241.04654403567443,0.10933799511733396,{"$f":"SUM(AF88*$D$75)","v":123.55193448258737},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI88*$D$78)","v":69.784157600541519},41.666666666666671,1.8899876016813331E-2,{"$f":"SUM(AL88*$D$79)","v":18.1438809761408},41.666666666666671,1.8899876016813331E-2,{"$f":"SUM(AO88*$D$80)","v":17.009888415132},0,0,{"$f":"SUM(AR88*$D$81)","v":0}]
["Alfalfa-Grass Silage"]
[null,"Alfalfa-grass",0,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V90+Z90+AG90))","v":0},null,40,{"$f":"AJ90","v":55.827326080433217},null,52,{"$f":"AM90","v":37.739272430372864},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP90+AS90)","v":25.514832622697998},null,{"$f":"D90+G90+J90+M90","v":119.08143113350407},null,null,41.582849937633043,{"$f":"SUM(C90*$J$17)","v":0},{"$f":"MAXA(0,(S90)/(0.82))","v":0},{"$f":"(T90)/2204.6","v":0},{"$f":"SUM(U90*$D$76)","v":0},{"$f":"SUM(C90*$J$18)","v":0},{"$f":"MAXA(0,(W90)/(0.28))","v":0},{"$f":"(X90)/2204.6","v":0},{"$f":"SUM(Y90*$D$77)","v":0},{"$f":"SUM(AH90*0.11)","v":8.4615384615384617},{"$f":"SUM(AN90*0.205)","v":12.8125},{"$f":"SUM(AQ90*0.13)","v":0},{"$f":"SUM(C90-(AA90+AB90+AC90+W90+S90))","v":-21.27403846153846},{"$f":"MAXA(0,(AD90)/(0.46))","v":0},{"$f":"(AE90)/2204.6","v":0},{"$f":"SUM(AF90*$D$75)","v":0},{"$f":"MAXA(0,(F90-(AQ90*0.33))/0.52)","v":76.92307692307692},{"$f":"(AH90)/2204.6","v":3.4892078800270759E-2},{"$f":"SUM(AI90*$D$78)","v":55.827326080433217},{"$f":"SUM(I90/0.6)","v":86.666666666666671},{"$f":"(AK90)/2204.6","v":3.931174211497173E-2},{"$f":"SUM(AL90*$D$79)","v":37.739272430372864},{"$f":"MAXA(0,SUM(L90*$M$21)/0.24)","v":62.5},{"$f":"(AN90)/2204.6","v":2.8349814025219997E-2},{"$f":"SUM(AO90*$D$80)","v":25.514832622697998},{"$f":"MAXA(0,SUM(L90*$M$22)/0.15)","v":0},{"$f":"(AQ90)/2204.6","v":0},{"$f":"SUM(AR90*$D$81)","v":0}]
[null,"Oat nurse crop (silage)",50,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V91+Z91+AG91))","v":29.651392861444769},null,50,{"$f":"AJ91","v":69.784157600541519},null,30,{"$f":"AM91","v":21.772657171368955},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP91+AS91)","v":25.514832622697998},null,{"$f":"D91+G91+J91+M91","v":146.72304025605325},null,null,61.856406206070645,0,0,0,{"$f":"SUM(U91*$D$76)","v":0},0,0,0,{"$f":"SUM(Y91*$D$77)","v":0},10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,{"$f":"SUM(AF91*$D$75)","v":29.651392861444769},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI91*$D$78)","v":69.784157600541519},50,2.2679851220175996E-2,{"$f":"SUM(AL91*$D$79)","v":21.772657171368955},62.5,2.8349814025219997E-2,{"$f":"SUM(AO91*$D$80)","v":25.514832622697998},0,0,{"$f":"SUM(AR91*$D$81)","v":0}]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,{"$f":"$D$16+ABS('Risk Analysis'!$E$15*3)","v":1280},null,null,{"$f":"SUM(D96/(2204.5855*0.46))","v":1.2621913260575168},null,null,1,null,null," -",null,{"$f":"ABS('Risk Analysis'!$E$15*3)","v":450},"3X"]
[null,"Nitrogen: (NH3) 82-0-0",null,{"$f":"$D$17+ABS('Risk Analysis'!$E$15*3)","v":1750},null,null,{"$f":"SUM(D97/(2204.5855*0.82))","v":0.96804879713824421},null,null,0,null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,{"$f":"$D$18+ABS('Risk Analysis'!$E$15*3)","v":1010},null,null,{"$f":"SUM(D98/(2204.5855*0.28))","v":1.6362000281426401},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,{"$f":"$D$19+ABS('Risk Analysis'!$E$15*3)","v":1750},null,null,{"$f":"SUM((D99-(G96*(0.11*2204.5855)))/(2204.5855*0.52))","v":1.2595364765135255},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,{"$f":"$D$20+ABS('Risk Analysis'!$E$15*3)","v":1110},null,null,{"$f":"SUM(D100/(2204.5855*0.6))","v":0.83916001443355215},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,{"$f":"$D$21+ABS('Risk Analysis'!$E$15*3)","v":1050},null,null,{"$f":"SUM((D101-(G96*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.90637827645927171},null,null," -",null,null,1]
[null,"MES S15:  13-33-0-15",null,{"$f":"$D$22+ABS('Risk Analysis'!$E$15*3)","v":1750},null,null,{"$f":"SUM((D102-(G96*(0.13*2204.5855))-(G99*(0.33*2204.5855)))/(2204.5855*0.15))","v":1.4271206934427967},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,"$/acre",null,null,null,"N actual","N lbs","N MT","N cost","N actual","N lbs","N MT","N cost","N phos","N  sul1","N  sul2","N urea","N lbs","N MT","N cost","phos lbs","phos MT","phos cost","potash","pot MT","pot cost","sul 1 lbs","sul 1 MT","sul 1 cost","sul 2 lbs","sul 2 MT","sul 2 cost","lbs"]
["Cereal Silage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD"]
[null,"Barley",80,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V108+Z108+AG108))","v":92.964634299156202},null,30,{"$f":"AJ108","v":45.795853425355375},null,0,{"$f":"AM108","v":0},null,0,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP108+AS108)","v":0},null,{"$f":"D108+G108+J108+M108","v":138.76048772451156},null,null,50.985437331799012,{"$f":"SUM(C108*$J$17)","v":0},{"$f":"MAXA(0,(S108)/(0.82))","v":0},{"$f":"(T108)/2204.6","v":0},{"$f":"SUM(U108*$D$97)","v":0},{"$f":"SUM(C108*$J$18)","v":0},{"$f":"MAXA(0,(W108)/(0.28))","v":0},{"$f":"(X108)/2204.6","v":0},{"$f":"SUM(Y108*$D$98)","v":0},{"$f":"SUM(AH108*0.11)","v":6.3461538461538467},{"$f":"SUM(AN108*0.205)","v":0},{"$f":"SUM(AQ108*0.13)","v":0},{"$f":"SUM(C108-(AA108+AB108+AC108+W108+S108))","v":73.65384615384616},{"$f":"MAXA(0,(AD108)/(0.46))","v":160.1170568561873},{"$f":"(AE108)/2204.6","v":7.2628620546215786E-2},{"$f":"SUM(AF108*$D$96)","v":92.964634299156202},{"$f":"MAXA(0,(F108-(AQ108*0.33))/0.52)","v":57.692307692307693},{"$f":"(AH108)/2204.6","v":2.6169059100203073E-2},{"$f":"SUM(AI108*$D$99)","v":45.795853425355375},{"$f":"SUM(I108/0.6)","v":0},{"$f":"(AK108)/2204.6","v":0},{"$f":"SUM(AL108*$D$100)","v":0},{"$f":"MAXA(0,SUM(L108*$M$21)/0.24)","v":0},{"$f":"(AN108)/2204.6","v":0},{"$f":"SUM(AO108*$D$101)","v":0},{"$f":"MAXA(0,SUM(L108*$M$22)/0.15)","v":0},{"$f":"(AQ108)/2204.6","v":0},{"$f":"SUM(AR108*$D$102)","v":0}]
[null,"Corn",130,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V109+Z109+AG109))","v":139.95263375018746},null,50,{"$f":"AJ109","v":76.326422375592287},null,25,{"$f":"AM109","v":20.978862378662797},null,10,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP109+AS109)","v":19.844869817653997},null,{"$f":"D109+G109+J109+M109","v":257.1027883220965},null,null,95.762082332726536,0,0,0,{"$f":"SUM(U109*$D$97)","v":0},0,0,0,{"$f":"SUM(Y109*$D$98)","v":0},10.576923076923077,8.5416666666666679,0,110.88141025641025,241.04654403567443,0.10933799511733396,{"$f":"SUM(AF109*$D$96)","v":139.95263375018746},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI109*$D$99)","v":76.326422375592287},41.666666666666671,1.8899876016813331E-2,{"$f":"SUM(AL109*$D$100)","v":20.978862378662797},41.666666666666671,1.8899876016813331E-2,{"$f":"SUM(AO109*$D$101)","v":19.844869817653997},0,0,{"$f":"SUM(AR109*$D$102)","v":0}]
["Alfalfa-Grass Silage"]
[null,"Alfalfa-grass",0,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V111+Z111+AG111))","v":0},null,40,{"$f":"AJ111","v":61.061137900473831},null,52,{"$f":"AM111","v":43.636033747618619},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP111+AS111)","v":29.767304726480997},null,{"$f":"D111+G111+J111+M111","v":134.46447637457345},null,null,41.582849937633043,{"$f":"SUM(C111*$J$17)","v":0},{"$f":"MAXA(0,(S111)/(0.82))","v":0},{"$f":"(T111)/2204.6","v":0},{"$f":"SUM(U111*$D$97)","v":0},{"$f":"SUM(C111*$J$18)","v":0},{"$f":"MAXA(0,(W111)/(0.28))","v":0},{"$f":"(X111)/2204.6","v":0},{"$f":"SUM(Y111*$D$98)","v":0},{"$f":"SUM(AH111*0.11)","v":8.4615384615384617},{"$f":"SUM(AN111*0.205)","v":12.8125},{"$f":"SUM(AQ111*0.13)","v":0},{"$f":"SUM(C111-(AA111+AB111+AC111+W111+S111))","v":-21.27403846153846},{"$f":"MAXA(0,(AD111)/(0.46))","v":0},{"$f":"(AE111)/2204.6","v":0},{"$f":"SUM(AF111*$D$96)","v":0},{"$f":"MAXA(0,(F111-(AQ111*0.33))/0.52)","v":76.92307692307692},{"$f":"(AH111)/2204.6","v":3.4892078800270759E-2},{"$f":"SUM(AI111*$D$99)","v":61.061137900473831},{"$f":"SUM(I111/0.6)","v":86.666666666666671},{"$f":"(AK111)/2204.6","v":3.931174211497173E-2},{"$f":"SUM(AL111*$D$100)","v":43.636033747618619},{"$f":"MAXA(0,SUM(L111*$M$21)/0.24)","v":62.5},{"$f":"(AN111)/2204.6","v":2.8349814025219997E-2},{"$f":"SUM(AO111*$D$101)","v":29.767304726480997},{"$f":"MAXA(0,SUM(L111*$M$22)/0.15)","v":0},{"$f":"(AQ111)/2204.6","v":0},{"$f":"SUM(AR111*$D$102)","v":0}]
[null,"Oat nurse crop (silage)",50,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V112+Z112+AG112))","v":33.587418462521505},null,50,{"$f":"AJ112","v":76.326422375592287},null,30,{"$f":"AM112","v":25.174634854395357},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP112+AS112)","v":29.767304726480997},null,{"$f":"D112+G112+J112+M112","v":164.85578041899015},null,null,61.856406206070645,0,0,0,{"$f":"SUM(U112*$D$97)","v":0},0,0,0,{"$f":"SUM(Y112*$D$98)","v":0},10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,{"$f":"SUM(AF112*$D$96)","v":33.587418462521505},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI112*$D$99)","v":76.326422375592287},50,2.2679851220175996E-2,{"$f":"SUM(AL112*$D$100)","v":25.174634854395357},62.5,2.8349814025219997E-2,{"$f":"SUM(AO112*$D$101)","v":29.767304726480997},0,0,{"$f":"SUM(AR112*$D$102)","v":0}]

{"sheet":"Op. Cost Input","index":11,"n_rows":66,"n_cols":14,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,0,0,13],[49,12,50,12],[49,5,50,5],[49,6,50,6],[49,7,50,7],[49,8,50,8],[49,9,50,9],[11,6,11,7],[48,4,48,12],[48,0,50,3],[21,9,30,13],[49,13,50,13],[49,4,50,4],[49,10,50,10],[49,11,50,11],[46,0,46,13]]}
["Operating Costs"]
[]
[null,"Interest Rate on Operating",null,null,6.7500000000000004E-2]
[null,"Silage machinery repair ",null,null,0.04,"(% of total investment)"]
[]
[null,"Land Taxes  ($/acre)",null,null,15]
[]
[null,"Fuel Cost ($/litre)",null,null,1.2]
[]
[null,"Labour Cost per Hour",null,null,28]
[]
[null,null,null,null,"Barley","Corn","Alfalfa Grass Silage"]
[null,null,null,null,"Silage","Silage","Establishment","Production"]
["Field Fuel Cost ($/acre)",null,null,null,{"$f":"SUM($E$8*$D$54)","v":18.311999999999998},{"$f":"SUM($E$8*D55)","v":18.623999999999999},{"$f":"SUM($E$8*D58)","v":24.552},{"$f":"SUM($E$8*D57)","v":13.356}]
["Moving Fuel Cost"]
[null,"Truck capacity (tons)",null,null,20,20,20,20]
[null,"Fuel Use (miles/gal)",null,null,2,2,2,2]
[null,"Distance to storage (miles)",null,null,3,3,3,3]
[null,null,null,"Total ($/acre)",{"$f":"SUM(Production!D17/'Op. Cost Input'!E16*'Op. Cost Input'!E18/'Op. Cost Input'!E17*4.546*'Op. Cost Input'!$E$8)","v":3.0685500000000001},{"$f":"SUM(Production!E17/'Op. Cost Input'!F16*'Op. Cost Input'!F18/'Op. Cost Input'!F17*4.546*'Op. Cost Input'!$E$8)","v":6.1371000000000002},{"$f":"SUM(Production!F5/'Op. Cost Input'!G16*'Op. Cost Input'!G18/'Op. Cost Input'!G17*4.546*'Op. Cost Input'!$E$8)","v":1.6692912000000002},{"$f":"SUM(Production!F17/'Op. Cost Input'!H16*'Op. Cost Input'!H18/'Op. Cost Input'!H17*4.546*'Op. Cost Input'!$E$8)","v":2.5816734000000001}]
["Packing Fuel Cost"]
[null,"Tons per hour",null,null,45,45,45,45,null,"1Crop insurance: (2024 rates)\n"]
[null,"Fuel Consumption (litres/hour)",null,null,15,15,15,15,null,{"$f":"\"Forage Establishment Insurance for $80/ac coverage. Annual Insurance for Alfalfa-Grass \"&H25&\" Silage coverage in MASC (\"&'Risk Analysis OLD'!B36&\") with LTAY \"&IF(H25=\"Basic Hay\",\"\",'Risk Analysis OLD'!G37)&\" yield=\"&IF(H25=\"Basic Hay\",'Risk Analysis OLD'!H42,'Risk Analysis OLD'!G42)&\" tons/acre.  Annual Insurance for Greenfeed Silage \"&'Op. Cost Input'!E25&\" coverage in MASC (\"&'Risk Analysis OLD'!B37&\") with Long Term Average Yield (LTAY)=\"&'Risk Analysis OLD'!D42& \" tons/acre including $0.52/acre Excess Moisture Insurance (EMI) coverage and Corn Silage \"&'Op. Cost Input'!F25&\" coverage in MASC (\"&'Risk Analysis OLD'!B37&\") with LTAY yield=\"&'Risk Analysis OLD'!F42& \" tons/acre including $0.52/acre EMI coverage.\"","v":"Forage Establishment Insurance for $80/ac coverage. Annual Insurance for Alfalfa-Grass Select_Hay Silage coverage in MASC (Forage Region 6) with LTAY >4 years yield=2.779 tons/acre.  Annual Insurance for Greenfeed Silage 80% Coverage coverage in MASC (Risk Area 14) with Long Term Average Yield (LTAY)=4.866 tons/acre including $0.52/acre Excess Moisture Insurance (EMI) coverage and Corn Silage 80% Coverage coverage in MASC (Risk Area 14) with LTAY yield=13.249 tons/acre including $0.52/acre EMI coverage."}]
[null,null,null,"Total ($/acre)",{"$f":"SUM(Production!D17/'Op. Cost Input'!E21*E22*$E$8)","v":3},{"$f":"SUM(Production!E17/'Op. Cost Input'!F21*F22*$E$8)","v":6},{"$f":"SUM(Production!F5/'Op. Cost Input'!G21*G22*$E$8)","v":1.6320000000000001},{"$f":"SUM(Production!F17/'Op. Cost Input'!H21*H22*$E$8)","v":2.524}]
[]
["Crop Insurance 1 ($/acre)",null,null,null,"80% Coverage","80% Coverage",null,"Select_Hay"]
[null,null,null,null,null,null,null,"80% Coverage"]
[null,null,null,null,{"$f":"IF(E25=\"None\",0,'Forage Insurance'!C13+0.52)","v":16.79},{"$f":"IF(F25=\"None\",0,'Forage Insurance'!D13+0.52)","v":22.16},5,{"$f":"IF(H25=\"None\",0,IF(H25=\"Basic_Hay\",IF(H26=$C$65,'Forage Insurance'!$E$13,'Forage Insurance'!$F$13),IF(H26=$D$57,'Forage Insurance'!$I$13,'Forage Insurance'!$J$13)))","v":21.49}]
[]
["Other Costs ($/acre)",null,null,null,7.5,8.5,2,4.5]
[]
["Rental and Custom Work"]
[null,"Seeding/Planting ($/ace)",null,null,0,0,0," -"]
[null,"Application ($/acre)",null,null,0,0,0,0]
[null,"Silage Harvesting ($/acre)",null,null,0,0,0,0]
[null,"General ($/acre)",null,null,0,0,0,0]
[null,null,null,"Total ($/acre)",{"$f":"SUM(E32:E35)","v":0},{"$f":"SUM(F32:F35)","v":0},{"$f":"SUM(G32:G35)","v":0},{"$f":"SUM(H32:H35)","v":0}]
[]
["Labour Hours per Acre",null,null,null,null,null,null,null,null,"# Hired","# of","Acres","Hours "]
[null,"Cropping ",null,null,0.875,1.131,0.875,0.25,null,"Staff","Months","Farmed","Per Acre"]
[null,"Swathing",null,null,0.125,0,0.125,0.125,null,1,4,300,{"$f":"SUM(J40*K40*4*40)/L40","v":2.1333333333333333}]
[null,"Forage Harvest",null,null,0.13300000000000001,0.2,0.13300000000000001,0.13300000000000001,null,2,0.5,{"$f":"L40","v":300},{"$f":"SUM(J41*K41*4*40)/L41","v":0.53333333333333333}]
[null,"Trucking",null,null,0.26600000000000001,0.64,0.26600000000000001,0.26600000000000001,null,0,0,{"$f":"L40","v":300},{"$f":"SUM(J42*K42*4*40)/L42","v":0}]
[null,"Packing",null,null,0.13300000000000001,0.32,0.13300000000000001,0.13300000000000001,null,0,0,{"$f":"L40","v":300},{"$f":"SUM(J43*K43*4*40)/L43","v":0}]
[null,null,null,"Total Hours",{"$f":"SUM(E39:E43)","v":1.532},{"$f":"SUM(F39:F43)","v":2.2909999999999999},{"$f":"SUM(G39:G43)","v":1.532},{"$f":"SUM(H39:H43)","v":0.90700000000000003},null,null,null,"Total",{"$f":"SUM(M40:M43)","v":2.6666666666666665}]
[null,null,null,"Total ($/acre)",{"$f":"SUM(E44*$E$10)","v":42.896000000000001},{"$f":"SUM(F44*$E$10)","v":64.147999999999996},{"$f":"SUM(G44*$E$10)","v":42.896000000000001},{"$f":"SUM(H44*$E$10)","v":25.396000000000001}]
[]
["Field Fuel Usage"]
[]
[null,null,null,null,"Number of Field Operations",null,null,null,null,null,null,null,null,"Trucks"]
[null,null,null,null,"cultivate","tandem disk","harrow","air drill","row planter","SP sprayer","swather","forage harvester","spin spreader","3/4 ton pickup"]
[]
["Crop",null,null,"L/acre",1.29,1.85,0.75,2.42,1.29,0.42,1.21,9,0.42,0.5]
["Cereal Silage"]
[null,"Barley",null,{"$f":"SUM(E54*$E$52)+(F54*$F$52)+(G54*$G$52)+(H54*$H$52)+(I54*$I$52)+(J54*$J$52)+(K54*$K$52)+(L54*$L$52)+(M54*$M$52)+N54","v":15.26},1,0,0,1,0,2,1,1,0,{"$f":"$N$52","v":0.5}]
[null,"Corn",null,{"$f":"SUM(E55*$E$52)+(F55*$F$52)+(G55*$G$52)+(H55*$H$52)+(I55*$I$52)+(J55*$J$52)+(K55*$K$52)+(L55*$L$52)+(M55*$M$52)+N55","v":15.52},1,1,1,0,1,2,0,1,0,{"$f":"$N$52","v":0.5}]
["Alfalfa-Grass Silage"]
[null,"Alfalfa-grass",null,{"$f":"SUM(E57*$E$52)+(F57*$F$52)+(G57*$G$52)+(H57*$H$52)+(I57*$I$52)+(J57*$J$52)+(K57*$K$52)+(L57*$L$52)+(M57*$M$52)+N57","v":11.13},0,0,0,0,0,0,1,1,1,{"$f":"$N$52","v":0.5}]
[null,"Oat nurse crop",null,{"$f":"SUM(E58*$E$52)+(F58*$F$52)+(G58*$G$52)+(H58*$H$52)+(I58*$I$52)+(J58*$J$52)+(K58*$K$52)+(L58*$L$52)+(M58*$M$52)+N58","v":20.46},1,2,2,1,0,2,1,1,0,{"$f":"$N$52","v":0.5}]
[]
[]
[]
[]
[null,null,"Basic_Hay","Select_Hay",null,null,"Percent_70","Percent_80"]
[null,"None","None","None","None",null,"<=4 Years Stand","<=4 Years Stand"]
[null,"Basic_Hay",{"$f":"'Forage Insurance'!B89","v":"Low - $31/tonne"},"70% Coverage","80% Coverage",null,">4 Year Stand",">4 Year Stand"]
[null,"Select_Hay",{"$f":"'Forage Insurance'!B90","v":"High - $52/tonne"},"80% Coverage"]

{"sheet":"Fixed Cost Input","index":12,"n_rows":71,"n_cols":10,"rows_kept":71,"cut":false,"hidden":false,"merged":[[54,0,54,10],[0,0,0,9],[28,0,28,9]]}
["Fixed Costs"]
[null,"Land",null,null,null,null,"Machinery"]
[null,"  Average Land value ($/acre)",null,3250,null,null,"  Total Investment ($/acre)",null,null,{"$f":"ROUND((C53)/(D4),2)","v":475}]
[null,"  Total Silage acres",null,300,null,null,"  Residual Value (End of Useful Life)",null,null,0.25]
[null,"  Owned Land Equity",null,0.85,null,null,"  Useful Life (years)",null,null,15]
[null,{"$f":"\"  Land Financed (\"&TEXT(D3*D6,\"$#,###\")&\" per acre)\"","v":"  Land Financed ($488 per acre)"},null,{"$f":"SUM(1-D5)","v":0.15000000000000002},null,null,"  Owned Equipment Equity",null,null,0.55000000000000004]
[null,"  Land Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2,null,null,{"$f":"\"  Equipment Financed (\"&TEXT((J3)*J7,\"$#,###\")&\" per acre)\"","v":"  Equipment Financed ($214 per acre)"},null,null,{"$f":"SUM(1-J6)","v":0.44999999999999996}]
[null,"Land cost ($/acre)",null,null,null,null,"  Machinery Opportunity Cost (Investment Rate) ",null,null,1.4999999999999999E-2]
[null,"  Finance Rate & Term",5.7500000000000002E-2,25,"Years",null,"Machinery Cost ($/acre)"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C9,D9,D3*D6,0)","v":37.234356601778671},null,null,"  Finance Rate & Term",6.25E-2,7,"Years"]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM(D3*D5)*(D7)","v":41.4375},null,null,"  Principle & Interest Cost",null,null,{"$f":"-PMT(H10,I10,J3*J7,0)","v":38.631035472644527}]
[null,"  Total Cost",null,{"$f":"SUM(D10:D11)","v":78.671856601778671},null,null,"  Machinery Depreciation Cost",null,null,{"$f":"(J3-(J3*J4))/J5","v":23.75}]
[null,null,null,null,null,null,"  Owned Machinery Opportunity Cost ",null,null,{"$f":"SUM(J3*J6)*(J8)","v":3.9187499999999997}]
[null,"Silage Storage",null,null,null,null,"  Total Cost",null,null,{"$f":"SUM(J11:J13)","v":66.29978547264453}]
[null,"  Silage Bunker Storage (total cost)",null,15000]
[null,"  Total Investment ($/acre)",null,{"$f":"ROUND((SUM(D15)/D4),0)","v":50},null,null,"Total Land, Machinery & Storage Debt ($/acre)",null,null,{"$f":"(D3*D6)+((J3)*J7)+(D16*D20)","v":708.75}]
[null,"  Residual Value (End of Useful Life)",null,0.2]
[null,"  Useful Life (years)",null,20]
[null,"  Owned Silage Storage Equity",null,0.85]
[null,{"$f":"\"  Silage Storage Financed (\"&TEXT((D16)*D20,\"$#,###\")&\" per acre)\"","v":"  Silage Storage Financed ($8 per acre)"},null,{"$f":"SUM(1-D19)","v":0.15000000000000002}]
[null,"  Silage Storage Opp. Cost (Investment Rate) ",null,1.4999999999999999E-2]
[null,"Silage Storage Cost ($/acre)"]
[null,"  Finance Rate & Term",6.25E-2,7,"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C23,D23,D16*D20,0)","v":1.3554749288647205}]
[null,"  Storage Depreciation Cost",null,{"$f":"(D16-(D16*D17))/D18","v":2}]
[null,"  Owned Storage Opportunity Cost ",null,{"$f":"SUM(D16*D19)*(D21)","v":0.63749999999999996}]
[null,"  Total Cost",null,{"$f":"SUM(D24:D26)","v":3.9929749288647205}]
[]
["Owned Equipment Inventory and Current Values"]
[null,null,"Market","Silage","Silage",null,null,"Market","Silage","Silage"]
["Power & Misc. Equipment",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"4WD Tractor 300HP",200000,0.1,{"$f":"SUM(C32*D32)","v":20000},null,"Swather 25ft",40000,0.1,{"$f":"SUM(H32*I32)","v":4000}]
[null,"MFD Tractor 175HP",175000,0.1,{"$f":"SUM(C33*D33)","v":17500},null,"PT Forage Harvester",38500,1,{"$f":"SUM(H33*I33)","v":38500}]
[null,null,0,0,0,null,"PT Forage pickup header",5500,1,5500]
[null,null,0,0,0,null,"PT Forage corn header",11000,1,11000]
[null,null,0,0,0,null,"Dump wagon",11000,1,11000]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E32:E38)","v":37500},null,"Total",null,null,{"$f":"SUM(J32:J38)","v":70000}]
[]
[null,null,"Market","Silage","Silage",null,null,"Market","Silage","Silage"]
["Seeding, Tillage, Spraying",null,"Value","Usage %","Allocation",null,"Trucks & Trailers","Value","Usage %","Allocation"]
[null,"Cultivator",25000,0.1,{"$f":"SUM(C43*D43)","v":2500},null,"Diesel tandem w/silage box",50000,0.1,{"$f":"SUM(H43*I43)","v":5000}]
[null,"Harrow 70ft",25000,0.1,{"$f":"SUM(C44*D44)","v":2500},null,null,0,0,{"$f":"SUM(H44*I44)","v":0}]
[null,"Air tank",15000,0.1,1500,null,null,0,0,0]
[null,"Air drill 50ft",60000,0.1,6000,null,null,0,0,0]
[null,"SP sprayer",75000,0.1,7500,null,null,0,0,0]
[null,"Corn Planter",20000,0.5,10000,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,"Total",{"$f":"SUM(C43:C50)","v":220000},null,{"$f":"SUM(E43:E50)","v":30000},null,"Total",null,null,{"$f":"SUM(J43:J50)","v":5000}]
[]
[null,"Owned Equipment TOTAL",{"$f":"SUM(E39+J39+E51+J51)","v":142500},{"$f":"SUM(C53/D4)","v":475},"per acre"]
[]
["Leased Equipment Inventory"]
[null,null,"Annual","Silage","Silage",null,null,"Annual","Silage","Silage"]
["Power & Misc. Equipment",null,"Lease","Usage %","Allocation",null,"Harvest Equipment","Lease","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$f":"SUM(C58*D58)","v":0},null,"enter equipment here",0,0,{"$f":"SUM(H58*I58)","v":0}]
[null,null,0,0,{"$f":"SUM(C59*D59)","v":0},null,null,0,0,{"$f":"SUM(H59*I59)","v":0}]
[null,null,0,0,{"$f":"SUM(C60*D60)","v":0},null,null,0,0,{"$f":"SUM(H60*I60)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E58:E60)","v":0},null,"Total",null,null,{"$f":"SUM(J58:J60)","v":0}]
[]
[null,null,"Annual","Silage","Silage",null,null,"Annual","Silage","Silage"]
["Seeding, Tillage, Spraying",null,"Lease","Usage %","Allocation",null,"Trucks & Trailers","Lease","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$f":"SUM(C65*D65)","v":0},null,"1/2 ton pickup",9600,0.15,{"$f":"SUM(H65*I65)","v":1440}]
[null,null,0,0,{"$f":"SUM(C66*D66)","v":0},null,null,0,0,{"$f":"SUM(H66*I66)","v":0}]
[null,null,0,0,{"$f":"SUM(C67*D67)","v":0},null,null,0,0,{"$f":"SUM(H67*I67)","v":0}]
[null,"Total",{"$f":"SUM(C65:C67)","v":0},null,{"$f":"SUM(E65:E67)","v":0},null,"Total",null,null,{"$f":"SUM(J65:J67)","v":1440}]
[]
[null,"Leased Equipment TOTAL",{"$f":"SUM(E61+J61+E68+J68)","v":1440},{"$f":"SUM(C70/D4)","v":4.8},"per acre"]
[null,"* Leased equipment costs are listed under Operating Costs on the Summary Page."]

{"sheet":"Assumptions","index":13,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[[16,1,17,8],[21,1,23,8],[0,0,0,8],[51,1,52,8],[55,1,56,8],[6,1,7,8],[11,1,12,8]]}
["Other Assumptions"]
[null,"Fuel Costs:"]
[null,"Includes fuel used for field work, and trucking in inputs."]
[null,"Machinery  Operating Costs:"]
[null,"Includes costs for maintenance, repairs, licenses and insurance."]
[null,"Crop Insurance: (2025 rates) "]
[null,{"$f":"'Risk Analysis OLD'!B36&\" - Establishment Insurance at $80/ac coverage and annual \"&'Op. Cost Input'!H25&\" insurance at 80% coverage. \"&'Risk Analysis OLD'!B37&\" - Greenfeed Silage and Corn Silage Insurance at 80% coverage.\"","v":"Forage Region 6 - Establishment Insurance at $80/ac coverage and annual Select_Hay insurance at 80% coverage. Risk Area 14 - Greenfeed Silage and Corn Silage Insurance at 80% coverage."}]
[]
[null,"Miscellaneous Costs:"]
[null,"Includes overhead expenses: silage plastic, hydro, telephone, accounting, buildings, supplies and insurance, etc."]
[null,"Land Taxes:"]
[null,{"$f":"\"The average for the province was based on land tax assessment and mill rates of a sample of municipalities growing crops. \"","v":"The average for the province was based on land tax assessment and mill rates of a sample of municipalities growing crops. "}]
[]
[null,"Interest On Operating:"]
[null,{"$f":"\"Interest charges on operating costs are calculated at \"&'Op. Cost Input'!E3*100&\"% for six months.\"","v":"Interest charges on operating costs are calculated at 6.75% for six months."}]
[null,"Land Cost:"]
[null,{"$f":"\"Based on approximate average land values.  Budget assumed \"&'Fixed Cost Input'!D6*100&\"% financed at \"&'Fixed Cost Input'!C9*100&\"% for \"&'Fixed Cost Input'!D9&\" years, plus \"&'Fixed Cost Input'!D7*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 15% financed at 5.75% for 25 years, plus 1.5% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost."}]
[]
[null,{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!D3*('Fixed Cost Input'!D4)*'Fixed Cost Input'!D6,\"$#,###\")&\" Mortgage) = $\"&TEXT('Fixed Cost Input'!D10*('Fixed Cost Input'!D4),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D4&\" acres = $\"&TEXT('Fixed Cost Input'!D10,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $146,250 Mortgage) = $11,170 payments per year) / 300 acres = $37.23/acre)"}]
[null,{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\" x \"&'Fixed Cost Input'!D5*100&\"%) x \"&'Fixed Cost Input'!D7*100&\"%) = $\"&TEXT('Fixed Cost Input'!D11,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($3,250 x 85%) x 1.5%) = $41.44/acre)"}]
[null,"Machinery Cost: "]
[null,{"$f":"\"Based on approximate average machinery values.  Budget assumed \"&'Fixed Cost Input'!J7*100&\"% financed at \"&'Fixed Cost Input'!H10*100&\"% for \"&'Fixed Cost Input'!I10&\" years, depreciation costs over \"&'Fixed Cost Input'!J5&\" years with a \"&'Fixed Cost Input'!J4*100&\"% residual value, plus \"&'Fixed Cost Input'!J8*100&\"% machinery equity opportunity cost. Budget can be used to estimate cashflow by removing depreciation and investment cost. \"","v":"Based on approximate average machinery values.  Budget assumed 45% financed at 6.25% 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. "}]
[]
[]
[null,{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!J3*'Fixed Cost Input'!J7*'Fixed Cost Input'!D4,\"$#,###\")&\" Loan) = $\"&TEXT('Fixed Cost Input'!J11*('Fixed Cost Input'!D4),\"#,###\")&\" payment per year) / \"&'Fixed Cost Input'!D4&\" acres = $\"&TEXT('Fixed Cost Input'!J11,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $64,125 Loan) = $11,589 payment per year) / 300 acres = $38.63/acre)"}]
[null,{"$f":"\"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($\"&'Fixed Cost Input'!J3&\" - ($\"&'Fixed Cost Input'!J3&\" x \"&'Fixed Cost Input'!J4*100&\"%)) / \"&'Fixed Cost Input'!J5&\" = $\"&TEXT('Fixed Cost Input'!J12,\"0.00\")&\"/acre)\"","v":"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($475 - ($475 x 25%)) / 15 = $23.75/acre)"}]
[null,{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($\"&'Fixed Cost Input'!J3&\" x \"&'Fixed Cost Input'!J6*100&\"%) x \"&'Fixed Cost Input'!J8*100&\"%) = $\"&TEXT('Fixed Cost Input'!J13,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($475 x 55%) x 1.5%) = $3.92/acre)"}]
[]
[null,"Estimated Farmgate Values:"]
[null,"Silage prices are based on estimated prices for fall/winter 2025/26."]
[]
[null,"Profitability & Breakeven Analysis:"]
[null,{"$f":"\"Gross Revenue = Price per unit x Yield per acre  (eg. barley silage:  $\"&TEXT(Summary!D43,\"0.00\")&\"/ton x \"&Summary!D44&\" ton/ac = $\"&TEXT(Summary!D46, \"0.00\")&\"/ac)\"","v":"Gross Revenue = Price per unit x Yield per acre  (eg. barley silage:  $54.00/ton x 7.5 ton/ac = $405.00/ac)"}]
[]
[null,"Net Profit = Gross Revenue - Total Cost  "]
[null,{"$f":"\"   (eg. barley silage: $\"&TEXT(Summary!D46,\"0.00\")&\" gross revenue - $\"&TEXT(Summary!C36,\"0.00\")&\" total cost = $\"&TEXT(Summary!C51,\"0.00\")&\" per acre)\"","v":"   (eg. barley silage: $405.00 gross revenue - $421.89 total cost = $-16.89 per acre)"}]
[]
[null,"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100 "]
[null,{"$f":"\"   (eg. barley silage: $\"&TEXT(Summary!C24,\"0.00\")&\" operating expense / $\"&TEXT(Summary!D46,\"0.00\")&\" gross revenue = \"&TEXT(Summary!C52*100,\"0.0\")&\"%)\"","v":"   (eg. barley silage: $230.03 operating expense / $405.00 gross revenue = 56.8%)"}]
[]
[null,{"$f":"\"Breakeven Price = Cost / Target Yield  (eg. barley silage cost $\"&TEXT(Summary!C36,\"0.00\")&\"  / \"&Summary!D44&\" ton = $\"&TEXT(Summary!D56,\"0.00\")&\" per ton)\"","v":"Breakeven Price = Cost / Target Yield  (eg. barley silage cost $421.89  / 7.5 ton = $56.25 per ton)"}]
[]
[null,{"$f":"\"Breakeven Yield = Cost / Price per Unit  (eg. barley silage cost $\"&TEXT(Summary!C36,\"0.00\")&\"  / $\"&TEXT(Summary!D43,\"0.00\")&\" ton = \"&TEXT(Summary!D60,\"0.00\")&\"  ton)\"","v":"Breakeven Yield = Cost / Price per Unit  (eg. barley silage cost $421.89  / $54.00 ton = 7.81  ton)"}]
[]
[null,{"$f":"\"Cost of TDN ($/lb DM) Silage = Total Cost Per Ton / (2000 x silage dry matter% x silage TDN%)\"","v":"Cost of TDN ($/lb DM) Silage = Total Cost Per Ton / (2000 x silage dry matter% x silage TDN%)"}]
[null,{"$f":"\"   (eg. barley silage cost $\"&TEXT(Summary!D36,\"#.##\")&\" per ton / (2000 x \"&100-Production!D31&\"% DM x \"&Production!D30&\"% TDN) = \"&TEXT(Summary!C70,\"$#.###\")&\" per pound)\"","v":"   (eg. barley silage cost $56.25 per ton / (2000 x 36.8% DM x 62.8% TDN) = $.122 per pound)"}]
[]
[null,{"$f":"\"Cost of CP ($/lb DM) Silage = Total Cost Per Ton / (2000 x silage dry matter% x silage CP%)\"","v":"Cost of CP ($/lb DM) Silage = Total Cost Per Ton / (2000 x silage dry matter% x silage CP%)"}]
[null,{"$f":"\"   (eg. barley silage cost $\"&TEXT(Summary!D36,\"#.##\")&\" per ton / (2000 x \"&100-Production!D31&\"% DM x \"&Production!D29&\"% CP) = \"&TEXT(Summary!E70,\"$#.###\")&\" per pound)\"","v":"   (eg. barley silage cost $56.25 per ton / (2000 x 36.8% DM x 11.1% CP) = $.689 per pound)"}]
[]
[null,{"$f":"\"Equivalent Dry Hay Value (TDN Basis $/ton) of silage = 2000 x Hay dry matter% x Hay TDN% x Silage Cost of TDN($/lb DM)\"","v":"Equivalent Dry Hay Value (TDN Basis $/ton) of silage = 2000 x Hay dry matter% x Hay TDN% x Silage Cost of TDN($/lb DM)"}]
[null,{"$f":"\"(eg. alfalfa grass hay ($/ton) = 2000 x \"&100-Production!D47&\"% DM x \"&Production!D46&\"% TDN x \"&TEXT(Summary!C70,\"$#.####\")&\" per pound TDN barley silage (total cost @ $\"&TEXT('Risk Analysis'!F81,\"#.##\")&\" per ton)= \"&TEXT('Risk Analysis'!F84,\"$#.##\")&\" per ton)      If dry hay costs less than \"&TEXT('Risk Analysis'!F84,\"$#.##\")&\" per ton, it is a lower cost feed source.)\"","v":"(eg. alfalfa grass hay ($/ton) = 2000 x 87.4% DM x 60% TDN x $.1217 per pound TDN barley silage (total cost @ $56.25 per ton)= $127.64 per ton)      If dry hay costs less than $127.64 per ton, it is a lower cost feed source.)"}]
[]
[]
[null,{"$f":"\"Equivalent Dry Hay Value (CP Basis $/ton) of silage = 2000 x Hay dry matter% x Hay CP% x Silage Cost of CP($/lb DM)\"","v":"Equivalent Dry Hay Value (CP Basis $/ton) of silage = 2000 x Hay dry matter% x Hay CP% x Silage Cost of CP($/lb DM)"}]
[null,{"$f":"\"(eg. alfalfa grass hay ($/ton) = 2000 x \"&100-Production!D47&\"% DM x \"&Production!D45&\"% CP x \"&TEXT(Summary!E70,\"$#.####\")&\" per pound TDN barley silage (total cost @ $\"&TEXT('Risk Analysis'!F81,\".##\")&\" per ton)= \"&TEXT('Risk Analysis'!F91,\"$#.##\")&\" per ton)     If dry hay costs less than \"&TEXT('Risk Analysis'!F91,\"$#.##\")&\" per ton, it is a lower cost feed source.)\"","v":"(eg. alfalfa grass hay ($/ton) = 2000 x 87.4% DM x 14% CP x $.6886 per pound TDN barley silage (total cost @ $56.25 per ton)= $168.5 per ton)     If dry hay costs less than $168.5 per ton, it is a lower cost feed source.)"}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"October, \"&Introduction!L9","v":"October, 2025"}]