{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Introduction","Summary","S.O.S.","Risk Analysis","Charts","Seed, Fertilizer & Chemical","Op. Cost Input","Fixed Cost Input","Assumptions","Data (HIDE)","Weekly Bushels (HIDE)","Chart data (HIDE)","COP (HIDE)","Dashboard (HIDE)"],"not_rendered":{"charts":41,"images":4,"macros":1,"external_links":0,"defined_names":149,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":53,"n_cols":9,"rows_kept":53,"cut":false,"hidden":false,"merged":[[5,0,5,8],[4,0,4,8],[55,1,55,8],[6,0,6,8],[16,1,22,8],[24,1,26,8],[52,1,54,8],[40,1,43,8]]}
[]
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
[]
["Guidelines For Estimating"]
[{"$f":"\"Crop Production Costs - \"&I11","v":"Crop Production Costs - 2024"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Date:  January,",2024]
[]
[]
[]
[]
[]
[null,"The following budgets are estimates of the cost of producing the most commonly grown field crops in Manitoba.  General Manitoba Agriculture recommendations are assumed in using fertilizers and chemical inputs. These figures provide an economic evaluation of the crops and estimated yields required to cover all costs.  Costs include labour, investment and depreciation, but do not include management costs, nor do they necessarily represent the average cost of production in Manitoba."]
[]
[]
[]
[]
[]
[]
[]
[null,"These budgets may be adjusted by putting in your own figures.  As a producer you are encouraged to calculate your own costs of production for various crops. On each farm, costs and yields differ due to soil type, climate and agronomic practices. "]
[]
[]
[]
[]
[null,"This tool is available as an Excel worksheet at: "]
[]
[]
[]
[]
[]
[]
[null,"                                                                                          is also available to help"]
[null,"determine machinery costs."]
[]
[null,"The ",null,null,null,null,"is also available for producers to"]
[null,"estimate the cash cost of producing field crops on their farm on an annual basis.  CropPlan calculates marginal returns, breakeven yields, breakeven crop prices on total production and remaining unsold inventory, land and machinery cost analysis and cash based financial ratios.  "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and use of this information is the responsibility of the user.  If you need help with a budget, contact a Farm Management Specialist."]

{"sheet":"Summary","index":1,"n_rows":70,"n_cols":42,"rows_kept":70,"cut":false,"hidden":false,"merged":[[69,1,70,8],[0,0,0,9],[69,11,70,18],[0,10,0,19],[31,0,31,9],[31,10,31,19],[53,0,53,9],[53,10,53,19]]}
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"Crop Production Costs \"&Introduction!I11&\" Guidelines (Dollars Per Acre)\",\"Crop Production Costs \"&Introduction!I11&\" Guidelines \"&'Data (HIDE)'!B13&\" (Dollars Per Acre)\")","v":"Crop Production Costs 2024 Guidelines (Dollars Per Acre)"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Data (HIDE)'!L13=\"Manitoba\",\"Crop Production Costs \"&Introduction!S11&\" Guidelines (Dollars Per Acre)\",\"Crop Production Costs \"&Introduction!S11&\" Guidelines \"&'Data (HIDE)'!L13&\" (Dollars Per Acre)\")","v":"Crop Production Costs  Guidelines  (Dollars Per Acre)"}]
[null,null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
["A.  Operating Costs",null,null,null,null,null,null,null,null,null,"A.  Operating Costs"]
[null,"Seed & Treatment",{"$f":"'Data (HIDE)'!$L$16","v":36},{"$f":"'Data (HIDE)'!$L$17","v":36},{"$f":"'Data (HIDE)'!$L$18","v":36},{"$f":"'Data (HIDE)'!$L$19","v":34},{"$f":"'Data (HIDE)'!$L$20","v":25},{"$f":"'Data (HIDE)'!$L$21","v":24},{"$f":"'Data (HIDE)'!$L$22","v":82.4},{"$f":"'Data (HIDE)'!$L$23","v":102},null,"Seed & Treatment",{"$f":"'Data (HIDE)'!$L$24","v":80},{"$f":"'Data (HIDE)'!$L$25","v":90},{"$f":"'Data (HIDE)'!$L$26","v":50},{"$f":"'Data (HIDE)'!$L$27","v":64},{"$f":"'Data (HIDE)'!$L$28","v":88},{"$f":"'Data (HIDE)'!$L$29","v":116},{"$f":"'Data (HIDE)'!$L$30","v":112},{"$f":"'Data (HIDE)'!$L$31","v":118}]
[null,"Fertilizer",{"$f":"'Data (HIDE)'!$M$16","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$17","v":136.28549950962261},{"$f":"'Data (HIDE)'!$M$18","v":128.3863334066252},{"$f":"'Data (HIDE)'!$M$19","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$20","v":91.207482731609261},{"$f":"'Data (HIDE)'!$M$21","v":93.082905950694425},{"$f":"'Data (HIDE)'!$M$22","v":152.08383171561741},{"$f":"'Data (HIDE)'!$M$23","v":176.99969386610155},null,"Fertilizer",{"$f":"'Data (HIDE)'!$M$24","v":142.09682306549493},{"$f":"'Data (HIDE)'!$M$25","v":42.233953714494398},{"$f":"'Data (HIDE)'!$M$26","v":116.13560632890359},{"$f":"'Data (HIDE)'!$M$27","v":62.464868801306572},{"$f":"'Data (HIDE)'!$M$28","v":28.131738532718302},{"$f":"'Data (HIDE)'!$M$29","v":78.26320100730139},{"$f":"'Data (HIDE)'!$M$30","v":86.162367110298788},{"$f":"'Data (HIDE)'!$M$31","v":86.162367110298788}]
[null,"Crop Protection",{"$f":"'Data (HIDE)'!$N$16+'Data (HIDE)'!$O$16+'Data (HIDE)'!$P$16","v":61.81},{"$f":"'Data (HIDE)'!$N$17+'Data (HIDE)'!$O$17+'Data (HIDE)'!$P$17","v":61.81},{"$f":"'Data (HIDE)'!$N$18+'Data (HIDE)'!$O$18+'Data (HIDE)'!$P$18","v":61.81},{"$f":"'Data (HIDE)'!$N$19+'Data (HIDE)'!$O$19+'Data (HIDE)'!$P$19","v":41.54},{"$f":"'Data (HIDE)'!$N$20+'Data (HIDE)'!$O$20+'Data (HIDE)'!$P$20","v":23.130000000000003},{"$f":"'Data (HIDE)'!$N$21+'Data (HIDE)'!$O$21+'Data (HIDE)'!$P$21","v":50.129999999999995},{"$f":"'Data (HIDE)'!$N$22+'Data (HIDE)'!$O$22+'Data (HIDE)'!$P$22","v":8.3800000000000008},{"$f":"'Data (HIDE)'!$N$23+'Data (HIDE)'!$O$23+'Data (HIDE)'!$P$23","v":32},null,"Crop Protection",{"$f":"'Data (HIDE)'!$N$24+'Data (HIDE)'!$O$24+'Data (HIDE)'!$P$24","v":66.760000000000005},{"$f":"'Data (HIDE)'!$N$25+'Data (HIDE)'!$O$25+'Data (HIDE)'!$P$25","v":23.58},{"$f":"'Data (HIDE)'!$N$26+'Data (HIDE)'!$O$26+'Data (HIDE)'!$P$26","v":47.52},{"$f":"'Data (HIDE)'!$N$27+'Data (HIDE)'!$O$27+'Data (HIDE)'!$P$27","v":32.26},{"$f":"'Data (HIDE)'!$N$28+'Data (HIDE)'!$O$28+'Data (HIDE)'!$P$28","v":46},{"$f":"'Data (HIDE)'!$N$29+'Data (HIDE)'!$O$29+'Data (HIDE)'!$P$29","v":129.78},{"$f":"'Data (HIDE)'!$N$30+'Data (HIDE)'!$O$30+'Data (HIDE)'!$P$30","v":129.78},{"$f":"'Data (HIDE)'!$N$31+'Data (HIDE)'!$O$31+'Data (HIDE)'!$P$31","v":129.78}]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"Fuel",{"$f":"'Data (HIDE)'!$Q$16","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$17","v":38.826698105263155},{"$f":"'Data (HIDE)'!$Q$18","v":38.280029642105255},{"$f":"'Data (HIDE)'!$Q$19","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$20","v":44.976718315789476},{"$f":"'Data (HIDE)'!$Q$21","v":41.740035031578948},{"$f":"'Data (HIDE)'!$Q$22","v":38.793369263157892},{"$f":"'Data (HIDE)'!$Q$23","v":46.59006063157895},null,"Fuel",{"$f":"'Data (HIDE)'!$Q$24","v":37.930020210526308},{"$f":"'Data (HIDE)'!$Q$25","v":33.053350399999999},{"$f":"'Data (HIDE)'!$Q$26","v":39.073369263157893},{"$f":"'Data (HIDE)'!$Q$27","v":36.316677894736834},{"$f":"'Data (HIDE)'!$Q$28","v":33.153355789473686},{"$f":"'Data (HIDE)'!$Q$29","v":32.607792000000003},{"$f":"'Data (HIDE)'!$Q$30","v":32.152234947368427},{"$f":"'Data (HIDE)'!$Q$31","v":32.152234947368427}]
[null,"Machinery Operating & Lease",{"$f":"'Data (HIDE)'!$R$16+'Data (HIDE)'!$S$16+'Data (HIDE)'!$T$16","v":25},{"$f":"'Data (HIDE)'!$R$17+'Data (HIDE)'!$S$17+'Data (HIDE)'!$T$17","v":25},{"$f":"'Data (HIDE)'!$R$18+'Data (HIDE)'!$S$18+'Data (HIDE)'!$T$18","v":25},{"$f":"'Data (HIDE)'!$R$19+'Data (HIDE)'!$S$19+'Data (HIDE)'!$T$19","v":25},{"$f":"'Data (HIDE)'!$R$20+'Data (HIDE)'!$S$20+'Data (HIDE)'!$T$20","v":25},{"$f":"'Data (HIDE)'!$R$21+'Data (HIDE)'!$S$21+'Data (HIDE)'!$T$21","v":25},{"$f":"'Data (HIDE)'!$R$22+'Data (HIDE)'!$S$22+'Data (HIDE)'!$T$22","v":25},{"$f":"'Data (HIDE)'!$R$23+'Data (HIDE)'!$S$23+'Data (HIDE)'!$T$23","v":25},null,"Machinery Operating & Lease",{"$f":"'Data (HIDE)'!$R$24+'Data (HIDE)'!$S$24+'Data (HIDE)'!$T$24","v":25},{"$f":"'Data (HIDE)'!$R$25+'Data (HIDE)'!$S$25+'Data (HIDE)'!$T$25","v":25},{"$f":"'Data (HIDE)'!$R$26+'Data (HIDE)'!$S$26+'Data (HIDE)'!$T$26","v":38},{"$f":"'Data (HIDE)'!$R$27+'Data (HIDE)'!$S$27+'Data (HIDE)'!$T$27","v":25},{"$f":"'Data (HIDE)'!$R$28+'Data (HIDE)'!$S$28+'Data (HIDE)'!$T$28","v":25},{"$f":"'Data (HIDE)'!$R$29+'Data (HIDE)'!$S$29+'Data (HIDE)'!$T$29","v":50},{"$f":"'Data (HIDE)'!$R$30+'Data (HIDE)'!$S$30+'Data (HIDE)'!$T$30","v":50},{"$f":"'Data (HIDE)'!$R$31+'Data (HIDE)'!$S$31+'Data (HIDE)'!$T$31","v":50}]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"Labour - Hired",{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$17","v":5.4},{"$f":"'Data (HIDE)'!$U$18","v":5.4},{"$f":"'Data (HIDE)'!$U$19","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},{"$f":"'Data (HIDE)'!$U$21","v":5.4},{"$f":"'Data (HIDE)'!$U$22","v":5.4},{"$f":"'Data (HIDE)'!$U$23","v":5.4},null,"Labour - Hired",{"$f":"'Data (HIDE)'!$U$24","v":5.4},{"$f":"'Data (HIDE)'!$U$25","v":5.4},{"$f":"'Data (HIDE)'!$U$26","v":5.4},{"$f":"'Data (HIDE)'!$U$27","v":5.4},{"$f":"'Data (HIDE)'!$U$28","v":5.4},{"$f":"'Data (HIDE)'!$U$29","v":5.4},{"$f":"'Data (HIDE)'!$U$30","v":5.4},{"$f":"'Data (HIDE)'!$U$31","v":5.4}]
[null,"Crop Insurance",{"$f":"'Data (HIDE)'!$V$16","v":13.5175},{"$f":"'Data (HIDE)'!$V$17","v":16.407499999999999},{"$f":"'Data (HIDE)'!$V$18","v":12.445},{"$f":"'Data (HIDE)'!$V$19","v":13.977499999999999},{"$f":"'Data (HIDE)'!$V$20","v":21.015000000000001},{"$f":"'Data (HIDE)'!$V$21","v":18.954999999999998},{"$f":"'Data (HIDE)'!$V$22","v":18.497499999999999},{"$f":"'Data (HIDE)'!$V$23","v":50.695000000000007},null,"Crop Insurance",{"$f":"'Data (HIDE)'!$V$24","v":17.495000000000001},{"$f":"'Data (HIDE)'!$V$25","v":25.945},{"$f":"'Data (HIDE)'!$V$26","v":27.3475},{"$f":"'Data (HIDE)'!$V$27","v":21.695},{"$f":"'Data (HIDE)'!$V$28","v":19.657499999999999},{"$f":"'Data (HIDE)'!$V$29","v":39.0075},{"$f":"'Data (HIDE)'!$V$30","v":40.815000000000005},{"$f":"'Data (HIDE)'!$V$31","v":46.855000000000004}]
[null,"Hail Insurance",{"$f":"'Data (HIDE)'!$W$16","v":11.8},{"$f":"'Data (HIDE)'!$W$17","v":11.8},{"$f":"'Data (HIDE)'!$W$18","v":11.8},{"$f":"'Data (HIDE)'!$W$19","v":11.8},{"$f":"'Data (HIDE)'!$W$20","v":11.8},{"$f":"'Data (HIDE)'!$W$21","v":11.8},{"$f":"'Data (HIDE)'!$W$22","v":11.8},{"$f":"'Data (HIDE)'!$W$23","v":11.8},null,"Hail Insurance",{"$f":"'Data (HIDE)'!$W$24","v":11.8},{"$f":"'Data (HIDE)'!$W$25","v":15.34},{"$f":"'Data (HIDE)'!$W$26","v":11.8},{"$f":"'Data (HIDE)'!$W$27","v":11.8},{"$f":"'Data (HIDE)'!$W$28","v":23.6},{"$f":"'Data (HIDE)'!$W$29","v":20.65},{"$f":"'Data (HIDE)'!$W$30","v":20.65},{"$f":"'Data (HIDE)'!$W$31","v":20.65}]
[null,"Drying  & Other Costs",{"$f":"'Data (HIDE)'!$X$16+'Data (HIDE)'!$AA$16","v":17.75},{"$f":"'Data (HIDE)'!$X$17+'Data (HIDE)'!$AA$17","v":17.75},{"$f":"'Data (HIDE)'!$X$18+'Data (HIDE)'!$AA$18","v":17.75},{"$f":"'Data (HIDE)'!$X$19+'Data (HIDE)'!$AA$19","v":17.75},{"$f":"'Data (HIDE)'!$X$20+'Data (HIDE)'!$AA$20","v":17.75},{"$f":"'Data (HIDE)'!$X$21+'Data (HIDE)'!$AA$21","v":17.75},{"$f":"'Data (HIDE)'!$X$22+'Data (HIDE)'!$AA$22","v":17.75},{"$f":"'Data (HIDE)'!$X$23+'Data (HIDE)'!$AA$23","v":87.75},null,"Drying  & Other Costs",{"$f":"'Data (HIDE)'!$X$24+'Data (HIDE)'!$AA$24","v":17.75},{"$f":"'Data (HIDE)'!$X$25+'Data (HIDE)'!$AA$25","v":17.75},{"$f":"'Data (HIDE)'!$X$26+'Data (HIDE)'!$AA$26","v":27.75},{"$f":"'Data (HIDE)'!$X$27+'Data (HIDE)'!$AA$27","v":17.75},{"$f":"'Data (HIDE)'!$X$28+'Data (HIDE)'!$AA$28","v":17.75},{"$f":"'Data (HIDE)'!$X$29+'Data (HIDE)'!$AA$29","v":17.75},{"$f":"'Data (HIDE)'!$X$30+'Data (HIDE)'!$AA$30","v":17.75},{"$f":"'Data (HIDE)'!$X$31+'Data (HIDE)'!$AA$31","v":17.75}]
[null,"Land Taxes",{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$17","v":20},{"$f":"'Data (HIDE)'!$Y$18","v":20},{"$f":"'Data (HIDE)'!$Y$19","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},{"$f":"'Data (HIDE)'!$Y$21","v":20},{"$f":"'Data (HIDE)'!$Y$22","v":20},{"$f":"'Data (HIDE)'!$Y$23","v":20},null,"Land Taxes",{"$f":"'Data (HIDE)'!$Y$24","v":20},{"$f":"'Data (HIDE)'!$Y$25","v":20},{"$f":"'Data (HIDE)'!$Y$26","v":20},{"$f":"'Data (HIDE)'!$Y$27","v":20},{"$f":"'Data (HIDE)'!$Y$28","v":20},{"$f":"'Data (HIDE)'!$Y$29","v":20},{"$f":"'Data (HIDE)'!$Y$30","v":20},{"$f":"'Data (HIDE)'!$Y$31","v":20}]
[null,"Storage Costs",{"$f":"'Data (HIDE)'!$Z$16","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$17","v":19.250067467575469},{"$f":"'Data (HIDE)'!$Z$18","v":18.15006361228544},{"$f":"'Data (HIDE)'!$Z$19","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$20","v":31.62511083958827},{"$f":"'Data (HIDE)'!$Z$21","v":21.450075178155522},{"$f":"'Data (HIDE)'!$Z$22","v":22.000077105800532},{"$f":"'Data (HIDE)'!$Z$23","v":37.125130116038406},null,"Storage Costs",{"$f":"'Data (HIDE)'!$Z$24","v":12.375043372012801},{"$f":"'Data (HIDE)'!$Z$25","v":10.450036625255253},{"$f":"'Data (HIDE)'!$Z$26","v":22.000077105800532},{"$f":"'Data (HIDE)'!$Z$27","v":6.8750240955626669},{"$f":"'Data (HIDE)'!$Z$28","v":13.750048191125334},{"$f":"'Data (HIDE)'!$Z$29","v":8.7083638543793782},{"$f":"'Data (HIDE)'!$Z$30","v":7.7916939749710235},{"$f":"'Data (HIDE)'!$Z$31","v":7.7916939749710235}]
[null,"if delete it will affect crop rotation and fuel calcs",null,null,null,null,null,null,null,null,null,"if delete it will affect crop rotation and fuel calcs"]
[null,"Interest on Operating",{"$f":"'Data (HIDE)'!$AB$16","v":16.73},{"$f":"'Data (HIDE)'!$AB$17","v":17.48},{"$f":"'Data (HIDE)'!$AB$18","v":16.88},{"$f":"'Data (HIDE)'!$AB$19","v":15.75},{"$f":"'Data (HIDE)'!$AB$20","v":14.26},{"$f":"'Data (HIDE)'!$AB$21","v":14.82},{"$f":"'Data (HIDE)'!$AB$22","v":18.09},{"$f":"'Data (HIDE)'!$AB$23","v":26.79},null,"Interest on Operating",{"$f":"'Data (HIDE)'!$AB$24","v":19.649999999999999},{"$f":"'Data (HIDE)'!$AB$25","v":13.89},{"$f":"'Data (HIDE)'!$AB$26","v":18.23},{"$f":"'Data (HIDE)'!$AB$27","v":13.66},{"$f":"'Data (HIDE)'!$AB$28","v":14.42},{"$f":"'Data (HIDE)'!$AB$29","v":23.32},{"$f":"'Data (HIDE)'!$AB$30","v":23.51},{"$f":"'Data (HIDE)'!$AB$31","v":24.05}]
[null,"Total Operating",{"$f":"SUM(C4:C20)","v":388.4626755299052},406.00976508246123,391.90142666101588,365.67267552990518,331.16431188698704,344.1280161604289,420.19477808457577,622.14988461371877,null,"Total Operating",456.25688664803403,322.64234073974967,423.25655269786205,317.2215707916061,334.86264251331738,541.48685686168074,546.01129603263814,558.59129603263818]
[null,null,"",null,"","","","","","",null,null,null,"","","","","",""]
["B.   Fixed Costs",null,"","","","","","","","","B.   Fixed Costs",null,null,"","","","","",""]
[null,"Land Costs",{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},null,"Land Costs",{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014}]
[null,"Machinery Costs",{"$f":"'Data (HIDE)'!$AE$16","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$17","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$18","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$19","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$20","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$21","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$22","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$23","v":109.03241233124137},null,"Machinery Costs",{"$f":"'Data (HIDE)'!$AE$24","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE25","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$26","v":109.03241233124137},{"$f":"'Data (HIDE)'!$AE$27","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$28","v":89.14599750353068},{"$f":"'Data (HIDE)'!$AE$29","v":109.03241233124137},{"$f":"'Data (HIDE)'!$AE$30","v":109.03241233124137},{"$f":"'Data (HIDE)'!$AE$31","v":109.03241233124137}]
[null,"Total Fixed ",{"$f":"SUM(C24:C25)","v":190.57802947141082},190.57802947141082,190.57802947141082,190.57802947141082,190.57802947141082,190.57802947141082,190.57802947141082,210.46444429912151,null,"Total Fixed ",190.57802947141082,190.57802947141082,210.46444429912151,190.57802947141082,190.57802947141082,210.46444429912151,210.46444429912151,210.46444429912151]
[]
["C.   Owners - Labour & Living",null,{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$17","v":27},{"$f":"'Data (HIDE)'!$AH$18","v":27},{"$f":"'Data (HIDE)'!$AH$19","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},{"$f":"'Data (HIDE)'!$AH$21","v":27},{"$f":"'Data (HIDE)'!$AH$22","v":27},{"$f":"'Data (HIDE)'!$AH$23","v":27},"C.   Owners - Labour & Living",null,{"$f":"'Data (HIDE)'!$AH$24","v":27},{"$f":"'Data (HIDE)'!$AH28","v":27},{"$f":"'Data (HIDE)'!$AH$26","v":27},{"$f":"'Data (HIDE)'!$AH$27","v":27},{"$f":"'Data (HIDE)'!$AH$28","v":27},{"$f":"'Data (HIDE)'!$AH$29","v":27},{"$f":"'Data (HIDE)'!$AH$30","v":27},{"$f":"'Data (HIDE)'!$AH$31","v":27}]
[]
["Total Costs",null,{"$f":"C26+C28+C21","v":606.04070500131604},{"$f":"D26+D28+D21","v":623.58779455387207},609.47945613242666,583.25070500131596,548.74234135839788,561.70604563183974,637.77280755598656,859.61432891284028,"Total Costs",null,673.83491611944487,540.22037021116046,660.72099699698356,534.79960026301694,552.44067198472817,778.95130116080225,783.47574033175965,796.05574033175969]
[]
["Profitability Analysis",null,null,null,null,null,null,null,null,null,"Profitability Analysis"]
["Estimated Farmgate",null,null,null,null,null,null,null,null,null,"Estimated Farmgate"]
[null,"Target Price $ per unit",{"$f":"'Data (HIDE)'!$E$16","v":9.25},{"$f":"'Data (HIDE)'!$E$17","v":8.75},{"$f":"'Data (HIDE)'!$E$18","v":8.75},{"$f":"'Data (HIDE)'!$E$19","v":8},{"$f":"'Data (HIDE)'!$E$20","v":5},{"$f":"'Data (HIDE)'!$E$21","v":6.25},{"$f":"'Data (HIDE)'!$E$22","v":6.5},{"$f":"'Data (HIDE)'!$E$23","v":6.25},null,"Target Price $ per unit",{"$f":"'Data (HIDE)'!$E$24","v":15.75},{"$f":"'Data (HIDE)'!$E$25","v":15.25},{"$f":"'Data (HIDE)'!$E$26","v":0.25},{"$f":"'Data (HIDE)'!$E$27","v":16},{"$f":"'Data (HIDE)'!$E$28","v":9.5},{"$f":"'Data (HIDE)'!$E$29","v":0.5},{"$f":"'Data (HIDE)'!$E$30","v":0.5},{"$f":"'Data (HIDE)'!$E$31","v":0.5},null,null,null,null,null,{"$f":"'Data (HIDE)'!$E$16","v":9.25},{"$f":"'Data (HIDE)'!$E$17","v":8.75},{"$f":"'Data (HIDE)'!$E$18","v":8.75},{"$f":"'Data (HIDE)'!$E$19","v":8},{"$f":"'Data (HIDE)'!$E$20","v":5},{"$f":"'Data (HIDE)'!$E$21","v":6.25},{"$f":"'Data (HIDE)'!$E$22","v":6.5},{"$f":"'Data (HIDE)'!$E$23","v":6.25},null,{"$f":"'Data (HIDE)'!$E$24","v":15.75},{"$f":"'Data (HIDE)'!$E$25","v":15.25},{"$f":"'Data (HIDE)'!$E$26","v":0.25},{"$f":"'Data (HIDE)'!$E$27","v":16},{"$f":"'Data (HIDE)'!$E$28","v":9.5},{"$f":"'Data (HIDE)'!$E$29","v":0.5},{"$f":"'Data (HIDE)'!$E$30","v":0.5},{"$f":"'Data (HIDE)'!$E$31","v":0.5}]
[null,"Premium $ per unit",0,0,0,0,0,0,0,0,null,"Premium $ per unit",0,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,"Target Yield per acre",{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$17","v":70},{"$f":"'Data (HIDE)'!$C$18","v":66},{"$f":"'Data (HIDE)'!$C$19","v":65},{"$f":"'Data (HIDE)'!$C$20","v":115},{"$f":"'Data (HIDE)'!$C$21","v":78},{"$f":"'Data (HIDE)'!$C$22","v":80},{"$f":"'Data (HIDE)'!$C$23","v":135},null,"Target Yield per acre",{"$f":"'Data (HIDE)'!$C$24","v":45},{"$f":"'Data (HIDE)'!$C$25","v":38},{"$f":"'Data (HIDE)'!$C$26","v":2000},{"$f":"'Data (HIDE)'!$C$27","v":25},{"$f":"'Data (HIDE)'!$C$28","v":50},{"$f":"'Data (HIDE)'!$C$29","v":1900},{"$f":"'Data (HIDE)'!$C$30","v":1700},{"$f":"'Data (HIDE)'!$C$31","v":1700},null,null,null,null,null,{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$17","v":70},{"$f":"'Data (HIDE)'!$C$18","v":66},{"$f":"'Data (HIDE)'!$C$19","v":65},{"$f":"'Data (HIDE)'!$C$20","v":115},{"$f":"'Data (HIDE)'!$C$21","v":78},{"$f":"'Data (HIDE)'!$C$22","v":80},{"$f":"'Data (HIDE)'!$C$23","v":135},null,{"$f":"'Data (HIDE)'!$C$24","v":45},{"$f":"'Data (HIDE)'!$C$25","v":38},{"$f":"'Data (HIDE)'!$C$26","v":2000},{"$f":"'Data (HIDE)'!$C$27","v":25},{"$f":"'Data (HIDE)'!$C$28","v":50},{"$f":"'Data (HIDE)'!$C$29","v":1900},{"$f":"'Data (HIDE)'!$C$30","v":1700},{"$f":"'Data (HIDE)'!$C$31","v":1700}]
[null,"Unit type (bu. or lb.)",{"$f":"'Data (HIDE)'!$D$16","v":"bu"},{"$f":"'Data (HIDE)'!$D$17","v":"bu"},{"$f":"'Data (HIDE)'!$D$18","v":"bu"},{"$f":"'Data (HIDE)'!$D$19","v":"bu"},{"$f":"'Data (HIDE)'!$D$20","v":"bu"},{"$f":"'Data (HIDE)'!$D$21","v":"bu"},{"$f":"'Data (HIDE)'!$D$22","v":"bu"},{"$f":"'Data (HIDE)'!$D$23","v":"bu"},null,"Unit type (bu. or lb.)",{"$f":"'Data (HIDE)'!$D$24","v":"bu"},{"$f":"'Data (HIDE)'!$D$25","v":"bu"},{"$f":"'Data (HIDE)'!$D$26","v":"lb"},{"$f":"'Data (HIDE)'!$D$27","v":"bu"},{"$f":"'Data (HIDE)'!$D$28","v":"bu"},{"$f":"'Data (HIDE)'!$D$29","v":"lb"},{"$f":"'Data (HIDE)'!$D$30","v":"lb"},{"$f":"'Data (HIDE)'!$D$31","v":"lb"}]
[null,"Gross Revenue / acre",{"$f":"ROUND(((C34+C35)*C36),2)","v":601.25},612.5,577.5,520,575,487.5,520,843.75,null,"Gross Revenue / acre",708.75,579.5,500,400,475,950,850,850]
[null,"Revenue Ranking",{"$f":"RANK(C38,C38:T38)","v":7},{"$f":"RANK(D38,C38:T38)","v":6},{"$f":"RANK(E38,C38:T38)","v":9},{"$f":"RANK(F38,C38:T38)","v":11},{"$f":"RANK(G38,C38:T38)","v":10},{"$f":"RANK(H38,C38:T38)","v":14},{"$f":"RANK(I38,C38:T38)","v":11},{"$f":"RANK(J38,C38:T38)","v":4},null,"Revenue Ranking",{"$f":"RANK(M38,C38:T38)","v":5},{"$f":"RANK(N38,C38:T38)","v":8},{"$f":"RANK(O38,C38:T38)","v":13},{"$f":"RANK(P38,C38:T38)","v":16},{"$f":"RANK(Q38,C38:T38)","v":15},{"$f":"RANK(R38,C38:T38)","v":1},{"$f":"RANK(S38,C38:T38)","v":2},{"$f":"RANK(T38,C38:T38)","v":2}]
[]
[null,"Operating Expense Ratio",{"$f":"SUM(C21/C38)","v":0.64609176803310631},0.66287308584891624,0.67861718902340407,0.70321668371135615,0.57593793371649915,0.70590362289318753,0.80806688093187651,0.73736282620885185,null,"Operating Expense Ratio",0.64374869368329313,0.55675986322648774,0.84651310539572411,0.79305392697901522,0.70497398423856295,0.56998616511755862,0.64236623062663312,0.65716623062663315]
[null,"Land Expense Ratio",{"$f":"SUM(C24/C38)","v":0.16870192427090253},0.16560331749857982,0.17563988219546345,0.19506159993823102,0.17640353385718285,0.20806570660077978,0.19506159993823102,0.12021574159156165,null,"Land Expense Ratio",0.14311397808519244,0.17503370486260592,0.20286406393576026,0.25358007991970033,0.21354111993237923,0.10677055996618962,0.1193318023151531,0.1193318023151531]
[null,"Machinery Expense Ratio",{"$f":"SUM(C25/C38)","v":0.14826777131564353},0.14554448572005008,0.15436536364247735,0.17143461058371284,0.15503651739744467,0.18286358462262703,0.17143461058371284,0.12922359979998979,null,"Machinery Expense Ratio",0.12577918519016673,0.15383261001472076,0.21806482466248275,0.22286499375882671,0.18767578421795933,0.11477096034867514,0.12827342627204869,0.12827342627204869]
[]
["Marginal Returns",null,null,null,null,null,null,null,null,null,"Marginal Returns"]
[null,"Over Operating Costs",{"$f":"SUM(C38-C21)","v":212.7873244700948},206.49023491753877,185.59857333898412,154.32732447009482,243.83568811301296,143.3719838395711,99.805221915424227,221.60011538628123,null,"Over Operating Costs",252.49311335196597,256.85765926025033,76.743447302137952,82.778429208393902,140.13735748668262,408.51314313831926,303.98870396736186,291.40870396736182]
[null,"Over Operating & Fixed ",{"$f":"SUM(C38-C27)","v":601.25},612.5,577.5,520,575,487.5,520,843.75,null,"Over Operating & Fixed ",708.75,579.5,500,400,475,950,850,850]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(C38-C30)","v":-4.7907050013160415},-11.087794553872072,-31.979456132426662,-63.250705001315964,26.25765864160212,-74.206045631839743,-117.77280755598656,-15.864328912840278,null,"Over Total Costs (Net Profit)",34.91508388055513,39.279629788839543,-160.72099699698356,-134.79960026301694,-77.440671984728169,171.04869883919775,66.524259668240347,53.944259668240306]
[null,"Profitability Ranking",{"$f":"RANK(C48,C48:T48)","v":7},{"$f":"RANK(D48,C48:T48)","v":8},{"$f":"RANK(E48,C48:T48)","v":10},{"$f":"RANK(F48,C48:T48)","v":11},{"$f":"RANK(G48,C48:T48)","v":6},{"$f":"RANK(H48,C48:T48)","v":12},{"$f":"RANK(I48,C48:T48)","v":14},{"$f":"RANK(J48,C48:T48)","v":9},null,"Profitability Ranking",{"$f":"RANK(M48,C48:T48)","v":5},{"$f":"RANK(N48,C48:T48)","v":4},{"$f":"RANK(O48,C48:T48)","v":16},{"$f":"RANK(P48,C48:T48)","v":15},{"$f":"RANK(Q48,C48:T48)","v":13},{"$f":"RANK(R48,C48:T48)","v":1},{"$f":"RANK(S48,C48:T48)","v":2},{"$f":"RANK(T48,C48:T48)","v":3}]
[]
["Return on Investment (ROI)",null,{"$f":"SUM((C38-C30)/C30)","v":-7.9049228241288485E-3},-1.7780647169023753E-2,-5.2470113324834068E-2,-0.10844514110132666,4.785061523884223E-2,-0.1321083264260908,-0.18466263559794047,-1.8455170393569399E-2,"Return on Investment (ROI)",null,5.1815486323605761E-2,7.2710382567554771E-2,-0.24325093001050382,-0.25205628462833907,-0.14017916477168604,0.21958843715171797,8.4909150652285562E-2,6.77644251968572E-2]
["Return on Asset (ROA)",null,{"$f":"'Data (HIDE)'!$AY$16","v":3.0998447820039392E-2},{"$f":"'Data (HIDE)'!$AY$17","v":2.9725022228015929E-2},{"$f":"'Data (HIDE)'!$AY$18","v":2.5500217055406293E-2},{"$f":"'Data (HIDE)'!$AY$19","v":1.9176405352900876E-2},{"$f":"'Data (HIDE)'!$AY$20","v":3.727718667603902E-2},{"$f":"'Data (HIDE)'!$AY$21","v":1.6960967409417816E-2},{"$f":"'Data (HIDE)'!$AY$22","v":8.1507021062536354E-3},{"$f":"'Data (HIDE)'!$AY$23","v":3.2780609784890037E-2},"Return on Asset (ROA)",null,{"$f":"'Data (HIDE)'!$AY$24","v":3.9027929899285344E-2},{"$f":"'Data (HIDE)'!$AY$25","v":3.9910547878715938E-2},{"$f":"'Data (HIDE)'!$AY$26","v":3.4870469771765321E-3},{"$f":"'Data (HIDE)'!$AY$27","v":4.7074679895639845E-3},{"$f":"'Data (HIDE)'!$AY$28","v":1.630684681227151E-2},{"$f":"'Data (HIDE)'!$AY$29","v":7.0578997601277907E-2},{"$f":"'Data (HIDE)'!$AY$30","v":4.9441598375604016E-2},{"$f":"'Data (HIDE)'!$AY$31","v":4.6897614553561541E-2}]
[]
[" Breakeven Analysis",null,null,null,null,null,null,null,null,null,"Breakeven Analysis"]
["Breakeven Price Per Unit",null,null,null,null,null,null,null,null,null,"Breakeven Price Per Unit"]
[null,"Over Operating Costs",{"$f":"SUM(Summary!C21/Summary!C36)","v":5.9763488543062335},{"$f":"SUM(Summary!D21/Summary!D36)","v":5.8001395011780179},{"$f":"SUM(Summary!E21/Summary!E36)","v":5.937900403954786},{"$f":"SUM(Summary!F21/Summary!F36)","v":5.6257334696908492},{"$f":"SUM(Summary!G21/Summary!G36)","v":2.879689668582496},{"$f":"SUM(Summary!H21/Summary!H36)","v":4.4118976430824217},{"$f":"SUM(Summary!I21/Summary!I36)","v":5.2524347260571975},{"$f":"SUM(Summary!J21/Summary!J36)","v":4.6085176638053245},null,"Over Operating Costs",{"$f":"SUM(Summary!M21/Summary!M36)","v":10.139041925511867},{"$f":"SUM(Summary!N21/Summary!N36)","v":8.4905879142039389},{"$f":"SUM(Summary!O21/Summary!O36)","v":0.21162827634893103},{"$f":"SUM(Summary!P21/Summary!P36)","v":12.688862831664244},{"$f":"SUM(Summary!Q21/Summary!Q36)","v":6.6972528502663478},{"$f":"SUM(Summary!R21/Summary!R36)","v":0.28499308255877931},{"$f":"SUM(Summary!S21/Summary!S36)","v":0.32118311531331656},{"$f":"SUM(Summary!T21/Summary!T36)","v":0.32858311531331658}]
[null,"Over Land Costs",{"$f":"SUM(Summary!C24/Summary!C36)","v":1.5604927995058482},{"$f":"SUM(Summary!D24/Summary!D36)","v":1.4490290281125733},{"$f":"SUM(Summary!E24/Summary!E36)","v":1.5368489692103051},{"$f":"SUM(Summary!F24/Summary!F36)","v":1.5604927995058482},{"$f":"SUM(Summary!G24/Summary!G36)","v":0.88201766928591419},{"$f":"SUM(Summary!H24/Summary!H36)","v":1.3004106662548736},{"$f":"SUM(Summary!I24/Summary!I36)","v":1.2679003995985016},{"$f":"SUM(Summary!J24/Summary!J36)","v":0.75134838494726031},null,"Over Land Costs",{"$f":"SUM(Summary!M24/Summary!M36)","v":2.2540451548417808},{"$f":"SUM(Summary!N24/Summary!N36)","v":2.6692639991547402},{"$f":"SUM(Summary!O24/Summary!O36)","v":5.0716015983940065E-2},{"$f":"SUM(Summary!P24/Summary!P36)","v":4.0572812787152053},{"$f":"SUM(Summary!Q24/Summary!Q36)","v":2.0286406393576026},{"$f":"SUM(Summary!R24/Summary!R36)","v":5.3385279983094808E-2},{"$f":"SUM(Summary!S24/Summary!S36)","v":5.9665901157576549E-2},{"$f":"SUM(Summary!T24/Summary!T36)","v":5.9665901157576549E-2}]
[null,"Over Machinery Costs",{"$f":"SUM(Summary!C25/Summary!C36)","v":1.3714768846697027},{"$f":"SUM(Summary!D25/Summary!D36)","v":1.2735142500504384},{"$f":"SUM(Summary!E25/Summary!E36)","v":1.3506969318716771},{"$f":"SUM(Summary!F25/Summary!F36)","v":1.3714768846697027},{"$f":"SUM(Summary!G25/Summary!G36)","v":0.77518258698722331},{"$f":"SUM(Summary!H25/Summary!H36)","v":1.142897403891419},{"$f":"SUM(Summary!I25/Summary!I36)","v":1.1143249687941335},{"$f":"SUM(Summary!J25/Summary!J36)","v":0.80764749874993613},null,"Over Machinery Costs",{"$f":"SUM(Summary!M25/Summary!M36)","v":1.9810221667451262},{"$f":"SUM(Summary!N25/Summary!N36)","v":2.3459473027244915},{"$f":"SUM(Summary!O25/Summary!O36)","v":5.4516206165620688E-2},{"$f":"SUM(Summary!P25/Summary!P36)","v":3.5658399001412273},{"$f":"SUM(Summary!Q25/Summary!Q36)","v":1.7829199500706137},{"$f":"SUM(Summary!R25/Summary!R36)","v":5.7385480174337568E-2},{"$f":"SUM(Summary!S25/Summary!S36)","v":6.4136713136024343E-2},{"$f":"SUM(Summary!T25/Summary!T36)","v":6.4136713136024343E-2}]
[null,"Over Owners Labour & Lliving",{"$f":"SUM(Summary!C28/Summary!C36)","v":0.41538461538461541},{"$f":"SUM(Summary!D28/Summary!D36)","v":0.38571428571428573},{"$f":"SUM(Summary!E28/Summary!E36)","v":0.40909090909090912},{"$f":"SUM(Summary!F28/Summary!F36)","v":0.41538461538461541},{"$f":"SUM(Summary!G28/Summary!G36)","v":0.23478260869565218},{"$f":"SUM(Summary!H28/Summary!H36)","v":0.34615384615384615},{"$f":"SUM(Summary!I28/Summary!I36)","v":0.33750000000000002},{"$f":"SUM(Summary!J28/Summary!J36)","v":0.2},null,"Over Owners Labour & Lliving",{"$f":"SUM(Summary!M28/Summary!M36)","v":0.6},{"$f":"SUM(Summary!N28/Summary!N36)","v":0.71052631578947367},{"$f":"SUM(Summary!O28/Summary!O36)","v":1.35E-2},{"$f":"SUM(Summary!P28/Summary!P36)","v":1.08},{"$f":"SUM(Summary!Q28/Summary!Q36)","v":0.54},{"$f":"SUM(Summary!R28/Summary!R36)","v":1.4210526315789474E-2},{"$f":"SUM(Summary!S28/Summary!S36)","v":1.5882352941176469E-2},{"$f":"SUM(Summary!T28/Summary!T36)","v":1.5882352941176469E-2}]
[null,"Over Total Costs",{"$f":"SUM(C56:C59)","v":9.3237031538664006},{"$f":"SUM(D56:D59)","v":8.9083970650553148},9.2345372141276769,8.9730877692510163,4.7716725335512855,7.2013595593825608,7.9721600944498334,6.3675135475025204,null,"Over Total Costs",14.974109247098774,14.216325531872645,0.33036049849849181,21.391984010520673,11.048813439694563,0.40997436903200118,0.46086808254809386,0.46826808254809393]
["Breakeven Yield (Bu or lb.)",null,null,null,null,null,null,null,null,null,"Breakeven Yield (Bu or lb.)"]
[null,"Over Operating Costs",{"$f":"ROUND(Summary!C21/Summary!C34,1)","v":42},{"$f":"ROUND(Summary!D21/Summary!D34,1)","v":46.4},{"$f":"ROUND(Summary!E21/Summary!E34,1)","v":44.8},{"$f":"ROUND(Summary!F21/Summary!F34,1)","v":45.7},{"$f":"ROUND(Summary!G21/Summary!G34,1)","v":66.2},{"$f":"ROUND(Summary!H21/Summary!H34,1)","v":55.1},{"$f":"ROUND(Summary!I21/Summary!I34,1)","v":64.599999999999994},{"$f":"ROUND(Summary!J21/Summary!J34,0)","v":100},null,"Over Operating Costs",{"$f":"ROUND(Summary!M21/Summary!M34,1)","v":29},{"$f":"ROUND(Summary!N21/Summary!N34,0)","v":21},{"$f":"ROUND(Summary!O21/Summary!O34,0)","v":1693},{"$f":"ROUND(Summary!P21/Summary!P34,1)","v":19.8},{"$f":"ROUND(Summary!Q21/Summary!Q34,1)","v":35.200000000000003},{"$f":"ROUND(Summary!R21/Summary!R34,0)","v":1083},{"$f":"ROUND(Summary!S21/Summary!S34,0)","v":1092},{"$f":"ROUND(Summary!T21/Summary!T34,1)","v":1117.2}]
[null,"Over Land Costs",{"$f":"ROUND(Summary!C24/Summary!C34,1)","v":11},{"$f":"ROUND(Summary!D24/Summary!D34,1)","v":11.6},{"$f":"ROUND(Summary!E24/Summary!E34,1)","v":11.6},{"$f":"ROUND(Summary!F24/Summary!F34,1)","v":12.7},{"$f":"ROUND(Summary!G24/Summary!G34,1)","v":20.3},{"$f":"ROUND(Summary!H24/Summary!H34,1)","v":16.2},{"$f":"ROUND(Summary!I24/Summary!I34,1)","v":15.6},{"$f":"ROUND(Summary!J24/Summary!J34,1)","v":16.2},null,"Over Land Costs",{"$f":"ROUND(Summary!M24/Summary!M34,1)","v":6.4},{"$f":"ROUND(Summary!N24/Summary!N34,1)","v":6.7},{"$f":"ROUND(Summary!O24/Summary!O34,1)","v":405.7},{"$f":"ROUND(Summary!P24/Summary!P34,1)","v":6.3},{"$f":"ROUND(Summary!Q24/Summary!Q34,1)","v":10.7},{"$f":"ROUND(Summary!R24/Summary!R34,1)","v":202.9},{"$f":"ROUND(Summary!S24/Summary!S34,1)","v":202.9},{"$f":"ROUND(Summary!T24/Summary!T34,1)","v":202.9}]
[null,"Over Machinery Costs",{"$f":"ROUND(Summary!C25/Summary!C34,1)","v":9.6},{"$f":"ROUND(Summary!D25/Summary!D34,1)","v":10.199999999999999},{"$f":"ROUND(Summary!E25/Summary!E34,1)","v":10.199999999999999},{"$f":"ROUND(Summary!F25/Summary!F34,1)","v":11.1},{"$f":"ROUND(Summary!G25/Summary!G34,1)","v":17.8},{"$f":"ROUND(Summary!H25/Summary!H34,1)","v":14.3},{"$f":"ROUND(Summary!I25/Summary!I34,1)","v":13.7},{"$f":"ROUND(Summary!J25/Summary!J34,1)","v":17.399999999999999},null,"Over Machinery Costs",{"$f":"ROUND(Summary!M25/Summary!M34,1)","v":5.7},{"$f":"ROUND(Summary!N25/Summary!N34,1)","v":5.8},{"$f":"ROUND(Summary!O25/Summary!O34,1)","v":436.1},{"$f":"ROUND(Summary!P25/Summary!P34,1)","v":5.6},{"$f":"ROUND(Summary!Q25/Summary!Q34,1)","v":9.4},{"$f":"ROUND(Summary!R25/Summary!R34,1)","v":218.1},{"$f":"ROUND(Summary!S25/Summary!S34,1)","v":218.1},{"$f":"ROUND(Summary!T25/Summary!T34,1)","v":218.1}]
[null,"Over Owners Labour & Lliving",{"$f":"ROUND(Summary!C28/Summary!C34,1)","v":2.9},{"$f":"ROUND(Summary!D28/Summary!D34,1)","v":3.1},{"$f":"ROUND(Summary!E28/Summary!E34,1)","v":3.1},{"$f":"ROUND(Summary!F28/Summary!F34,1)","v":3.4},{"$f":"ROUND(Summary!G28/Summary!G34,1)","v":5.4},{"$f":"ROUND(Summary!H28/Summary!H34,1)","v":4.3},{"$f":"ROUND(Summary!I28/Summary!I34,1)","v":4.2},{"$f":"ROUND(Summary!J28/Summary!J34,1)","v":4.3},null,"Over Owners Labour & Lliving",{"$f":"ROUND(Summary!M28/Summary!M34,1)","v":1.7},{"$f":"ROUND(Summary!N28/Summary!N34,1)","v":1.8},{"$f":"ROUND(Summary!O28/Summary!O34,1)","v":108},{"$f":"ROUND(Summary!P28/Summary!P34,1)","v":1.7},{"$f":"ROUND(Summary!Q28/Summary!Q34,1)","v":2.8},{"$f":"ROUND(Summary!R28/Summary!R34,1)","v":54},{"$f":"ROUND(Summary!S28/Summary!S34,1)","v":54},{"$f":"ROUND(Summary!T28/Summary!T34,1)","v":54}]
[null,"Over Total Costs",{"$f":"SUM(C62:C65)","v":65.5},{"$f":"SUM(D62:D65)","v":71.3},69.699999999999989,72.900000000000006,109.7,89.899999999999991,98.1,137.9,null,"Over Total Costs",42.800000000000004,35.299999999999997,2642.7999999999997,33.400000000000006,58.1,1558,1567,1592.2]
["Breakeven Yield Risk Ratio",null,{"$f":"SUM(Summary!C36/C66)","v":0.99236641221374045},{"$f":"SUM(Summary!D36/D66)","v":0.98176718092566628},{"$f":"SUM(Summary!E36/E66)","v":0.94691535150645645},{"$f":"SUM(Summary!F36/F66)","v":0.89163237311385457},{"$f":"SUM(Summary!G36/G66)","v":1.048313582497721},{"$f":"SUM(Summary!H36/H66)","v":0.86763070077864302},{"$f":"SUM(Summary!I36/I66)","v":0.81549439347604491},{"$f":"SUM(Summary!J36/J66)","v":0.97897026831036982},"Breakeven Yield Risk Ratio",null,{"$f":"SUM(Summary!M36/M66)","v":1.0514018691588785},{"$f":"SUM(Summary!N36/N66)","v":1.076487252124646},{"$f":"SUM(Summary!O36/O66)","v":0.75677311941879832},{"$f":"SUM(Summary!P36/P66)","v":0.74850299401197595},{"$f":"SUM(Summary!Q36/Q66)","v":0.86058519793459554},{"$f":"SUM(Summary!R36/R66)","v":1.2195121951219512},{"$f":"SUM(Summary!S36/S66)","v":1.0848755583918315},{"$f":"SUM(Summary!T36/T66)","v":1.0677050621781183}]
[null,"(Target Yield per Acre / BE Yield)",null,null,null,null,null,null,null,null,null,"(Target Yield per Acre / BE Yield)"]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user.",null,null,null,null,null,null,null,null,null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"S.O.S.","index":2,"n_rows":194,"n_cols":50,"rows_kept":194,"cut":false,"hidden":false,"merged":[[106,2,106,5],[0,0,0,11],[101,1,102,10],[72,4,72,10],[72,11,72,23],[86,4,86,10],[86,11,86,23],[87,2,87,3],[101,16,102,23],[73,2,73,3],[1,2,1,3],[1,14,1,15],[0,12,0,23]]}
[{"$f":"\"Crop Production Standardized Operating Statement \"&Introduction!I11&\" (Dollars Per Acre)\"","v":"Crop Production Standardized Operating Statement 2024 (Dollars Per Acre)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Crop Production Standardized Operating Statement \"&Introduction!I11&\" (Dollars Per Acre)\"","v":"Crop Production Standardized Operating Statement 2024 (Dollars Per Acre)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE"]
[null,null,{"$f":"\"Estimated Manitoba \"&Introduction!I11&\" Benchmark\"","v":"Estimated Manitoba 2024 Benchmark"},null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,{"$f":"\"Estimated Manitoba \"&Introduction!U11&\" Benchmark\"","v":"Estimated Manitoba  Benchmark"},null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"},null,null,null,"Estimated Manitoba Benchmark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[" =","Revenue",645,{"$f":"SUM(C3/C3)","v":1},{"$f":"Summary!C38","v":601.25},{"$f":"Summary!D38","v":612.5},{"$f":"Summary!E38","v":577.5},{"$f":"Summary!F38","v":520},{"$f":"Summary!G38","v":575},{"$f":"Summary!H38","v":487.5},{"$f":"Summary!I38","v":520},{"$f":"Summary!J38","v":843.75}," =","Revenue",{"$f":"C3","v":645},{"$f":"D3","v":1},{"$f":"Summary!M38","v":708.75},{"$f":"Summary!N38","v":579.5},{"$f":"Summary!O38","v":500},{"$f":"Summary!P38","v":400},{"$f":"Summary!Q38","v":475},{"$f":"Summary!R38","v":950},{"$f":"Summary!S38","v":850},{"$f":"Summary!T38","v":850},null,null,null,{"$f":"SUM((E3*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q3*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R3*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":646.34400905544487},{"$f":"SUM(AB3/AB3)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,451.48478701717647,{"$f":"SUM(AW3/AW3)","v":1}]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Goods Sold (CoGS)",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Cost of Goods Sold (CoGS)",null,null,null,null,null,null,null,null,null,null,null,null,null,"***copy nnum to left",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***need to hard type the benchmark, from right ***"]
[null,"Seed & Treatment",65,{"$f":"SUM(C6/$C$3)","v":0.10077519379844961},{"$f":"'Data (HIDE)'!$L$16","v":36},{"$f":"'Data (HIDE)'!$L$17","v":36},{"$f":"'Data (HIDE)'!$L$18","v":36},{"$f":"'Data (HIDE)'!$L$19","v":34},{"$f":"'Data (HIDE)'!$L$20","v":25},{"$f":"'Data (HIDE)'!$L$21","v":24},{"$f":"'Data (HIDE)'!$L$22","v":82.4},{"$f":"'Data (HIDE)'!$L$23","v":102},null,"Seed & Treatment",{"$f":"C6","v":65},{"$f":"D6","v":0.10077519379844961},{"$f":"'Data (HIDE)'!$L$24","v":80},{"$f":"'Data (HIDE)'!$L$25","v":90},{"$f":"'Data (HIDE)'!$L$26","v":50},{"$f":"'Data (HIDE)'!$L$27","v":64},{"$f":"'Data (HIDE)'!$L$28","v":88},{"$f":"'Data (HIDE)'!$L$29","v":116},{"$f":"'Data (HIDE)'!$L$30","v":112},{"$f":"'Data (HIDE)'!$L$31","v":118},null,null,null,{"$f":"SUM((E6*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q6*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R6*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":65.261466117154853},{"$f":"SUM(AB6/$AB$3)","v":0.10097017254407099},null,"***rebuild formulas for top 3 canola, HRS and soybeans instead of top 4 - canola, HRS, soybeans, oats??***",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.600121726227634,{"$f":"SUM(AW6/$AB$3)","v":8.9116818473189502E-2}]
[null,"Fertilizer",120,0.18604651162790697,{"$f":"'Data (HIDE)'!$M$16","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$17","v":136.28549950962261},{"$f":"'Data (HIDE)'!$M$18","v":128.3863334066252},{"$f":"'Data (HIDE)'!$M$19","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$20","v":91.207482731609261},{"$f":"'Data (HIDE)'!$M$21","v":93.082905950694425},{"$f":"'Data (HIDE)'!$M$22","v":152.08383171561741},{"$f":"'Data (HIDE)'!$M$23","v":176.99969386610155},null,"Fertilizer",{"$f":"C7","v":120},{"$f":"D7","v":0.18604651162790697},{"$f":"'Data (HIDE)'!$M$24","v":142.09682306549493},{"$f":"'Data (HIDE)'!$M$25","v":42.233953714494398},{"$f":"'Data (HIDE)'!$M$26","v":116.13560632890359},{"$f":"'Data (HIDE)'!$M$27","v":62.464868801306572},{"$f":"'Data (HIDE)'!$M$28","v":28.131738532718302},{"$f":"'Data (HIDE)'!$M$29","v":78.26320100730139},{"$f":"'Data (HIDE)'!$M$30","v":86.162367110298788},{"$f":"'Data (HIDE)'!$M$31","v":86.162367110298788},null,null,null,{"$f":"SUM((E7*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q7*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R7*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":118.33899347245136},0.18308979709642512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69.569984077887298,0.10763615521021937]
[null,"Crop Protection",55,8.5271317829457363E-2,{"$f":"'Data (HIDE)'!$N$16+'Data (HIDE)'!$O$16+'Data (HIDE)'!$P$16","v":61.81},{"$f":"'Data (HIDE)'!$N$17+'Data (HIDE)'!$O$17+'Data (HIDE)'!$P$17","v":61.81},{"$f":"'Data (HIDE)'!$N$18+'Data (HIDE)'!$O$18+'Data (HIDE)'!$P$18","v":61.81},{"$f":"'Data (HIDE)'!$N$19+'Data (HIDE)'!$O$19+'Data (HIDE)'!$P$19","v":41.54},{"$f":"'Data (HIDE)'!$N$20+'Data (HIDE)'!$O$20+'Data (HIDE)'!$P$20","v":23.130000000000003},{"$f":"'Data (HIDE)'!$N$21+'Data (HIDE)'!$O$21+'Data (HIDE)'!$P$21","v":50.129999999999995},{"$f":"'Data (HIDE)'!$N$22+'Data (HIDE)'!$O$22+'Data (HIDE)'!$P$22","v":8.3800000000000008},{"$f":"'Data (HIDE)'!$N$23+'Data (HIDE)'!$O$23+'Data (HIDE)'!$P$23","v":32},null,"Crop Protection",55,8.5271317829457363E-2,{"$f":"'Data (HIDE)'!$N$24+'Data (HIDE)'!$O$24+'Data (HIDE)'!$P$24","v":66.760000000000005},{"$f":"'Data (HIDE)'!$N$25+'Data (HIDE)'!$O$25+'Data (HIDE)'!$P$25","v":23.58},{"$f":"'Data (HIDE)'!$N$26+'Data (HIDE)'!$O$26+'Data (HIDE)'!$P$26","v":47.52},{"$f":"'Data (HIDE)'!$N$27+'Data (HIDE)'!$O$27+'Data (HIDE)'!$P$27","v":32.26},{"$f":"'Data (HIDE)'!$N$28+'Data (HIDE)'!$O$28+'Data (HIDE)'!$P$28","v":46},{"$f":"'Data (HIDE)'!$N$29+'Data (HIDE)'!$O$29+'Data (HIDE)'!$P$29","v":129.78},{"$f":"'Data (HIDE)'!$N$30+'Data (HIDE)'!$O$30+'Data (HIDE)'!$P$30","v":129.78},{"$f":"'Data (HIDE)'!$N$31+'Data (HIDE)'!$O$31+'Data (HIDE)'!$P$31","v":129.78},null,null,null,{"$f":"SUM((E8*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q8*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R8*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":57.491890992366045},8.8949367808612678E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.053704282610891,4.8045164568001793E-2]
[null,"Crop Insurance",15,2.3255813953488372E-2,{"$f":"'Data (HIDE)'!$V$16","v":13.5175},{"$f":"'Data (HIDE)'!$V$17","v":16.407499999999999},{"$f":"'Data (HIDE)'!$V$18","v":12.445},{"$f":"'Data (HIDE)'!$V$19","v":13.977499999999999},{"$f":"'Data (HIDE)'!$V$20","v":21.015000000000001},{"$f":"'Data (HIDE)'!$V$21","v":18.954999999999998},{"$f":"'Data (HIDE)'!$V$22","v":18.497499999999999},{"$f":"'Data (HIDE)'!$V$23","v":50.695000000000007},null,"Crop Insurance",15,2.3255813953488372E-2,{"$f":"'Data (HIDE)'!$V$24","v":17.495000000000001},{"$f":"'Data (HIDE)'!$V$25","v":25.945},{"$f":"'Data (HIDE)'!$V$26","v":27.3475},{"$f":"'Data (HIDE)'!$V$27","v":21.695},{"$f":"'Data (HIDE)'!$V$28","v":19.657499999999999},{"$f":"'Data (HIDE)'!$V$29","v":39.0075},{"$f":"'Data (HIDE)'!$V$30","v":40.815000000000005},{"$f":"'Data (HIDE)'!$V$31","v":46.855000000000004},null,null,null,{"$f":"SUM((E9*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q9*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R9*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":17.458808475148416},2.7011635028013015E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9609311419703719,1.3864027540172779E-2]
[null,"Hail Insurance",12,1.8604651162790697E-2,{"$f":"'Data (HIDE)'!$W$16","v":11.8},{"$f":"'Data (HIDE)'!$W$17","v":11.8},{"$f":"'Data (HIDE)'!$W$18","v":11.8},{"$f":"'Data (HIDE)'!$W$19","v":11.8},{"$f":"'Data (HIDE)'!$W$20","v":11.8},{"$f":"'Data (HIDE)'!$W$21","v":11.8},{"$f":"'Data (HIDE)'!$W$22","v":11.8},{"$f":"'Data (HIDE)'!$W$23","v":11.8},null,"Hail Insurance",12,1.8604651162790697E-2,{"$f":"'Data (HIDE)'!$W$24","v":11.8},{"$f":"'Data (HIDE)'!$W$25","v":15.34},{"$f":"'Data (HIDE)'!$W$26","v":11.8},{"$f":"'Data (HIDE)'!$W$27","v":11.8},{"$f":"'Data (HIDE)'!$W$28","v":23.6},{"$f":"'Data (HIDE)'!$W$29","v":20.65},{"$f":"'Data (HIDE)'!$W$30","v":20.65},{"$f":"'Data (HIDE)'!$W$31","v":20.65},null,null,null,{"$f":"SUM((E10*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q10*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R10*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":12.408046152086248},1.9197278814758623E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7088126692226693,1.0379631551047876E-2]
[null,null,{"$f":"SUM(C6:C10)","v":267},0.413953488372093,{"$f":"SUM(E6:E10)","v":247.56425035512652},{"$f":"SUM(F6:F10)","v":262.30299950962262},250.4413334066252,225.75425035512649,172.15248273160927,197.96790595069444,273.16133171561739,373.49469386610156,null,null,{"$f":"C11","v":267},{"$f":"D11","v":0.413953488372093},318.15182306549497,197.0989537144944,252.8031063289036,192.21986880130657,205.38923853271831,383.70070100730135,389.40736711029876,401.44736711029879,null,null,null,{"$f":"SUM(AB6:AB10)","v":270.95920520920691},0.41921825129188039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173.89355389791888,0.26904179734263134]
[]
[" =","Gross Margin (GM)",{"$f":"SUM(C3-C11)","v":378},{"$f":"SUM(C13/$C$3)","v":0.586046511627907},{"$f":"SUM(E3-E11)","v":353.68574964487345},{"$f":"SUM(F3-F11)","v":350.19700049037738},327.05866659337482,294.24574964487351,402.84751726839073,289.53209404930556,246.83866828438261,470.25530613389844," =","Gross Margin (GM)",{"$f":"C13","v":378},{"$f":"D13","v":0.586046511627907},390.59817693450503,382.40104628550557,247.1968936710964,207.78013119869343,269.61076146728169,566.2992989926986,460.59263288970124,448.55263288970121,null,null,null,{"$f":"SUM(AB3-AB11)","v":375.38480384623796},{"$f":"SUM(AB13/$AB$3)","v":0.58078174870811961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,277.59123311925759,{"$f":"SUM(AW13/$AB$3)","v":0.42947908424946069}]
[]
[{"$f":"\" -\"","v":" -"}," Direct Operating Expenses (DOE)",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"}," Direct Operating Expenses (DOE)"]
[null,"Labour - Hired",5,{"$f":"SUM(C16/$C$3)","v":7.7519379844961239E-3},{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$17","v":5.4},{"$f":"'Data (HIDE)'!$U$18","v":5.4},{"$f":"'Data (HIDE)'!$U$19","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},{"$f":"'Data (HIDE)'!$U$21","v":5.4},{"$f":"'Data (HIDE)'!$U$22","v":5.4},{"$f":"'Data (HIDE)'!$U$23","v":5.4},null,"Labour - Hired",{"$f":"C16","v":5},{"$f":"D16","v":7.7519379844961239E-3},{"$f":"'Data (HIDE)'!$U$24","v":5.4},{"$f":"'Data (HIDE)'!$U$25","v":5.4},{"$f":"'Data (HIDE)'!$U$26","v":5.4},{"$f":"'Data (HIDE)'!$U$27","v":5.4},{"$f":"'Data (HIDE)'!$U$28","v":5.4},{"$f":"'Data (HIDE)'!$U$29","v":5.4},{"$f":"'Data (HIDE)'!$U$30","v":5.4},{"$f":"'Data (HIDE)'!$U$31","v":5.4},null,null,null,{"$f":"SUM((E16*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q16*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R16*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":5.4000000000000012},{"$f":"SUM(AB16/$AB$3)","v":8.3546840758862463E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUM(AW16/$AB$3)","v":7.7358185887835603E-3}]
[null,"Owners - Labour & Living",25,3.875968992248062E-2,{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$17","v":27},{"$f":"'Data (HIDE)'!$AH$18","v":27},{"$f":"'Data (HIDE)'!$AH$19","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},{"$f":"'Data (HIDE)'!$AH$21","v":27},{"$f":"'Data (HIDE)'!$AH$22","v":27},{"$f":"'Data (HIDE)'!$AH$23","v":27},null,"Owners - Labour & Living",25,3.875968992248062E-2,{"$f":"'Data (HIDE)'!$AH$24","v":27},{"$f":"'Data (HIDE)'!$AH28","v":27},{"$f":"'Data (HIDE)'!$AH$26","v":27},{"$f":"'Data (HIDE)'!$AH$27","v":27},{"$f":"'Data (HIDE)'!$AH$28","v":27},{"$f":"'Data (HIDE)'!$AH$29","v":27},{"$f":"'Data (HIDE)'!$AH$30","v":27},{"$f":"'Data (HIDE)'!$AH$31","v":27},null,null,null,{"$f":"SUM((E17*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q17*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R17*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":27},4.1773420379431221E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,3.8679092943917796E-2]
[null,"Fuel",38,5.8914728682170542E-2,{"$f":"'Data (HIDE)'!$Q$16","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$17","v":38.826698105263155},{"$f":"'Data (HIDE)'!$Q$18","v":38.280029642105255},{"$f":"'Data (HIDE)'!$Q$19","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$20","v":44.976718315789476},{"$f":"'Data (HIDE)'!$Q$21","v":41.740035031578948},{"$f":"'Data (HIDE)'!$Q$22","v":38.793369263157892},{"$f":"'Data (HIDE)'!$Q$23","v":46.59006063157895},null,"Fuel",38,5.8914728682170542E-2,{"$f":"'Data (HIDE)'!$Q$24","v":37.930020210526308},{"$f":"'Data (HIDE)'!$Q$25","v":33.053350399999999},{"$f":"'Data (HIDE)'!$Q$26","v":39.073369263157893},{"$f":"'Data (HIDE)'!$Q$27","v":36.316677894736834},{"$f":"'Data (HIDE)'!$Q$28","v":33.153355789473686},{"$f":"'Data (HIDE)'!$Q$29","v":32.607792000000003},{"$f":"'Data (HIDE)'!$Q$30","v":32.152234947368427},{"$f":"'Data (HIDE)'!$Q$31","v":32.152234947368427},null,null,null,{"$f":"SUM((E18*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q18*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R18*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":37.172172594964124},5.7511436749118856E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.637241520908091,3.8117846186758189E-2]
[null,"Drying  Costs",0,0,{"$f":"'Data (HIDE)'!$AA$16","v":0},{"$f":"'Data (HIDE)'!$AA$17","v":0},{"$f":"'Data (HIDE)'!$AA$18","v":0},{"$f":"'Data (HIDE)'!$AA$19","v":0},{"$f":"'Data (HIDE)'!$AA$20","v":0},{"$f":"'Data (HIDE)'!$AA$21","v":0},{"$f":"'Data (HIDE)'!$AA$22","v":0},{"$f":"'Data (HIDE)'!$AA$23","v":70},null,"Drying  Costs",0,0,{"$f":"'Data (HIDE)'!$AA$24","v":0},{"$f":"'Data (HIDE)'!$AA$25","v":0},{"$f":"'Data (HIDE)'!$AA$26","v":10},{"$f":"'Data (HIDE)'!$AA$27","v":0},{"$f":"'Data (HIDE)'!$AA$28","v":0},{"$f":"'Data (HIDE)'!$AA$29","v":0},{"$f":"'Data (HIDE)'!$AA$30","v":0},{"$f":"'Data (HIDE)'!$AA$31","v":0},null,null,null,{"$f":"SUM((E19*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q19*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R19*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Storage Costs",15,2.3255813953488372E-2,{"$f":"'Data (HIDE)'!$Z$16","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$17","v":19.250067467575469},{"$f":"'Data (HIDE)'!$Z$18","v":18.15006361228544},{"$f":"'Data (HIDE)'!$Z$19","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$20","v":31.62511083958827},{"$f":"'Data (HIDE)'!$Z$21","v":21.450075178155522},{"$f":"'Data (HIDE)'!$Z$22","v":22.000077105800532},{"$f":"'Data (HIDE)'!$Z$23","v":37.125130116038406},null,"Storage Costs",15,2.3255813953488372E-2,{"$f":"'Data (HIDE)'!$Z$24","v":12.375043372012801},{"$f":"'Data (HIDE)'!$Z$25","v":10.450036625255253},{"$f":"'Data (HIDE)'!$Z$26","v":22.000077105800532},{"$f":"'Data (HIDE)'!$Z$27","v":6.8750240955626669},{"$f":"'Data (HIDE)'!$Z$28","v":13.750048191125334},{"$f":"'Data (HIDE)'!$Z$29","v":8.7083638543793782},{"$f":"'Data (HIDE)'!$Z$30","v":7.7916939749710235},{"$f":"'Data (HIDE)'!$Z$31","v":7.7916939749710235},null,null,null,{"$f":"SUM((E20*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q20*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R20*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":14.101425154410078},2.1817213367565112E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1020641953041332,9.440892326396862E-3]
[null,"Machinery Operating",25,3.875968992248062E-2,{"$f":"'Data (HIDE)'!$R$16","v":25},{"$f":"'Data (HIDE)'!$R$17","v":25},{"$f":"'Data (HIDE)'!$R$18","v":25},{"$f":"'Data (HIDE)'!$R$19","v":25},{"$f":"'Data (HIDE)'!$R$20","v":25},{"$f":"'Data (HIDE)'!$R$21","v":25},{"$f":"'Data (HIDE)'!$R$22","v":25},{"$f":"'Data (HIDE)'!$R$23","v":25},null,"Machinery Operating",25,3.875968992248062E-2,{"$f":"'Data (HIDE)'!$R$24","v":25},{"$f":"'Data (HIDE)'!$R$25","v":25},{"$f":"'Data (HIDE)'!$R$26","v":25},{"$f":"'Data (HIDE)'!$R$27","v":25},{"$f":"'Data (HIDE)'!$R$28","v":25},{"$f":"'Data (HIDE)'!$R$29","v":25},{"$f":"'Data (HIDE)'!$R$30","v":25},{"$f":"'Data (HIDE)'!$R$31","v":25},null,null,null,{"$f":"SUM((E21*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q21*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R21*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":25},3.8679092943917796E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,3.0943274355134241E-2]
[null,"Machinery Custom",0,0,{"$f":"'Data (HIDE)'!$T$16","v":0},{"$f":"'Data (HIDE)'!$T$17","v":0},{"$f":"'Data (HIDE)'!$T$18","v":0},{"$f":"'Data (HIDE)'!$T$19","v":0},{"$f":"'Data (HIDE)'!$T$20","v":0},{"$f":"'Data (HIDE)'!$T$21","v":0},{"$f":"'Data (HIDE)'!$T$22","v":0},{"$f":"'Data (HIDE)'!$T$23","v":0},null,"Machinery Custom",{"$f":"C22","v":0},{"$f":"D22","v":0},{"$f":"'Data (HIDE)'!$T$24","v":0},{"$f":"'Data (HIDE)'!$T$25","v":0},{"$f":"'Data (HIDE)'!$T$26","v":13},{"$f":"'Data (HIDE)'!$T$27","v":0},{"$f":"'Data (HIDE)'!$T$28","v":0},{"$f":"'Data (HIDE)'!$T$29","v":25},{"$f":"'Data (HIDE)'!$T$30","v":25},{"$f":"'Data (HIDE)'!$T$31","v":25},null,null,null,{"$f":"SUM((E22*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q22*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R22*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,{"$f":"SUM(C16:C22)","v":108},{"$f":"SUM(C23/$C$3)","v":0.16744186046511628},{"$f":"SUM(E16:E22)","v":113.4184251747787},{"$f":"SUM(F16:F22)","v":115.47676557283862},113.83009325439069,113.4184251747787,134.00182915537775,120.59011020973446,118.19344636895842,211.11519074761736,null,null,{"$f":"C23","v":108},{"$f":"D23","v":0.16744186046511628},107.7050635825391,100.90338702525526,141.47344636895843,100.5917019902995,104.30340398059901,123.71615585437937,122.34392892233944,122.34392892233944,null,null,null,{"$f":"SUM(AB16:AB22)","v":108.6735977493742},0.16813584751591923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80.739305716212215,0.12491692440099064]
[]
[" =","Contribution Margin (CM)",{"$f":"SUM(C13-C23)","v":270},{"$f":"SUM(C25/$C$3)","v":0.41860465116279072},{"$f":"SUM(E13-E23)","v":240.26732447009476},{"$f":"SUM(F13-F23)","v":234.72023491753876},213.22857333898412,180.82732447009482,268.84568811301301,168.94198383957109,128.6452219154242,259.14011538628108," =","Contribution Margin (CM)",{"$f":"C25","v":270},{"$f":"D25","v":0.41860465116279072},282.89311335196595,281.49765926025032,105.72344730213797,107.18842920839393,165.30735748668269,442.5831431383192,338.24870396736179,326.20870396736177,null,null,null,{"$f":"SUM(AB13-AB23)","v":266.71120609686375},{"$f":"SUM(AB25/$AB$3)","v":0.41264590119220035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196.85192740304538,{"$f":"SUM(AW25/$AB$3)","v":0.30456215984847007}]
[]
[{"$f":"\" -\"","v":" -"},"Operating Overheads (OH)",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Operating Overheads (OH)"]
[null,"Other Costs",20,{"$f":"SUM(C28/$C$3)","v":3.1007751937984496E-2},{"$f":"'Data (HIDE)'!$X$16","v":17.75},{"$f":"'Data (HIDE)'!$X$17","v":17.75},{"$f":"'Data (HIDE)'!$X$18","v":17.75},{"$f":"'Data (HIDE)'!$X$19","v":17.75},{"$f":"'Data (HIDE)'!$X$20","v":17.75},{"$f":"'Data (HIDE)'!$X$21","v":17.75},{"$f":"'Data (HIDE)'!$X$22","v":17.75},{"$f":"'Data (HIDE)'!$X$23","v":17.75},null,"Other Costs",{"$f":"C28","v":20},{"$f":"D28","v":3.1007751937984496E-2},{"$f":"'Data (HIDE)'!$X$24","v":17.75},{"$f":"'Data (HIDE)'!$X$25","v":17.75},{"$f":"'Data (HIDE)'!$X$26","v":17.75},{"$f":"'Data (HIDE)'!$X$27","v":17.75},{"$f":"'Data (HIDE)'!$X$28","v":17.75},{"$f":"'Data (HIDE)'!$X$29","v":17.75},{"$f":"'Data (HIDE)'!$X$30","v":17.75},{"$f":"'Data (HIDE)'!$X$31","v":17.75},null,null,null,{"$f":"SUM((E28*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q28*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R28*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":17.75},{"$f":"SUM(AB28/$AB$3)","v":2.7462155990181637E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.75,{"$f":"SUM(AW28/$AB$3)","v":2.7462155990181637E-2}]
[]
[" =","Earnings Before Interest Taxes Depreciation Amortization Rent (EBITDAR) or Operating Income",null,null,null,null,null,null,null,null,null,null," =","Earnings Before Interest Taxes Depreciation Amortization Rent (EBITDAR) or Operating Income"]
[null,"EBITDAR",{"$f":"SUM(C25-C28)","v":250},{"$f":"SUM(C31/$C$3)","v":0.38759689922480622},{"$f":"SUM(E25-E28)","v":222.51732447009476},{"$f":"SUM(F25-F28)","v":216.97023491753876},195.47857333898412,163.07732447009482,251.09568811301301,151.19198383957109,110.8952219154242,241.39011538628108,null,"EBITDAR",{"$f":"C31","v":250},{"$f":"D31","v":0.38759689922480622},265.14311335196595,263.74765926025032,87.97344730213797,89.438429208393927,147.55735748668269,424.8331431383192,320.49870396736179,308.45870396736177,null,null,null,{"$f":"SUM(AB25-AB28)","v":248.96120609686375},{"$f":"SUM(AB31/$AB$3)","v":0.3851837452020187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179.10192740304538,{"$f":"SUM(AW31/$AB$3)","v":0.27710000385828842}]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Capital (CoC) or Depreciation/Amortization/Lease/Rent",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Cost of Capital (CoC) or Depreciation/Amortization/Lease/Rent"]
[null,"Machinery Depreciation Costs",33,{"$f":"SUM(C34/$C$3)","v":5.1162790697674418E-2},{"$f":"'Data (HIDE)'!$AL$16","v":32.5},{"$f":"'Data (HIDE)'!$AL$17","v":32.5},{"$f":"'Data (HIDE)'!$AL$18","v":32.5},{"$f":"'Data (HIDE)'!$AL$19","v":32.5},{"$f":"'Data (HIDE)'!$AL$20","v":32.5},{"$f":"'Data (HIDE)'!$AL$21","v":32.5},{"$f":"'Data (HIDE)'!$AL$22","v":32.5},{"$f":"'Data (HIDE)'!$AL$23","v":39.75},null,"Machinery Depreciation Costs",{"$f":"C34","v":33},{"$f":"D34","v":5.1162790697674418E-2},{"$f":"'Data (HIDE)'!$AL$24","v":32.5},{"$f":"'Data (HIDE)'!$AL$25","v":32.5},{"$f":"'Data (HIDE)'!$AL$26","v":39.75},{"$f":"'Data (HIDE)'!$AL$27","v":32.5},{"$f":"'Data (HIDE)'!$AL$28","v":32.5},{"$f":"'Data (HIDE)'!$AL$29","v":39.75},{"$f":"'Data (HIDE)'!$AL$30","v":39.75},{"$f":"'Data (HIDE)'!$AL$31","v":39.75},null,null,null,{"$f":"SUM((E34*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q34*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R34*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":32.5},{"$f":"SUM(AB34/$AB$3)","v":5.0282820827093136E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"SUM(AW34/$AB$3)","v":3.8679092943917796E-2}]
[null,"Machinery Amortization Costs",37,5.7364341085271317E-2,{"$f":"'Data (HIDE)'!$AJ$16","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$17","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$18","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$19","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$20","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$21","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$22","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$23","v":45.428571428571431},null,"Machinery Amortization Costs",37,5.7364341085271317E-2,{"$f":"'Data (HIDE)'!$AJ$24","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$25","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$26","v":45.428571428571431},{"$f":"'Data (HIDE)'!$AJ$27","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$28","v":37.142857142857146},{"$f":"'Data (HIDE)'!$AJ$29","v":45.428571428571431},{"$f":"'Data (HIDE)'!$AJ$30","v":45.428571428571431},{"$f":"'Data (HIDE)'!$AJ$31","v":45.428571428571431},null,null,null,{"$f":"SUM((E35*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q35*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R35*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":37.142857142857153},5.7466080945249319E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.142857142857146,4.973026235646575E-2]
[null,"Machinery Opportunity Costs",5,7.7519379844961239E-3,{"$f":"'Data (HIDE)'!$AM$16","v":5.85},{"$f":"'Data (HIDE)'!$AM$17","v":5.85},{"$f":"'Data (HIDE)'!$AM$18","v":5.85},{"$f":"'Data (HIDE)'!$AM$19","v":5.85},{"$f":"'Data (HIDE)'!$AM$20","v":5.85},{"$f":"'Data (HIDE)'!$AM$21","v":5.85},{"$f":"'Data (HIDE)'!$AM$22","v":5.85},{"$f":"'Data (HIDE)'!$AM$23","v":7.1549999999999994},null,"Machinery Opportunity Costs",5,7.7519379844961239E-3,{"$f":"'Data (HIDE)'!$AM$24","v":5.85},{"$f":"'Data (HIDE)'!$AM$25","v":5.85},{"$f":"'Data (HIDE)'!$AM$26","v":7.1549999999999994},{"$f":"'Data (HIDE)'!$AM$27","v":5.85},{"$f":"'Data (HIDE)'!$AM$28","v":5.85},{"$f":"'Data (HIDE)'!$AM$29","v":7.1549999999999994},{"$f":"'Data (HIDE)'!$AM$30","v":7.1549999999999994},{"$f":"'Data (HIDE)'!$AM$31","v":7.1549999999999994},null,null,null,{"$f":"SUM((E36*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q36*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R36*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":5.85},9.0509077488767648E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.125,6.382050335746437E-3]
[null,"Land Amortization Costs",20,3.1007751937984496E-2,{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},null,"Land Amortization Costs",20,3.1007751937984496E-2,{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},{"$f":"-CUMPRINC('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":19.920000000000002},null,null,null,{"$f":"SUM((E37*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q37*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R37*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":19.920000000000005},3.0819501257713711E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.400000000000002,3.1562139842236929E-2]
[null,"Land Opportunity Costs",55,8.5271317829457363E-2,{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},null,"Land Opportunity Costs",55,8.5271317829457363E-2,{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},{"$f":"'Fixed Cost Input'!$D$13","v":54.78},null,null,null,{"$f":"SUM((E38*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q38*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R38*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":54.78},8.475362845871269E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43.35,6.7069547164753468E-2]
[null,"Machinery Lease",0,0,{"$f":"'Data (HIDE)'!$S$16","v":0},{"$f":"'Data (HIDE)'!$S$17","v":0},{"$f":"'Data (HIDE)'!$S$18","v":0},{"$f":"'Data (HIDE)'!$S$19","v":0},{"$f":"'Data (HIDE)'!$S$20","v":0},{"$f":"'Data (HIDE)'!$S$21","v":0},{"$f":"'Data (HIDE)'!$S$22","v":0},{"$f":"'Data (HIDE)'!$S$23","v":0},null,"Machinery Lease",0,0,{"$f":"'Data (HIDE)'!$S$24","v":0},{"$f":"'Data (HIDE)'!$S$25","v":0},{"$f":"'Data (HIDE)'!$S$26","v":0},{"$f":"'Data (HIDE)'!$S$27","v":0},{"$f":"'Data (HIDE)'!$S$28","v":0},{"$f":"'Data (HIDE)'!$S$29","v":0},{"$f":"'Data (HIDE)'!$S$30","v":0},{"$f":"'Data (HIDE)'!$S$31","v":0},null,null,null,{"$f":"SUM((E39*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q39*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R39*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8800000000000003,4.4558315071393309E-3]
[null,"Land Taxes",20,3.1007751937984496E-2,{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$17","v":20},{"$f":"'Data (HIDE)'!$Y$18","v":20},{"$f":"'Data (HIDE)'!$Y$19","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},{"$f":"'Data (HIDE)'!$Y$21","v":20},{"$f":"'Data (HIDE)'!$Y$22","v":20},{"$f":"'Data (HIDE)'!$Y$23","v":20},null,"Land Taxes",20,3.1007751937984496E-2,{"$f":"'Data (HIDE)'!$Y$24","v":20},{"$f":"'Data (HIDE)'!$Y$25","v":20},{"$f":"'Data (HIDE)'!$Y$26","v":20},{"$f":"'Data (HIDE)'!$Y$27","v":20},{"$f":"'Data (HIDE)'!$Y$28","v":20},{"$f":"'Data (HIDE)'!$Y$29","v":20},{"$f":"'Data (HIDE)'!$Y$30","v":20},{"$f":"'Data (HIDE)'!$Y$31","v":20},null,null,null,{"$f":"SUM((E40*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q40*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R40*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":20},3.0943274355134241E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,2.3207455766350679E-2]
[null,null,{"$f":"SUM(C34:C40)","v":170},{"$f":"SUM(C41/$C$3)","v":0.26356589147286824},{"$f":"SUM(E34:E40)","v":170.19285714285712},170.19285714285712,170.19285714285712,170.19285714285712,170.19285714285712,170.19285714285712,170.19285714285712,187.03357142857143,null,null,{"$f":"C41","v":170},{"$f":"D41","v":0.26356589147286824},170.19285714285712,170.19285714285712,187.03357142857143,170.19285714285712,170.19285714285712,187.03357142857143,187.03357142857143,187.03357142857143,null,null,null,{"$f":"SUM(AB34:AB40)","v":170.19285714285715},0.26331621359277985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142.89785714285713,0.22108637991661037]
[]
[" =","Earnings Before Interest Taxes (EBIT)",null,null,null,null,null,null,null,null,null,null," =","Earnings Before Interest Taxes (EBIT)"]
[null,null,{"$f":"SUM(C31-C41)","v":80},{"$f":"SUM(C44/$AB$3)","v":0.12377309742053696},{"$f":"SUM(E31-E41)","v":52.324467327237642},46.777377774681639,25.285716196126998,-7.1155326727622992,80.90283097015589,-19.000873303286028,-59.29763522743292,54.356543957709647,null,null,{"$f":"C44","v":80},{"$f":"D44","v":0.12377309742053696},94.950256209108829,93.554802117393194,-99.060124126433465,-80.754427934463195,-22.635499656174431,237.79957170974777,133.46513253879036,121.42513253879034,null,null,null,{"$f":"SUM(AB31-AB41)","v":78.768348954006598},{"$f":"SUM(AB44/$AB$3)","v":0.12186753160923887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.204070260188246,{"$f":"SUM(AW44/$AB$3)","v":5.601362394167806E-2}]
[]
[{"$f":"\" -\"","v":" -"},"Interest Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"\" -\"","v":" -"},"Interest Expenses"]
[null,"Interest on Operating",18,{"$f":"SUM(C47/$C$3)","v":2.7906976744186046E-2},{"$f":"'Data (HIDE)'!$AB$16","v":16.73},{"$f":"'Data (HIDE)'!$AB$17","v":17.48},{"$f":"'Data (HIDE)'!$AB$18","v":16.88},{"$f":"'Data (HIDE)'!$AB$19","v":15.75},{"$f":"'Data (HIDE)'!$AB$20","v":14.26},{"$f":"'Data (HIDE)'!$AB$21","v":14.82},{"$f":"'Data (HIDE)'!$AB$22","v":18.09},{"$f":"'Data (HIDE)'!$AB$23","v":26.79},null,"Interest on Operating",{"$f":"C47","v":18},{"$f":"D47","v":2.7906976744186046E-2},{"$f":"'Data (HIDE)'!$AB$24","v":19.649999999999999},{"$f":"'Data (HIDE)'!$AB$25","v":13.89},{"$f":"'Data (HIDE)'!$AB$26","v":18.23},{"$f":"'Data (HIDE)'!$AB$27","v":13.66},{"$f":"'Data (HIDE)'!$AB$28","v":14.42},{"$f":"'Data (HIDE)'!$AB$29","v":23.32},{"$f":"'Data (HIDE)'!$AB$30","v":23.51},{"$f":"'Data (HIDE)'!$AB$31","v":24.05},null,null,null,{"$f":"SUM((E47*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q47*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R47*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":17.568544931523817},{"$f":"SUM(AB47/$AB$3)","v":2.7181415291832229E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9687545446269041,{"$f":"SUM(AW47/$AB$3)","v":9.234640471642231E-3}]
[null,"Land Interest Costs",27,{"$f":"SUM(C48/$C$3)","v":4.1860465116279069E-2},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},null,"Land Interest Costs",27,4.1860465116279069E-2,{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},{"$f":"-CUMIPMT('Fixed Cost Input'!$C$11,'Fixed Cost Input'!$D$11,'Fixed Cost Input'!$D$4*'Fixed Cost Input'!$D$8,1,'Fixed Cost Input'!$D$11,0)/'Fixed Cost Input'!$D$11","v":26.732031967880129},null,null,null,{"$f":"SUM((E48*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q48*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R48*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":26.732031967880129},{"$f":"SUM(AB48/$AB$3)","v":4.1358829962616694E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13.114406909762858,{"$f":"SUM(AW48/$AB$3)","v":2.0290134550683014E-2}]
[null,"Machinery Interest Costs",15,{"$f":"SUM(C49/$C$3)","v":2.3255813953488372E-2},{"$f":"'Data (HIDE)'!$AK$16","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$17","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$18","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$19","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$20","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$21","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$22","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$23","v":16.698840902669943},null,"Machinery Interest Costs",15,2.3255813953488372E-2,{"$f":"'Data (HIDE)'!$AK$24","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$25","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$26","v":16.698840902669943},{"$f":"'Data (HIDE)'!$AK$27","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$28","v":13.653140360673538},{"$f":"'Data (HIDE)'!$AK$29","v":16.698840902669943},{"$f":"'Data (HIDE)'!$AK$30","v":16.698840902669943},{"$f":"'Data (HIDE)'!$AK$31","v":16.698840902669943},null,null,null,{"$f":"SUM((E49*('Data (HIDE)'!$H$16/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(Q49*('Data (HIDE)'!$H$24/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25)))+(R49*('Data (HIDE)'!$H$25/SUM('Data (HIDE)'!$H$16+'Data (HIDE)'!$H$24+'Data (HIDE)'!$H$25))))","v":13.653140360673538},{"$f":"SUM(AB49/$AB$3)","v":2.1123643399473886E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7416020075312648,{"$f":"SUM(AW49/$AB$3)","v":1.0430362025608184E-2}]
[null,null,{"$f":"SUM(C47:C49)","v":60},{"$f":"SUM(C50/$C$3)","v":9.3023255813953487E-2},{"$f":"SUM(E47:E49)","v":57.115172328553669},{"$f":"SUM(F47:F49)","v":57.865172328553669},57.265172328553668,56.135172328553672,54.64517232855367,55.205172328553665,58.475172328553668,70.220872870550068,null,null,{"$f":"C50","v":60},{"$f":"D50","v":9.3023255813953487E-2},60.035172328553664,54.275172328553673,61.660872870550072,54.045172328553669,54.805172328553667,66.750872870550069,66.940872870550066,67.480872870550073,null,null,null,{"$f":"SUM(AB47:AB49)","v":57.953717260077489},{"$f":"SUM(AB50/$AB$3)","v":8.9663888653922816E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.824763461921023,{"$f":"SUM(AW50/$AB$3)","v":3.9955137047933423E-2}]
[]
[" =","Earnings Before Taxes (EBT)",{"$f":"SUM(C44-C50)","v":20},{"$f":"SUM(C52/$C$3)","v":3.1007751937984496E-2},{"$f":"SUM(E44-E50)","v":-4.7907050013160273},{"$f":"SUM(F44-F50)","v":-11.08779455387203},-31.97945613242667,-63.250705001315971,26.25765864160222,-74.206045631839686,-117.77280755598659,-15.864328912840421," =","Earnings Before Taxes (EBT)",{"$f":"C52","v":20},{"$f":"D52","v":3.1007751937984496E-2},34.915083880555166,39.279629788839522,-160.72099699698353,-134.79960026301686,-77.440671984728098,171.0486988391977,66.52425966824029,53.944259668240264,null,null,null,{"$f":"SUM(AB44-AB50)","v":20.814631693929108},{"$f":"SUM(AB52/$AB$3)","v":3.2203642955316046E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.379306798267223,{"$f":"SUM(AW52/$AB$3)","v":1.6058486893744631E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Benchmark Analysis (Ratios)",null,null,null,null,null,null,"Benchmark Analysis (Ratios)"]
[null,null,{"$f":"C2","v":"Estimated Manitoba 2024 Benchmark"},null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
["Revenue",null,{"$f":"SUM(C3/C3)","v":1},null,{"$f":"SUM(E3/E3)","v":1},1,1,1,1,1,1,1,null,null,null,null,1,1,1,1,1,1,1,1]
[null,"CoGS",null,{"$f":"SUM(C11/C3)","v":0.413953488372093},{"$f":"SUM(E11/E3)","v":0.41174927293991936},0.42824979511775124,0.43366464659155879,0.43414278914447402,0.29939562214192916,0.40608801220655272,0.52531025329926417,0.4426603779153796,null,null,null,null,0.44889146111533679,0.34011898829075826,0.50560621265780714,0.48054967200326643,0.43239839691098592,0.40389547474452775,0.45812631424741029,0.47229102012976326]
["Gross Margin ratio (%GM)",null,{"$f":"SUM(C13/C3)","v":0.586046511627907},null,{"$f":"SUM(E13/E3)","v":0.58825072706008064},0.57175020488224881,0.56633535340844121,0.56585721085552598,0.70060437785807084,0.59391198779344734,0.47468974670073577,0.5573396220846204,null,null,null,null,0.55110853888466316,0.65988101170924174,0.4943937873421928,0.51945032799673352,0.56760160308901408,0.5961045252554722,0.54187368575258965,0.52770897987023668]
[null,"DOE",null,{"$f":"SUM(C23/C3)","v":0.16744186046511628},{"$f":"SUM(E23/E3)","v":0.18863771338840532},0.18853349481279774,0.1971083865876895,0.21811235610534366,0.23304665940065694,0.24736432863535274,0.22729508917107388,0.25021059644162058,null,null,null,null,0.15196481634220685,0.17412146164841286,0.28294689273791684,0.25147925497574874,0.21958611364336636,0.13022753247829408,0.14393403402628169,0.14393403402628169]
["Contribution Margin ratio (%CM)",null,{"$f":"SUM(C25/C3)","v":0.41860465116279072},null,{"$f":"SUM(E25/E3)","v":0.39961301367167529},0.38321671006945102,0.36922696682075173,0.34774485475018235,0.46755771845741395,0.34654765915809455,0.24739465752966192,0.30712902564299982,null,null,null,null,0.39914372254245639,0.48575955006082883,0.21144689460427593,0.26797107302098483,0.34801548944564775,0.46587699277717809,0.39793965172630796,0.38377494584395505]
[null,"OH",null,{"$f":"SUM(AB28/C3)","v":2.751937984496124E-2},{"$f":"SUM(E28/E3)","v":2.9521829521829523E-2},2.8979591836734694E-2,3.0735930735930735E-2,3.4134615384615381E-2,3.0869565217391304E-2,3.6410256410256407E-2,3.4134615384615381E-2,2.1037037037037038E-2,null,null,null,null,2.5044091710758377E-2,3.0629853321829163E-2,3.5499999999999997E-2,4.4374999999999998E-2,3.7368421052631579E-2,1.8684210526315789E-2,2.088235294117647E-2,2.088235294117647E-2]
["Operating Efficiency ratio (%EBITDAR)",null,{"$f":"SUM(C31/C3)","v":0.38759689922480622},null,{"$f":"SUM(E31/E3)","v":0.37009118414984576},0.35423711823271636,0.33849103608482101,0.31361023936556698,0.43668815324002264,0.31013740274783813,0.21326004214504654,0.28609198860596274,null,null,null,null,0.374099630831698,0.45512969673899967,0.17594689460427593,0.22359607302098483,0.3106470683930162,0.44719278225086234,0.3770572987851315,0.36289259290277853]
[null,"CoC",null,{"$f":"SUM(C41/C3)","v":0.26356589147286824},{"$f":"SUM(E41/E3)","v":0.28306504306504304},0.27786588921282795,0.29470624613481755,0.327293956043956,0.29598757763975153,0.34911355311355308,0.327293956043956,0.221669417989418,null,null,null,null,0.24013101536911058,0.29368914088499937,0.37406714285714288,0.42548214285714281,0.35830075187969923,0.19687744360902257,0.22003949579831933,0.22003949579831933]
["EBIT ratio (%EBIT)",null,{"$f":"SUM(C44/C3)","v":0.12403100775193798},null,{"$f":"SUM(E44/E3)","v":8.7026141084802736E-2},7.6371229019888395E-2,4.3784789950003462E-2,-1.3683716678389036E-2,0.1407005756002711,-3.8976150365714932E-2,-0.11403391389890946,6.4422570616544772E-2,null,null,null,null,0.13396861546258743,0.16144055585400033,-0.19812024825286692,-0.20188606983615798,-4.7653683486683016E-2,0.25031533864183975,0.15701780298681217,0.14285309710445923]
[null,"Interest",null,{"$f":"SUM(C50/C3)","v":9.3023255813953487E-2},{"$f":"SUM(E50/E3)","v":9.4994049610900078E-2},9.4473750740495785E-2,9.9160471564595093E-2,0.10795225447798783,9.5035082310528124E-2,0.1132413791354947,0.11245225447798782,8.322473821694823E-2,null,null,null,null,8.4705710516477836E-2,9.3658623517780287E-2,0.12332174574110015,0.13511293082138418,0.11537931016537614,7.0264076705842171E-2,7.8753968083000073E-2,7.938926220064714E-2]
["EBT ratio (%EBT)",null,{"$f":"SUM(C52/C3)","v":3.1007751937984496E-2},null,{"$f":"SUM(E52/E3)","v":-7.967908526097342E-3},-1.8102521720607397E-2,-5.5375681614591638E-2,-0.12163597115637687,4.5665493289742988E-2,-0.15221752950120962,-0.22648616837689728,-1.8802167600403461E-2,null,null,null,null,4.9262904946109583E-2,6.7781932336220055E-2,-0.32144199399396706,-0.33699900065754212,-0.16303299365205914,0.18005126193599758,7.8263834903812113E-2,6.3463834903812077E-2]
[]
[null,null,null,null,"Benchmark Analysis (Dollars Per Acre)",null,null,null,null,null,null,"Benchmark Analysis (Dollars Per Acre)"]
[null,null,{"$f":"C2","v":"Estimated Manitoba 2024 Benchmark"},null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
["Revenue",null,{"$f":"C3","v":645},null,{"$f":"E3","v":601.25},612.5,577.5,520,575,487.5,520,843.75,null,null,null,null,708.75,579.5,500,400,475,950,850,850]
[null,"CoGS",null,{"$f":"C11","v":267},{"$f":"E11","v":247.56425035512652},262.30299950962262,250.4413334066252,225.75425035512649,172.15248273160927,197.96790595069444,273.16133171561739,373.49469386610156,null,null,null,null,318.15182306549497,197.0989537144944,252.8031063289036,192.21986880130657,205.38923853271831,383.70070100730135,389.40736711029876,401.44736711029879]
["Gross Margin (GM)",null,{"$f":"C13","v":378},null,{"$f":"E13","v":353.68574964487345},350.19700049037738,327.05866659337482,294.24574964487351,402.84751726839073,289.53209404930556,246.83866828438261,470.25530613389844,null,null,null,null,390.59817693450503,382.40104628550557,247.1968936710964,207.78013119869343,269.61076146728169,566.2992989926986,460.59263288970124,448.55263288970121]
[null,"DOE",null,{"$f":"C23","v":108},{"$f":"E23","v":113.4184251747787},115.47676557283862,113.83009325439069,113.4184251747787,134.00182915537775,120.59011020973446,118.19344636895842,211.11519074761736,null,null,null,null,107.7050635825391,100.90338702525526,141.47344636895843,100.5917019902995,104.30340398059901,123.71615585437937,122.34392892233944,122.34392892233944]
["Contribution Margin (CM)",null,{"$f":"C25","v":270},null,{"$f":"E25","v":240.26732447009476},234.72023491753876,213.22857333898412,180.82732447009482,268.84568811301301,168.94198383957109,128.6452219154242,259.14011538628108,null,null,null,null,282.89311335196595,281.49765926025032,105.72344730213797,107.18842920839393,165.30735748668269,442.5831431383192,338.24870396736179,326.20870396736177]
[null,"OH",null,{"$f":"C28","v":20},{"$f":"E28","v":17.75},17.75,17.75,17.75,17.75,17.75,17.75,17.75,null,null,null,null,17.75,17.75,17.75,17.75,17.75,17.75,17.75,17.75]
["Operating Income (EBITDAR)",null,{"$f":"C31","v":250},null,{"$f":"E31","v":222.51732447009476},216.97023491753876,195.47857333898412,163.07732447009482,251.09568811301301,151.19198383957109,110.8952219154242,241.39011538628108,null,null,null,null,265.14311335196595,263.74765926025032,87.97344730213797,89.438429208393927,147.55735748668269,424.8331431383192,320.49870396736179,308.45870396736177]
[null,"CoC",null,{"$f":"C41","v":170},{"$f":"E41","v":170.19285714285712},{"$f":"F41","v":170.19285714285712},170.19285714285712,170.19285714285712,170.19285714285712,170.19285714285712,170.19285714285712,187.03357142857143,null,null,null,null,170.19285714285712,170.19285714285712,187.03357142857143,170.19285714285712,170.19285714285712,187.03357142857143,187.03357142857143,187.03357142857143]
["EBIT",null,{"$f":"C44","v":80},null,{"$f":"E44","v":52.324467327237642},{"$f":"F44","v":46.777377774681639},25.285716196126998,-7.1155326727622992,80.90283097015589,-19.000873303286028,-59.29763522743292,54.356543957709647,null,null,null,null,94.950256209108829,93.554802117393194,-99.060124126433465,-80.754427934463195,-22.635499656174431,237.79957170974777,133.46513253879036,121.42513253879034]
[null,"Interest",null,{"$f":"C50","v":60},{"$f":"E50","v":57.115172328553669},{"$f":"F50","v":57.865172328553669},57.265172328553668,56.135172328553672,54.64517232855367,55.205172328553665,58.475172328553668,70.220872870550068,null,null,null,null,60.035172328553664,54.275172328553673,61.660872870550072,54.045172328553669,54.805172328553667,66.750872870550069,66.940872870550066,67.480872870550073]
["EBT ",null,{"$f":"C52","v":20},null,{"$f":"E52","v":-4.7907050013160273},{"$f":"F52","v":-11.08779455387203},-31.97945613242667,-63.250705001315971,26.25765864160222,-74.206045631839686,-117.77280755598659,-15.864328912840421,null,null,null,null,34.915083880555166,39.279629788839522,-160.72099699698353,-134.79960026301686,-77.440671984728098,171.0486988391977,66.52425966824029,53.944259668240264]
[]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]
[]
[]
[]
[]
[null,null,{"$f":"C2","v":"Estimated Manitoba 2024 Benchmark"}]
["Revenue",null,{"$f":"C75","v":1},null,{"$f":"C89","v":645},null,"* Crop Yield & Market Price"]
[null,"Cost of Goods Sold (CoGS)",null,{"$f":"D76","v":0.413953488372093},null,{"$f":"D90","v":267},"* Input Costs & Quantities",null,null,null,"(35-45%)"]
["Gross Margin ratio (%GM)",null,{"$f":"C77","v":0.586046511627907},null,{"$f":"C91","v":378},null,null,null,null,null,"(55-65%)"]
[null,"Direct Operating Expense (DOE)",null,{"$f":"D78","v":0.16744186046511628},null,{"$f":"D92","v":108},"* Labour, Fuel, Machinery Operating"]
["Contribution Margin ratio (%CM)",null,{"$f":"C79","v":0.41860465116279072},null,{"$f":"C93","v":270},null,null,null,null,null,"(40-50%)"]
[null,"Overhead (OH)",null,{"$f":"D80","v":2.751937984496124E-2},null,{"$f":"D94","v":20},"* Other Costs, Accounting, Hydro"]
["Operating Efficiency ratio (%EBITDAR)",null,{"$f":"C81","v":0.38759689922480622},null,{"$f":"C95","v":250},null,null,null,null,null,"(35-40%)"]
[null,"Cost of Capital (CoC)",null,{"$f":"D82","v":0.26356589147286824},null,{"$f":"D96","v":170},"* Land, Machinery, Depreciation"]
["EBIT ratio (%EBIT)",null,{"$f":"C83","v":0.12403100775193798},null,{"$f":"C97","v":80},null,null,null,null,null,"(10-15%)"]
[null,"Interest",null,{"$f":"D84","v":9.3023255813953487E-2},null,{"$f":"D98","v":60}]
["EBT ratio (%EBT)",null,{"$f":"C85","v":3.1007751937984496E-2},null,{"$f":"C99","v":20},null,null,null,null,null,"(5-10%)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"thoughts"]
[null,"our input costs are bang on"]
[null,"our direct op expenses are likely $20 low"]
[null,"our 'other' op overhead are likely $10 low"]
[null,"our capital costs are likely $40 low (opp costs)"]
[]
[null,"weighted avg for yields"]

{"sheet":"Risk Analysis","index":3,"n_rows":158,"n_cols":33,"rows_kept":158,"cut":false,"hidden":false,"merged":[[20,0,20,9],[20,10,20,20],[73,10,73,20],[0,0,0,9],[0,10,0,20],[85,0,86,9],[77,0,77,1],[81,0,81,1],[73,0,73,9],[148,4,148,5],[89,9,89,18],[100,0,100,1],[146,4,146,5],[104,0,104,1],[85,11,86,20],[155,4,155,5],[156,4,156,5],[157,4,157,5],[146,9,146,10],[147,9,147,10],[148,9,148,10],[155,9,155,10],[156,9,156,10],[157,9,157,10],[147,4,147,5]]}
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"AgriInsurance Analysis\",\"AgriInsurance Analysis - \"&'Data (HIDE)'!B13)","v":"AgriInsurance Analysis"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"AgriInsurance Analysis\",\"AgriInsurance Analysis - \"&'Data (HIDE)'!B13)","v":"AgriInsurance Analysis"}]
[]
[null,{"$f":"\"*Based on \"&'Data (HIDE)'!B123&\"*\"","v":"*Based on 2023 MASC data*"},{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
[]
["AgriInsurance ",null,null,null,null,null,null,null,null,null,null,"AgriInsurance "]
[null,{"$f":"'Data (HIDE)'!B14","v":"80% Insured Value"},{"$f":"'Data (HIDE)'!$AO$16","v":585.72519999999997},{"$f":"'Data (HIDE)'!$AO$17","v":554.87600000000009},{"$f":"'Data (HIDE)'!$AO$18","v":505.60440000000006},{"$f":"'Data (HIDE)'!$AO$19","v":527.65280000000007},{"$f":"'Data (HIDE)'!$AO$20","v":468.11440000000005},{"$f":"'Data (HIDE)'!$AO$21","v":417.55499999999995},{"$f":"'Data (HIDE)'!$AO$22","v":403.86},{"$f":"'Data (HIDE)'!$AO$23","v":827.2},null,{"$f":"'Data (HIDE)'!B14","v":"80% Insured Value"},null,{"$f":"'Data (HIDE)'!$AO$24","v":719.66160000000013},{"$f":"'Data (HIDE)'!$AO$25","v":481.7999999999999},{"$f":"'Data (HIDE)'!$AO$26","v":599.10400000000004},{"$f":"'Data (HIDE)'!$AO$27","v":359.19000000000005},{"$f":"'Data (HIDE)'!$AO$28","v":450.21600000000001},{"$f":"'Data (HIDE)'!$AO$29","v":693.72},{"$f":"'Data (HIDE)'!$AO$30","v":687.64800000000002},{"$f":"'Data (HIDE)'!$AO$31","v":637.98}]
[null,"Premium Cost (% of Insured)",{"$f":"'Data (HIDE)'!$AP$16","v":2.3078228493498318E-2},{"$f":"'Data (HIDE)'!$AP$17","v":2.956966961987903E-2},{"$f":"'Data (HIDE)'!$AP$18","v":2.4614105415221858E-2},{"$f":"'Data (HIDE)'!$AP$19","v":2.6489957032351571E-2},{"$f":"'Data (HIDE)'!$AP$20","v":4.4892872340607334E-2},{"$f":"'Data (HIDE)'!$AP$21","v":4.5395217396510638E-2},{"$f":"'Data (HIDE)'!$AP$22","v":4.5801762987173769E-2},{"$f":"'Data (HIDE)'!$AP$23","v":6.1285058027079307E-2},null,"Premium Cost (% of Insured)",null,{"$f":"'Data (HIDE)'!$AP$24","v":2.4310036828420464E-2},{"$f":"'Data (HIDE)'!$AP$25","v":5.3850145288501468E-2},{"$f":"'Data (HIDE)'!$AP$26","v":4.5647333351137694E-2},{"$f":"'Data (HIDE)'!$AP$27","v":6.039978841281772E-2},{"$f":"'Data (HIDE)'!$AP$28","v":4.3662375393144617E-2},{"$f":"'Data (HIDE)'!$AP$29","v":5.6229458571181452E-2},{"$f":"'Data (HIDE)'!$AP$30","v":5.9354495323188615E-2},{"$f":"'Data (HIDE)'!$AP$31","v":7.3442741151760249E-2}]
[]
["Costs Not Covered By AgriInsurance",null,null,null,null,null,null,null,null,null,null,"Costs Not Covered By AgriInsurance"]
[null,"Operating Costs",{"$f":"IF(Summary!C21-C6<0,0,SUM(Summary!C21-C6))","v":0},{"$f":"IF(Summary!D21-D6<0,0,SUM(Summary!D21-D6))","v":0},{"$f":"IF(Summary!E21-E6<0,0,SUM(Summary!E21-E6))","v":0},{"$f":"IF(Summary!F21-F6<0,0,SUM(Summary!F21-F6))","v":0},{"$f":"IF(Summary!G21-G6<0,0,SUM(Summary!G21-G6))","v":0},{"$f":"IF(Summary!H21-H6<0,0,SUM(Summary!H21-H6))","v":0},{"$f":"IF(Summary!I21-I6<0,0,SUM(Summary!I21-I6))","v":16.33477808457576},{"$f":"IF(Summary!J21-J6<0,0,SUM(Summary!J21-J6))","v":0},null,"Operating Costs",null,{"$f":"IF(Summary!M21-N6<0,0,SUM(Summary!M21-N6))","v":0},{"$f":"IF(Summary!N21-O6<0,0,SUM(Summary!N21-O6))","v":0},{"$f":"IF(Summary!O21-P6<0,0,SUM(Summary!O21-P6))","v":0},{"$f":"IF(Summary!P21-Q6<0,0,SUM(Summary!P21-Q6))","v":0},{"$f":"IF(Summary!Q21-R6<0,0,SUM(Summary!Q21-R6))","v":0},{"$f":"IF(Summary!R21-S6<0,0,SUM(Summary!R21-S6))","v":0},{"$f":"IF(Summary!S21-T6<0,0,SUM(Summary!S21-T6))","v":0},{"$f":"IF(Summary!T21-U6<0,0,SUM(Summary!T21-U6))","v":0}]
[null,"Operating & Fixed Costs",{"$f":"IF(Summary!C27-C6<0,0,SUM(Summary!C27-C6))","v":0},{"$f":"IF(Summary!D27-D6<0,0,SUM(Summary!D27-D6))","v":0},{"$f":"IF(Summary!E27-E6<0,0,SUM(Summary!E27-E6))","v":0},{"$f":"IF(Summary!F27-F6<0,0,SUM(Summary!F27-F6))","v":0},{"$f":"IF(Summary!G27-G6<0,0,SUM(Summary!G27-G6))","v":0},{"$f":"IF(Summary!H27-H6<0,0,SUM(Summary!H27-H6))","v":0},{"$f":"IF(Summary!I27-I6<0,0,SUM(Summary!I27-I6))","v":0},{"$f":"IF(Summary!J27-J6<0,0,SUM(Summary!J27-J6))","v":0},null,"Operating & Fixed Costs",null,{"$f":"IF(Summary!M27-N6<0,0,SUM(Summary!M27-N6))","v":0},{"$f":"IF(Summary!N27-O6<0,0,SUM(Summary!N27-O6))","v":0},{"$f":"IF(Summary!O27-P6<0,0,SUM(Summary!O27-P6))","v":0},{"$f":"IF(Summary!P27-Q6<0,0,SUM(Summary!P27-Q6))","v":0},{"$f":"IF(Summary!Q27-R6<0,0,SUM(Summary!Q27-R6))","v":0},{"$f":"IF(Summary!R27-S6<0,0,SUM(Summary!R27-S6))","v":0},{"$f":"IF(Summary!S27-T6<0,0,SUM(Summary!S27-T6))","v":0},{"$f":"IF(Summary!T27-U6<0,0,SUM(Summary!T27-U6))","v":0}]
[null,"Total Costs",{"$f":"IF(Summary!C30-C6<0,0,SUM(Summary!C30-C6))","v":20.315505001316069},{"$f":"IF(Summary!D30-D6<0,0,SUM(Summary!D30-D6))","v":68.711794553871982},{"$f":"IF(Summary!E30-E6<0,0,SUM(Summary!E30-E6))","v":103.87505613242661},{"$f":"IF(Summary!F30-F6<0,0,SUM(Summary!F30-F6))","v":55.597905001315894},{"$f":"IF(Summary!G30-G6<0,0,SUM(Summary!G30-G6))","v":80.627941358397834},{"$f":"IF(Summary!H30-H6<0,0,SUM(Summary!H30-H6))","v":144.15104563183979},{"$f":"IF(Summary!I30-I6<0,0,SUM(Summary!I30-I6))","v":233.91280755598655},{"$f":"IF(Summary!J30-J6<0,0,SUM(Summary!J30-J6))","v":32.414328912840233},null,"Total Costs",null,{"$f":"IF(Summary!M30-N6<0,0,SUM(Summary!M30-N6))","v":0},{"$f":"IF(Summary!N30-O6<0,0,SUM(Summary!N30-O6))","v":58.420370211160559},{"$f":"IF(Summary!O30-P6<0,0,SUM(Summary!O30-P6))","v":61.616996996983517},{"$f":"IF(Summary!P30-Q6<0,0,SUM(Summary!P30-Q6))","v":175.60960026301689},{"$f":"IF(Summary!Q30-R6<0,0,SUM(Summary!Q30-R6))","v":102.22467198472816},{"$f":"IF(Summary!R30-S6<0,0,SUM(Summary!R30-S6))","v":85.231301160802218},{"$f":"IF(Summary!S30-T6<0,0,SUM(Summary!S30-T6))","v":95.827740331759628},{"$f":"IF(Summary!T30-U6<0,0,SUM(Summary!T30-U6))","v":158.07574033175968}]
[]
["AgriInsurance Risk Ratio",null,"(AgriInsurance Coverage / Cost)",null,null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
[null,"Operating Costs",{"$f":"SUM(C6/Summary!C21)","v":1.5078030320442171},{"$f":"SUM(D6/Summary!D21)","v":1.3666567844428665},{"$f":"SUM(E6/Summary!E21)","v":1.2901315626935295},{"$f":"SUM(F6/Summary!F21)","v":1.4429648024298385},{"$f":"SUM(G6/Summary!G21)","v":1.4135412035574308},{"$f":"SUM(H6/Summary!H21)","v":1.2133711304845931},{"$f":"SUM(I6/Summary!I21)","v":0.96112569946957327},{"$f":"SUM(J6/Summary!J21)","v":1.3295831446044437},null,"Operating Costs",null,{"$f":"SUM(N6/Summary!M21)","v":1.5773166850962228},{"$f":"SUM(O6/Summary!N21)","v":1.4932943980487368},{"$f":"SUM(P6/Summary!O21)","v":1.4154630239774815},{"$f":"SUM(Q6/Summary!P21)","v":1.1323000485233852},{"$f":"SUM(R6/Summary!Q21)","v":1.3444796249020077},{"$f":"SUM(S6/Summary!R21)","v":1.281139128695798},{"$f":"SUM(T6/Summary!S21)","v":1.2594025160221145},{"$f":"SUM(U6/Summary!T21)","v":1.1421230594375806}]
[null,"Total Costs",{"$f":"SUM(C6/Summary!C30)","v":0.96647831600474432},{"$f":"SUM(D6/Summary!D30)","v":0.88981215611663811},{"$f":"SUM(E6/Summary!E30)","v":0.82956758412894427},{"$f":"SUM(F6/Summary!F30)","v":0.90467580317594221},{"$f":"SUM(G6/Summary!G30)","v":0.85306776007332441},{"$f":"SUM(H6/Summary!H30)","v":0.74336924668544335},{"$f":"SUM(I6/Summary!I30)","v":0.63323489997579951},{"$f":"SUM(J6/Summary!J30)","v":0.96229200954126159},null,"Total Costs",null,{"$f":"SUM(N6/Summary!M30)","v":1.0680087700774947},{"$f":"SUM(O6/Summary!N30)","v":0.89185826112346467},{"$f":"SUM(P6/Summary!O30)","v":0.90674278965397426},{"$f":"SUM(Q6/Summary!P30)","v":0.67163475781086734},{"$f":"SUM(R6/Summary!Q30)","v":0.81495809926979079},{"$f":"SUM(S6/Summary!R30)","v":0.89058199012725248},{"$f":"SUM(T6/Summary!S30)","v":0.87768895015028581},{"$f":"SUM(U6/Summary!T30)","v":0.80142629174951874}]
[]
[null,"Risk Ranking",{"$f":"RANK(C15,$C15:$U15,1)","v":15},10,7,13,11,4,1,8,null,"Risk Ranking",null,{"$f":"RANK(N15,$C15:$U15,1)","v":16},14,12,2,9,6,5,3]
[null,"(Lower number indicates increasing risk)",null,null,null,null,null,null,null,null,null,"(Lower number indicates increasing risk)"]
[]
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"Risk & Sensitivity Analysis (Stress Test)\",\"Risk & Sensitivity Analysis (Stress Test) - \"&'Data (HIDE)'!B13)","v":"Risk & Sensitivity Analysis (Stress Test)"},null,null,null,null,null,null,null,null,null,{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"Risk & Sensitivity Analysis (Stress Test)\",\"Risk & Sensitivity Analysis (Stress Test) - \"&'Data (HIDE)'!B13)","v":"Risk & Sensitivity Analysis (Stress Test)"}]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Operating Cost",{"$f":"Summary!C21","v":388.4626755299052},{"$f":"Summary!D21","v":406.00976508246123},{"$f":"Summary!E21","v":391.90142666101588},{"$f":"Summary!F21","v":365.67267552990518},{"$f":"Summary!G21","v":331.16431188698704},{"$f":"Summary!H21","v":344.1280161604289},{"$f":"Summary!I21","v":420.19477808457577},{"$f":"Summary!J21","v":622.14988461371877},{"$f":"Summary!M21","v":456.25688664803403},{"$f":"Summary!N21","v":322.64234073974967},{"$f":"Summary!O21","v":423.25655269786205},{"$f":"Summary!P21","v":317.2215707916061},{"$f":"Summary!Q21","v":334.86264251331738},{"$f":"Summary!R21","v":541.48685686168074},{"$f":"Summary!S21","v":546.01129603263814},{"$f":"Summary!T21","v":558.59129603263818},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Land Cost",{"$f":"Summary!C24","v":101.43203196788014},{"$f":"Summary!D24","v":101.43203196788014},{"$f":"Summary!E24","v":101.43203196788014},{"$f":"Summary!F24","v":101.43203196788014},{"$f":"Summary!G24","v":101.43203196788014},{"$f":"Summary!H24","v":101.43203196788014},{"$f":"Summary!I24","v":101.43203196788014},{"$f":"Summary!J24","v":101.43203196788014},{"$f":"Summary!M24","v":101.43203196788014},{"$f":"Summary!N24","v":101.43203196788014},{"$f":"Summary!O24","v":101.43203196788014},{"$f":"Summary!P24","v":101.43203196788014},{"$f":"Summary!Q24","v":101.43203196788014},{"$f":"Summary!R24","v":101.43203196788014},{"$f":"Summary!S24","v":101.43203196788014},{"$f":"Summary!T24","v":101.43203196788014},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Machinery Cost",{"$f":"Summary!C25","v":89.14599750353068},{"$f":"Summary!D25","v":89.14599750353068},{"$f":"Summary!E25","v":89.14599750353068},{"$f":"Summary!F25","v":89.14599750353068},{"$f":"Summary!G25","v":89.14599750353068},{"$f":"Summary!H25","v":89.14599750353068},{"$f":"Summary!I25","v":89.14599750353068},{"$f":"Summary!J25","v":109.03241233124137},{"$f":"Summary!M25","v":89.14599750353068},{"$f":"Summary!N25","v":89.14599750353068},{"$f":"Summary!O25","v":109.03241233124137},{"$f":"Summary!P25","v":89.14599750353068},{"$f":"Summary!Q25","v":89.14599750353068},{"$f":"Summary!R25","v":109.03241233124137},{"$f":"Summary!S25","v":109.03241233124137},{"$f":"Summary!T25","v":109.03241233124137},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Labour - Owner Living",{"$f":"Summary!C28","v":27},{"$f":"Summary!D28","v":27},{"$f":"Summary!E28","v":27},{"$f":"Summary!F28","v":27},{"$f":"Summary!G28","v":27},{"$f":"Summary!H28","v":27},{"$f":"Summary!I28","v":27},{"$f":"Summary!J28","v":27},{"$f":"Summary!M28","v":27},{"$f":"Summary!N28","v":27},{"$f":"Summary!O28","v":27},{"$f":"Summary!P28","v":27},{"$f":"Summary!Q28","v":27},{"$f":"Summary!R28","v":27},{"$f":"Summary!S28","v":27},{"$f":"Summary!T28","v":27},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(C24:C27)","v":606.04070500131604},{"$f":"SUM(D24:D27)","v":623.58779455387207},609.47945613242666,583.25070500131596,548.74234135839788,561.70604563183974,637.77280755598656,859.61432891284028,673.83491611944487,540.22037021116046,660.72099699698356,534.79960026301694,552.44067198472817,778.95130116080225,783.47574033175965,796.05574033175969,{"$error":"#REF!"}]
[]
["Estimated Farmgate"]
[null,"Price $ per unit",{"$f":"Summary!C34","v":9.25},{"$f":"Summary!D34","v":8.75},{"$f":"Summary!E34","v":8.75},{"$f":"Summary!F34","v":8},{"$f":"Summary!G34","v":5},{"$f":"Summary!H34","v":6.25},{"$f":"Summary!I34","v":6.5},{"$f":"Summary!J34","v":6.25},{"$f":"Summary!M34","v":15.75},{"$f":"Summary!N34","v":15.25},{"$f":"Summary!O34","v":0.25},{"$f":"Summary!P34","v":16},{"$f":"Summary!Q34","v":9.5},{"$f":"Summary!R34","v":0.5},{"$f":"Summary!S34","v":0.5},{"$f":"Summary!T34","v":0.5},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Yield per acre (bu or lb.)",{"$f":"Summary!C36","v":65},{"$f":"Summary!D36","v":70},{"$f":"Summary!E36","v":66},{"$f":"Summary!F36","v":65},{"$f":"Summary!G36","v":115},{"$f":"Summary!H36","v":78},{"$f":"Summary!I36","v":80},{"$f":"Summary!J36","v":135},{"$f":"Summary!M36","v":45},{"$f":"Summary!N36","v":38},{"$f":"Summary!O36","v":2000},{"$f":"Summary!P36","v":25},{"$f":"Summary!Q36","v":50},{"$f":"Summary!R36","v":1900},{"$f":"Summary!S36","v":1700},{"$f":"Summary!T36","v":1700},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,"Unit type",{"$f":"Summary!C37","v":"bu"},{"$f":"Summary!D37","v":"bu"},{"$f":"Summary!E37","v":"bu"},{"$f":"Summary!F37","v":"bu"},{"$f":"Summary!G37","v":"bu"},{"$f":"Summary!H37","v":"bu"},{"$f":"Summary!I37","v":"bu"},{"$f":"Summary!J37","v":"bu"},{"$f":"Summary!M37","v":"bu"},{"$f":"Summary!N37","v":"bu"},{"$f":"Summary!O37","v":"lb"},{"$f":"Summary!P37","v":"bu"},{"$f":"Summary!Q37","v":"bu"},{"$f":"Summary!R37","v":"lb"},{"$f":"Summary!S37","v":"lb"},{"$f":"Summary!T37","v":"lb"},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"Summary!C38","v":601.25},{"$f":"Summary!D38","v":612.5},{"$f":"Summary!E38","v":577.5},{"$f":"Summary!F38","v":520},{"$f":"Summary!G38","v":575},{"$f":"Summary!H38","v":487.5},{"$f":"Summary!I38","v":520},{"$f":"Summary!J38","v":843.75},{"$f":"Summary!M38","v":708.75},{"$f":"Summary!N38","v":579.5},{"$f":"Summary!O38","v":500},{"$f":"Summary!P38","v":400},{"$f":"Summary!Q38","v":475},{"$f":"Summary!R38","v":950},{"$f":"Summary!S38","v":850},{"$f":"Summary!T38","v":850},{"$f":"Summary!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"Percent Crop Yield Change",-0.2,null,null,null,"Percent Fertilizer Cost Change",0,null,null,null,null,null,null,null,"Change in Equipment Investment ($/Acre)",0,{"$f":"\" =  \"&TEXT(ABS(J142-E142),\"$0.00\")&\" \"&IF(J142-E142<0,\"decreased \",\"increased \")&\"equipment cost /acre\"","v":" =  $0.00 increased equipment cost /acre"}]
[null,"Percent Market Price Change",-0.1,null,null,null,"Percent Seed Cost Change",0,null,null,null,null,null,null,null,{"$f":"\"Change in Owned Acres (Purchase or Sale @ $\"&TEXT('Fixed Cost Input'!D4,\"#,###\")&\"/acre)\"","v":"Change in Owned Acres (Purchase or Sale @ $4,150/acre)"},0,{"$f":"\" =  \"&TEXT(ABS(I154-D154),\"$0.00\")&\" \"&IF(I154-D154<0,\"decreased \",\"increased \")&\"land cost /acre\"","v":" =  $0.00 increased land cost /acre"}]
[null,"Percent Fuel Cost Change",0,null,null,null,"Percent Pesticide Cost Change",0]
[]
[]
[null,null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},{"$f":"'Data (HIDE)'!$B$21","v":"Barley"},{"$f":"'Data (HIDE)'!$B$22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},null,null,null,{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"}]
[]
[null,"Percent Crop Yield Change",{"$f":"$C$37","v":-0.2},-0.2,-0.2,-0.2,-0.2,-0.2,-0.2,-0.2,null,"Percent Crop Yield Change",null,{"$f":"$C$37","v":-0.2},-0.2,-0.2,-0.2,-0.2,-0.2,-0.2,-0.2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$37","v":-0.2}]
[null,"Yield (units/acre)",{"$f":"C49","v":52},{"$f":"D49","v":56},52.8,52,92,62.4,64,108,null,"Yield (units/acre)",null,{"$f":"N49","v":36},30.4,1600,20,40,1520,1360,1360]
[null,"Percent Market Price Change",{"$f":"$C$38","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,null,"Percent Market Price Change",null,{"$f":"$C$38","v":-0.1},-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,-0.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$38","v":-0.1}]
[null,"Price ($/unit)",{"$f":"C48","v":8.3250000000000011},{"$f":"D48","v":7.875},7.875,7.2,4.5,5.625,5.8500000000000005,5.625,null,"Price ($/unit)",null,{"$f":"N48","v":14.175000000000001},13.725,0.22500000000000001,14.4,8.5500000000000007,0.45,0.45,0.45]
[null,"Market Price ($ per unit)",{"$f":"SUM(C31*(1+C46))","v":8.3250000000000011},{"$f":"SUM(D31*(1+D46))","v":7.875},7.875,7.2,4.5,5.625,5.8500000000000005,5.625,null,"Market Price ($ per unit)",null,{"$f":"SUM(K31*(1+N46))","v":14.175000000000001},13.725,0.22500000000000001,14.4,8.5500000000000007,0.45,0.45,0.45]
[null,"Yield (per acre)",{"$f":"ROUND(C32*(1+C44),1)","v":52},{"$f":"ROUND(D32*(1+D44),1)","v":56},52.8,52,92,62.4,64,108,null,"Yield (per acre)",null,{"$f":"ROUND(K32*(1+N44),1)","v":36},30.4,1600,20,40,1520,1360,1360]
[null,"Gross Revenue / acre",{"$f":"C48*C49","v":432.90000000000003},441,415.79999999999995,374.40000000000003,414,351,374.40000000000003,607.5,null,"Gross Revenue / acre",null,{"$f":"N48*N49","v":510.3},417.23999999999995,360,288,342,684,612,612]
["Stress Test Change in Value"]
[null,"Market Price ($ per unit)",{"$f":"SUM(C48-C31)","v":-0.92499999999999893},{"$f":"SUM(D48-D31)","v":-0.875},-0.875,-0.79999999999999982,-0.5,-0.625,-0.64999999999999947,-0.625,null,"Market Price ($ per unit)",null,{"$f":"SUM(N48-K31)","v":-1.5749999999999993},-1.5250000000000004,-2.4999999999999994E-2,-1.5999999999999996,-0.94999999999999929,-4.9999999999999989E-2,-4.9999999999999989E-2,-4.9999999999999989E-2]
[null,"Yield (per acre)",{"$f":"SUM(C49-C32)","v":-13},{"$f":"SUM(D49-D32)","v":-14},-13.200000000000003,-13,-23,-15.600000000000001,-16,-27,null,"Yield (per acre)",null,-9,-7.6000000000000014,-400,-5,-10,-380,-340,-340]
[null,"Equipment Cost ($ per acre)",{"$f":"$J$142-$E$142","v":0},0,0,0,0,0,0,0,null,"Equipment Cost ($ per acre)",null,{"$f":"$J$142-$E$142","v":0},0,0,0,0,0,0,0]
[null,"Land Cost ($ per acre)",{"$f":"$I$154-$D$154","v":0},0,0,0,0,0,0,0,null,"Land Cost ($ per acre)",null,{"$f":"$I$154-$D$154","v":0},0,0,0,0,0,0,0]
[null,"Fertilizer Cost ($ per acre)",{"$f":"Summary!C5*$H$37","v":0},{"$f":"Summary!D5*$H$37","v":0},{"$f":"Summary!E5*$H$37","v":0},{"$f":"Summary!F5*$H$37","v":0},{"$f":"Summary!G5*$H$37","v":0},{"$f":"Summary!H5*$H$37","v":0},{"$f":"Summary!I5*$H$37","v":0},{"$f":"Summary!J5*$H$37","v":0},null,"Fertilizer Cost ($ per acre)",null,{"$f":"Summary!M5*$H$37","v":0},{"$f":"Summary!N5*$H$37","v":0},{"$f":"Summary!O5*$H$37","v":0},{"$f":"Summary!P5*$H$37","v":0},{"$f":"Summary!Q5*$H$37","v":0},{"$f":"Summary!R5*$H$37","v":0},{"$f":"Summary!S5*$H$37","v":0},{"$f":"Summary!T5*$H$37","v":0}]
[null,"Fuel Cost ($ per acre)",{"$f":"Summary!C9*$C$39","v":0},{"$f":"Summary!D9*$C$39","v":0},{"$f":"Summary!E9*$C$39","v":0},{"$f":"Summary!F9*$C$39","v":0},{"$f":"Summary!G9*$C$39","v":0},{"$f":"Summary!H9*$C$39","v":0},{"$f":"Summary!I9*$C$39","v":0},{"$f":"Summary!J9*$C$39","v":0},null,"Fuel Cost ($ per acre)",null,{"$f":"Summary!M9*$C$39","v":0},{"$f":"Summary!N9*$C$39","v":0},{"$f":"Summary!O9*$C$39","v":0},{"$f":"Summary!P9*$C$39","v":0},{"$f":"Summary!Q9*$C$39","v":0},{"$f":"Summary!R9*$C$39","v":0},{"$f":"Summary!S9*$C$39","v":0},{"$f":"Summary!T9*$C$39","v":0}]
[null,"Seed Cost ($ per acre)",{"$f":"Summary!C4*$H$38","v":0},{"$f":"Summary!D4*$H$38","v":0},{"$f":"Summary!E4*$H$38","v":0},{"$f":"Summary!F4*$H$38","v":0},{"$f":"Summary!G4*$H$38","v":0},{"$f":"Summary!H4*$H$38","v":0},{"$f":"Summary!I4*$H$38","v":0},{"$f":"Summary!J4*$H$38","v":0},null,"Seed Cost ($ per acre)",null,{"$f":"Summary!M4*$H$38","v":0},{"$f":"Summary!N4*$H$38","v":0},{"$f":"Summary!O4*$H$38","v":0},{"$f":"Summary!P4*$H$38","v":0},{"$f":"Summary!Q4*$H$38","v":0},{"$f":"Summary!R4*$H$38","v":0},{"$f":"Summary!S4*$H$38","v":0},{"$f":"Summary!T4*$H$38","v":0}]
[null,"Chemical Cost ($ per acre)",{"$f":"Summary!C6*$H$39","v":0},{"$f":"Summary!D6*$H$39","v":0},{"$f":"Summary!E6*$H$39","v":0},{"$f":"Summary!F6*$H$39","v":0},{"$f":"Summary!G6*$H$39","v":0},{"$f":"Summary!H6*$H$39","v":0},{"$f":"Summary!I6*$H$39","v":0},{"$f":"Summary!J6*$H$39","v":0},null,"Chemical Cost ($ per acre)",null,{"$f":"Summary!M6*$H$39","v":0},{"$f":"Summary!N6*$H$39","v":0},{"$f":"Summary!O6*$H$39","v":0},{"$f":"Summary!P6*$H$39","v":0},{"$f":"Summary!Q6*$H$39","v":0},{"$f":"Summary!R6*$H$39","v":0},{"$f":"Summary!S6*$H$39","v":0},{"$f":"Summary!T6*$H$39","v":0}]
["Change from Baseline Values"]
[null,"Cost ($/acre)",{"$f":"SUM(C54:C59)","v":0},{"$f":"SUM(D54:D59)","v":0},0,0,0,0,0,0,null,"Cost ($/acre)",null,{"$f":"SUM(N54:N59)","v":0},0,0,0,0,0,0,0]
[null,"Revenue ($/acre)",{"$f":"-SUM(C34-C50)","v":-168.34999999999997},-171.5,-161.70000000000005,-145.59999999999997,-161,-136.5,-145.59999999999997,-236.25,null,"Revenue ($/acre)",null,{"$f":"-SUM(K34-N50)","v":-198.45},-162.26000000000005,-140,-112,-133,-266,-238,-238]
["Change in Profit (Loss) %",null,{"$f":"IF(Summary!C48<0,-(C65/Summary!C48),C65/Summary!C48)","v":-35.140965672850449},{"$f":"IF(Summary!D48<0,-(D65/Summary!D48),D65/Summary!D48)","v":-15.467458308930235},{"$f":"IF(Summary!E48<0,-(E65/Summary!E48),E65/Summary!E48)","v":-5.0563711693657858},{"$f":"IF(Summary!F48<0,-(F65/Summary!F48),F65/Summary!F48)","v":-2.3019506264312892},{"$f":"IF(Summary!G48<0,-(G65/Summary!G48),G65/Summary!G48)","v":-6.1315444075777092},{"$f":"IF(Summary!H48<0,-(H65/Summary!H48),H65/Summary!H48)","v":-1.8394727658339425},{"$f":"IF(Summary!I48<0,-(I65/Summary!I48),I65/Summary!I48)","v":-1.2362785860461463},{"$f":"IF(Summary!J48<0,-(J65/Summary!J48),J65/Summary!J48)","v":-14.891900016570121},null,null,null,{"$f":"IF(Summary!M48<0,-(N65/Summary!M48),N65/Summary!M48)","v":-5.6837898679808285},{"$f":"IF(Summary!N48<0,-(O65/Summary!N48),O65/Summary!N48)","v":-4.130894330529121},{"$f":"IF(Summary!O48<0,-(P65/Summary!O48),P65/Summary!O48)","v":-0.8710747358207811},{"$f":"IF(Summary!P48<0,-(Q65/Summary!P48),Q65/Summary!P48)","v":-0.83086299797231566},{"$f":"IF(Summary!Q48<0,-(R65/Summary!Q48),R65/Summary!Q48)","v":-1.7174437745869318},{"$f":"IF(Summary!R48<0,-(S65/Summary!R48),S65/Summary!R48)","v":-1.5551126772970405},{"$f":"IF(Summary!S48<0,-(T65/Summary!S48),T65/Summary!S48)","v":-3.5776422193485105},{"$f":"IF(Summary!T48<0,-(U65/Summary!T48),U65/Summary!T48)","v":-4.411961559278244}]
[]
["Change in Profit (Loss) $/acre",null,{"$f":"C62-C61","v":-168.34999999999997},-171.5,-161.70000000000005,-145.59999999999997,-161,-136.5,-145.59999999999997,-236.25,null,"Change in Profit (Loss) $/acre",null,{"$f":"N62-N61","v":-198.45},-162.26000000000005,-140,-112,-133,-266,-238,-238]
[]
[{"$f":"\"Stress Test Scenario = Market Price \"&IF(#REF!<0,\"Down\",\"Up\")&\" \"&ABS(#REF!*100)&\"%, and Crop Yield \"&IF(C37<0,\"Down\",\"Up\")&\" \"&ABS(C37*100)&\"%\"","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Stress Test Scenario = Market Price \"&IF(#REF!<0,\"Down\",\"Up\")&\" \"&ABS(#REF!*100)&\"%, and Crop Yield \"&IF(M37<0,\"Down\",\"Up\")&\" \"&ABS(M37*100)&\"%\"","v":{"$error":"#REF!"}}]
["Adjusted Net Profit (Loss) $/acre",null,{"$f":"SUM(C50-C28-C54-C55-C56-C57-C58-C59)","v":-173.14070500131601},{"$f":"SUM(D50-D28-D54-D55-D56-D57-D58-D59)","v":-182.58779455387207},-193.67945613242671,-208.85070500131593,-134.74234135839788,-210.70604563183974,-263.37280755598653,-252.11432891284028,null,"Adjusted Net Profit (Loss) $/acre",null,{"$f":"SUM(N50-K28-N54-N55-N56-N57-N58-N59)","v":-163.53491611944486},-122.9803702111605,-300.72099699698356,-246.79960026301694,-210.44067198472817,-94.951301160802245,-171.47574033175965,-184.05574033175969]
["Adjusted Profitability Ranking",null,{"$f":"RANK(C68,$C$68:$U$68)","v":6},7,9,10,3,12,15,14,null,"Adjusted Profitability Ranking",null,{"$f":"RANK(N68,$C$68:$U$68)","v":4},2,16,13,11,1,5,8]
[]
[{"$f":"\"Stress Test - Total Farm Debt ($/acre) = $\"&TEXT(L133+L148,\"#,###\")&\"    (land debt of $\"&TEXT(L148,\"#,###\")&\"/acre + machinery debt of $\"&TEXT(L133,\"#,###\")&\"/acre, farm equity = \"&ROUND(L156*100,1)&\"%)\"","v":"Stress Test - Total Farm Debt ($/acre) = $816    (land debt of $498/acre + machinery debt of $318/acre, farm equity = 83.5%)"}]
[{"$f":"\"(compared to baseline - Total Farm Debt ($/acre) = $\"&TEXT(G133+G148,\"#,###\")&\"    land debt of $\"&TEXT(G148,\"#,###\")&\"/acre + machinery debt of $\"&TEXT(G133,\"#,###\")&\"/acre, farm equity = \"&ROUND(G156*100,1)&\"%)\"","v":"(compared to baseline - Total Farm Debt ($/acre) = $816    land debt of $498/acre + machinery debt of $318/acre, farm equity = 83.5%)"}]
[]
["Rotation Economic Analysis",null,null,null,null,null,null,null,null,null,"Rotation Economic Analysis"]
[]
[{"$f":"'Data (HIDE)'!B211","v":"Data Source – MASC Harvest Production Reports (2010-2015)"}]
[null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6",null,null,null,null,null,"Year 1","Year 2","Year 3","Year 4","Year 5","Year 6"]
["Example Rotation #1",null,"Wheat - Hard Red Spring","Canola","Wheat - Hard Red Spring","Canola","Wheat - Hard Red Spring","Canola","Rotation Total Marginal Return",null,null,"Example Rotation #3",null,"Wheat - Hard Red Spring","Canola","Oats","Soybeans","Corn","Sunflower","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(E78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(F78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(G78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(H78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},"-",null,null,"Rotation Yield Premium",null,1,{"$f":"HLOOKUP(O78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(N78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(P78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(O78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(Q78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(P78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(R78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(Q78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.03},{"$f":"HLOOKUP(S78,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(R78,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.19},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C78,Summary!$C$2:$T$67,35,FALSE)*HLOOKUP(C78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(C78,Summary!$C$2:$T$67,29,FALSE)","v":-4.7907050013160415},{"$f":"(HLOOKUP(D78,Summary!$C$2:$T$67,35,FALSE)*D79*HLOOKUP(D78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(D78,Summary!$C$2:$T$67,29,FALSE)","v":49.090083880555085},{"$f":"(HLOOKUP(E78,Summary!$C$2:$T$67,35,FALSE)*E79*HLOOKUP(E78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(E78,Summary!$C$2:$T$67,29,FALSE)","v":1.221794998684004},{"$f":"(HLOOKUP(F78,Summary!$C$2:$T$67,35,FALSE)*F79*HLOOKUP(F78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(F78,Summary!$C$2:$T$67,29,FALSE)","v":49.090083880555085},{"$f":"(HLOOKUP(G78,Summary!$C$2:$T$67,35,FALSE)*G79*HLOOKUP(G78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(G78,Summary!$C$2:$T$67,29,FALSE)","v":1.221794998684004},{"$f":"(HLOOKUP(H78,Summary!$C$2:$T$67,35,FALSE)*H79*HLOOKUP(H78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(H78,Summary!$C$2:$T$67,29,FALSE)","v":49.090083880555085},{"$f":"SUM(C80:H80)","v":144.92313663771722},null,null,"Net Profit (Loss)",null,{"$f":"(HLOOKUP(N78,Summary!$C$2:$T$67,35,FALSE)*HLOOKUP(N78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(N78,Summary!$C$2:$T$67,29,FALSE)","v":-4.7907050013160415},{"$f":"(HLOOKUP(O78,Summary!$C$2:$T$67,35,FALSE)*O79*HLOOKUP(O78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(O78,Summary!$C$2:$T$67,29,FALSE)","v":49.090083880555085},{"$f":"(HLOOKUP(P78,Summary!$C$2:$T$67,35,FALSE)*P79*HLOOKUP(P78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(P78,Summary!$C$2:$T$67,29,FALSE)","v":32.00765864160212},{"$f":"(HLOOKUP(Q78,Summary!$C$2:$T$67,35,FALSE)*Q79*HLOOKUP(Q78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(Q78,Summary!$C$2:$T$67,29,FALSE)","v":39.279629788839543},{"$f":"(HLOOKUP(R78,Summary!$C$2:$T$67,35,FALSE)*R79*HLOOKUP(R78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(R78,Summary!$C$2:$T$67,29,FALSE)","v":9.4481710871598352},{"$f":"(HLOOKUP(S78,Summary!$C$2:$T$67,35,FALSE)*S79*HLOOKUP(S78,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(S78,Summary!$C$2:$T$67,29,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUM(N80:S80)","v":{"$error":"#N/A"}}]
[]
["Example Rotation #2",null,"Corn","Canola","Wheat - Hard Red Spring","Soybeans","Corn","Canola","Rotation Total Marginal Return",null,null,"Your Farm Rotation",null,"Soybeans","Wheat - Hard Red Spring","Canola","Soybeans","Wheat - Hard Red Spring","Canola","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.1200000000000001},{"$f":"HLOOKUP(E82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(F82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(G82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.03},{"$f":"HLOOKUP(H82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.1200000000000001},"-",null,null,"Rotation Yield Premium",null,1,{"$f":"HLOOKUP(O82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(N82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.08},{"$f":"HLOOKUP(P82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(O82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(Q82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(P82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(R82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(Q82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.08},{"$f":"HLOOKUP(S82,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(R82,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C82,Summary!$C$2:$T$67,35,FALSE)*HLOOKUP(C82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(C82,Summary!$C$2:$T$67,29,FALSE)","v":-15.864328912840278},{"$f":"(HLOOKUP(D82,Summary!$C$2:$T$67,35,FALSE)*D83*HLOOKUP(D82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(D82,Summary!$C$2:$T$67,29,FALSE)","v":119.9650838805552},{"$f":"(HLOOKUP(E82,Summary!$C$2:$T$67,35,FALSE)*E83*HLOOKUP(E82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(E82,Summary!$C$2:$T$67,29,FALSE)","v":1.221794998684004},{"$f":"(HLOOKUP(F82,Summary!$C$2:$T$67,35,FALSE)*F83*HLOOKUP(F82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(F82,Summary!$C$2:$T$67,29,FALSE)","v":45.074629788839616},{"$f":"(HLOOKUP(G82,Summary!$C$2:$T$67,35,FALSE)*G83*HLOOKUP(G82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(G82,Summary!$C$2:$T$67,29,FALSE)","v":9.4481710871598352},{"$f":"(HLOOKUP(H82,Summary!$C$2:$T$67,35,FALSE)*H83*HLOOKUP(H82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(H82,Summary!$C$2:$T$67,29,FALSE)","v":119.9650838805552},{"$f":"SUM(C84:H84)","v":279.81043472295357},null,null,"Net Profit (Loss)",null,{"$f":"(HLOOKUP(N82,Summary!$C$2:$T$67,35,FALSE)*HLOOKUP(N82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(N82,Summary!$C$2:$T$67,29,FALSE)","v":39.279629788839543},{"$f":"(HLOOKUP(O82,Summary!$C$2:$T$67,35,FALSE)*O83*HLOOKUP(O82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(O82,Summary!$C$2:$T$67,29,FALSE)","v":43.309294998683981},{"$f":"(HLOOKUP(P82,Summary!$C$2:$T$67,35,FALSE)*P83*HLOOKUP(P82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(P82,Summary!$C$2:$T$67,29,FALSE)","v":49.090083880555085},{"$f":"(HLOOKUP(Q82,Summary!$C$2:$T$67,35,FALSE)*Q83*HLOOKUP(Q82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(Q82,Summary!$C$2:$T$67,29,FALSE)","v":39.279629788839543},{"$f":"(HLOOKUP(R82,Summary!$C$2:$T$67,35,FALSE)*R83*HLOOKUP(R82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(R82,Summary!$C$2:$T$67,29,FALSE)","v":43.309294998683981},{"$f":"(HLOOKUP(S82,Summary!$C$2:$T$67,35,FALSE)*S83*HLOOKUP(S82,Summary!$C$2:$T$67,33,FALSE))-HLOOKUP(S82,Summary!$C$2:$T$67,29,FALSE)","v":49.090083880555085},{"$f":"SUM(N84:S84)","v":263.35801733615722}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this \nindustry. Interpretation and utilization of this information is the responsibility of the user.",null,null,null,null,null,null,null,null,null,null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Acreage Analysis"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Data (HIDE)'!$B$23","v":"Corn"},{"$f":"'Data (HIDE)'!$B$24","v":"Canola"},{"$f":"'Data (HIDE)'!$B$25","v":"Soybeans"},{"$f":"'Data (HIDE)'!$B$26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!$B$27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!$B$28","v":"Peas"},{"$f":"'Data (HIDE)'!$B$29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!$B$30","v":"Beans - White"},{"$f":"'Data (HIDE)'!$B$31","v":"Beans - Black"},{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}},null,"Your Farm"]
[]
["MASC Seeded Acreage "]
[null,null,null,null,null,null,null,null,null,{"$f":"'Data (HIDE)'!$H$23","v":383497.6},{"$f":"'Data (HIDE)'!$H$24","v":3283027},{"$f":"'Data (HIDE)'!$H$25","v":1241453.6000000001},{"$f":"'Data (HIDE)'!$H$26","v":79371.600000000006},{"$f":"'Data (HIDE)'!$H$27","v":48233},{"$f":"'Data (HIDE)'!$H$28","v":169342.2},{"$f":"'Data (HIDE)'!$H$29","v":76749},{"$f":"'Data (HIDE)'!$H$30","v":33258.6},{"$f":"'Data (HIDE)'!$H$31","v":25528.799999999999},{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"RANK(J95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(K95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(L95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(M95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(N95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(O95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(P95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(Q95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(R95,C95:S95)","v":{"$error":"#REF!"}},{"$f":"RANK(S95,C95:S95)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Data (HIDE)'!$J$23","v":497522},{"$f":"'Data (HIDE)'!$J$24","v":3142868},{"$f":"'Data (HIDE)'!$J$25","v":1571490},{"$f":"'Data (HIDE)'!$J$26","v":85767},{"$f":"'Data (HIDE)'!$J$27","v":30271},{"$f":"'Data (HIDE)'!$J$28","v":164775},{"$f":"'Data (HIDE)'!$J$29","v":81814},{"$f":"'Data (HIDE)'!$J$30","v":19183},{"$f":"'Data (HIDE)'!$J$31","v":30497},{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"RANK(J98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(K98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(L98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(M98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(N98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(O98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(P98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(Q98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(R98,C98:S98)","v":{"$error":"#REF!"}},{"$f":"RANK(S98,C98:S98)","v":{"$error":"#REF!"}}]
[]
["Example Rotation #3",null,"Wheat - Hard Red Spring","Canola","Oats","Soybeans","Corn","Sunflower Confection","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(E101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.01},{"$f":"HLOOKUP(F101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(G101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.03},{"$f":"HLOOKUP(H101,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G101,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":{"$error":"#N/A"}},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C101,Summary!$C$2:$T$67,36,FALSE)*HLOOKUP(C101,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(C101,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(D101,Summary!$C$2:$T$67,36,FALSE)*D102*HLOOKUP(D101,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(D101,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(E101,Summary!$C$2:$T$67,36,FALSE)*E102*HLOOKUP(E101,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(E101,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(F101,Summary!$C$2:$T$67,36,FALSE)*F102*HLOOKUP(F101,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(F101,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(G101,Summary!$C$2:$T$67,36,FALSE)*G102*HLOOKUP(G101,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(G101,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(H101,Summary!$C$2:$T$67,36,FALSE)*H102*HLOOKUP(H101,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(H101,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#N/A"}},{"$f":"SUM(C103:H103)","v":{"$error":"#VALUE!"}}]
[]
["Example Rotation #4",null,"Soybeans","Wheat - Hard Red Spring","Canola","Soybeans","Wheat - Hard Red Spring","Canola","Rotation Total Marginal Return"]
["Rotation Yield Premium",null,1,{"$f":"HLOOKUP(D105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(C105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.08},{"$f":"HLOOKUP(E105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(D105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},{"$f":"HLOOKUP(F105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(E105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1},{"$f":"HLOOKUP(G105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(F105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.08},{"$f":"HLOOKUP(H105,'Data (HIDE)'!$D$213:$Q$227,VLOOKUP(G105,'Data (HIDE)'!$B$214:$C$227,2,FALSE),FALSE)/100","v":1.02},"-"]
["Net Profit (Loss)",null,{"$f":"(HLOOKUP(C105,Summary!$C$2:$T$67,36,FALSE)*HLOOKUP(C105,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(C105,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(D105,Summary!$C$2:$T$67,36,FALSE)*D106*HLOOKUP(D105,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(D105,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(E105,Summary!$C$2:$T$67,36,FALSE)*E106*HLOOKUP(E105,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(E105,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(F105,Summary!$C$2:$T$67,36,FALSE)*F106*HLOOKUP(F105,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(F105,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(G105,Summary!$C$2:$T$67,36,FALSE)*G106*HLOOKUP(G105,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(G105,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"(HLOOKUP(H105,Summary!$C$2:$T$67,36,FALSE)*H106*HLOOKUP(H105,Summary!$C$2:$T$67,34,FALSE))-HLOOKUP(H105,Summary!$C$2:$T$67,30,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"SUM(C107:H107)","v":{"$error":"#VALUE!"}}]
[null,"Wheat - Hard Red Spring"]
[null,"Wheat - Northern Hard Red"]
[null,"Wheat - Special Purpose"]
[null,"Wheat - Prairie Spring"]
[null,"Wheat - Winter"]
[null,"Oats"]
[null,"Barley"]
[null,"Canola"]
[null,"Flaxseed"]
[null,"Peas"]
[null,"Soybeans"]
[null,"Beans - White"]
[null,"Sunflower"]
[null,"Corn"]
[]
[]
[null,null,null,null,null,null,null,null,"CHANGE"]
[]
[null,null,null,"Conventional","Special",null,null,null,"Conventional","Special"]
[null,"Machinery",null,"Crop","Crop",null,null,null,"Crop","Crop"]
[null,"  Total Investment ($/acre)",null,{"$f":"'Fixed Cost Input'!I5","v":650},{"$f":"'Fixed Cost Input'!J5","v":145},null,null,null,{"$f":"SUM(D129+I129)/I145","v":650},{"$f":"SUM(E129+J129)/I145","v":145}]
[null,null,null,{"$f":"SUM(D128*(D145+D146))","v":1625000},{"$f":"SUM(E128*(D145+D146))","v":362500},null,null,null,{"$f":"SUM(I145*Q37)","v":0},0]
[null,"  Residual Value (End of Useful Life)",null,{"$f":"'Fixed Cost Input'!I6","v":0.25}]
[null,"  Useful Life (years)",null,{"$f":"'Fixed Cost Input'!I7","v":15}]
[null,"  Owned Equipment Equity",null,{"$f":"'Fixed Cost Input'!I8","v":0.6},null,{"$f":"SUM(($E$128+$D$128)*D132)*($D$145+$D$146)","v":1192500},null,null,{"$f":"SUM(F132/(I129+D129+E129))","v":0.6},{"$f":"SUM(($J$128+$I$128)*I132)*(I145)","v":1192500}]
[null,"  Equipment Financed",null,{"$f":"SUM(1-D132)","v":0.4},null,{"$f":"SUM(($E$128+$D$128)*D133)*($D$145+$D$146)","v":795000},{"$f":"F133/(D145+D146)","v":318},"debt/acre",{"$f":"SUM(1-I132)","v":0.4},{"$f":"SUM(($J$128+$I$128)*I133)*(I145)","v":795000},null,{"$f":"SUM(J133/I145)","v":318},"debt/acre"]
[null,"  Machinery Opportunity Cost (Investment Rate) ",null,{"$f":"'Fixed Cost Input'!I10","v":1.4999999999999999E-2},null,{"$f":"SUM(F132:F133)","v":1987500},null,null,null,{"$f":"SUM(J132:J133)","v":1987500},null,{"$f":"SUM(L133-G133)","v":0},"change"]
[]
[null,"Machinery Cost ($/acre)"]
[null,"  Finance Rate & Term",{"$f":"'Fixed Cost Input'!H13","v":8.5000000000000006E-2},{"$f":"'Fixed Cost Input'!I13","v":7},"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C137,D137,D128*D133,0)","v":50.795997503530678},{"$f":"-PMT(C137,D137,E128*D133,0)","v":11.33141482771069},null,null,null,{"$f":"-PMT(C137,D137,I128*I133,0)","v":50.795997503530678},{"$f":"-PMT(C137,D137,J128*I133,0)","v":11.33141482771069}]
[null,"  Machinery Depreciation Cost",null,{"$f":"(D128-(D128*D130))/D131","v":32.5},{"$f":"(E128-(E128*D130))/D131","v":7.25},null,null,null,{"$f":"(I128-(I128*D130))/D131","v":32.5},{"$f":"(J128-(E128*D130))/D131","v":7.25}]
[null,"  Owned Machinery Opportunity Cost ",null,{"$f":"SUM(D128*D132)*(D134)","v":5.85},{"$f":"SUM(E128*D132)*(D134)","v":1.3049999999999999},null,null,null,{"$f":"SUM(I128*I132)*(D134)","v":5.85},{"$f":"SUM(J128*I132)*(D134)","v":1.3049999999999999}]
[null,null,null,{"$f":"SUM(D138:D140)","v":89.14599750353068},{"$f":"SUM(E138:E140)","v":19.886414827710688},null,null,null,{"$f":"SUM(I138:I140)","v":89.14599750353068},{"$f":"SUM(J138:J140)","v":19.886414827710688}]
[null,null,null,null,{"$f":"SUM(D141:E141)","v":109.03241233124137},null,null,null,null,{"$f":"SUM(I141:J141)","v":109.03241233124137}]
[null,"Land"]
[null,"  Average Land value ($/acre)",null,{"$f":"'Fixed Cost Input'!D4","v":4150}]
[null,"  Conventional Crop acres",null,{"$f":"'Fixed Cost Input'!D5","v":2000},null,null,null,null,{"$f":"SUM(D145+D146+Q38)","v":2500}]
[null,"  Special Crop acres",null,{"$f":"'Fixed Cost Input'!D6","v":500}]
[null,"  Owned Land Equity",null,{"$f":"'Fixed Cost Input'!D7","v":0.88},{"$f":"SUM(D144*(D145+D146)*D147)","v":9130000},null,null,null,{"$f":"SUM(E147/(I145*D144))","v":0.88},{"$f":"SUM(I145*D144*I147)","v":9130000}]
[null,"  Land Financed",null,{"$f":"SUM(1-D147)","v":0.12},{"$f":"SUM(D144*(D145+D146)*D148)","v":1245000},null,{"$f":"SUM(D144*D148)","v":498},"debt/acre",{"$f":"SUM(1-I147)","v":0.12},{"$f":"SUM(I145*D144*I148)","v":1245000},null,{"$f":"SUM(I148*D144)","v":498},"debt/acre"]
[null,"  Land Opportunity Cost (Investment Rate) ",null,{"$f":"'Fixed Cost Input'!D9","v":1.4999999999999999E-2},{"$f":"SUM(E147:F148)","v":10375000},null,null,null,null,{"$f":"SUM(J147:K148)","v":10375000},null,{"$f":"SUM(L148-G148)","v":0},"change"]
[null,"Land cost ($/acre)"]
[null,"  Finance Rate & Term",{"$f":"'Fixed Cost Input'!C11","v":0.08},{"$f":"'Fixed Cost Input'!D11","v":25},"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C151,D151,D144*D148,0)","v":46.652031967880127},null,null,null,null,{"$f":"-PMT(C151,D151,D144*I148,0)","v":46.652031967880127}]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM(D144*D147)*(D149)","v":54.78},null,null,null,null,{"$f":"SUM(D144*I147)*(D149)","v":54.78}]
[null,"  Total Cost",null,{"$f":"SUM(D152:D153)","v":101.43203196788014},null,null,null,null,{"$f":"SUM(I152:I153)","v":101.43203196788014}]
[]
[null,null,"Equity %",null,{"$f":"SUM(E147+F132)","v":10322500},null,{"$f":"SUM(E156/E158)","v":0.83498483316481298},null,null,{"$f":"SUM(J147+J132)","v":10322500},null,{"$f":"SUM(J156/J158)","v":0.83498483316481298}]
[null,null,"Financed %",null,{"$f":"SUM(E148+F133)","v":2040000},null,{"$f":"SUM(E157/E158)","v":0.16501516683518705},null,null,{"$f":"SUM(J148+J133)","v":2040000},null,{"$f":"SUM(J157/J158)","v":0.16501516683518705}]
[null,null,null,null,{"$f":"SUM(E156:F157)","v":12362500},null,null,null,null,{"$f":"SUM(J156:K157)","v":12362500}]

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

{"sheet":"Seed, Fertilizer & Chemical","index":5,"n_rows":115,"n_cols":46,"rows_kept":115,"cut":false,"hidden":false,"merged":[[89,0,89,16],[23,0,23,16],[0,0,0,16],[55,1,56,14],[34,2,34,12],[35,2,35,3],[35,5,35,6],[35,8,35,9],[35,11,35,12],[58,1,60,14]]}
["Seed & Treatment"]
[null,null,null,"Seeding Rate",null,null,"Price",null,null,"Cost"]
["Crop",null,null,"per Acre",null,null,"per Unit",null,null,"per Acre"]
[null,"Wheat - Hard Red Spring",null,2,"bu",null,18,"/bu",null,{"$f":"ROUND(D4*G4,2)","v":36}]
[null,"Wheat - Northern Hard Red",null,2,"bu",null,18,"/bu",null,36]
[null,"Wheat - Prairie Spring",null,2,"bu",null,18,"/bu",null,36]
[null,"Wheat - Winter",null,2,"bu",null,17,"/bu",null,34]
[null,"Oats",null,2.5,"bu",null,10,"/bu",null,25]
[null,"Barley",null,2,"bu",null,12,"/bu",null,24]
[null,"Hybrid Fall Rye",null,0.8,"units",null,103,"/unit",null,82.4]
[null,"Corn",null,32000,"plants",null,3.1874999999999998E-3,"/plant",null,102]
[null,"Canola",null,5,"lb",null,16,"/lb",null,80]
[null,"Soybeans",null,1.43,"units",null,62.94,"/unit",null,90]
[null,"Sunflower - Oilseed",null,20000,"plants",null,2.5000000000000001E-3,"/plant",null,50]
[null,"Flaxseed",null,56,"lb",null,1.142857,"/lb",null,64]
[null,"Peas",null,3,"bu",null,29.332999999999998,"/bu",null,88]
[null,"Beans - Pinto",null,0.75,"units",null,154.66999999999999,"/unit",null,116]
[null,"Beans - White",null,1.1000000000000001,"units",null,101.82,"/unit",null,112]
[null,"Beans - Black",null,1.25,"units",null,94.4,"/unit",null,118]
[]
[]
[null,"* If row cropping, change seeding rate to 1.3 units/acre which reduces seed cost by 10%"]
[]
["Fertilizer"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
["Fertilizer Type",null,null,"$/tonne",null,null,"$/lb",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,825,null,null,{"$f":"SUM(D27/(2204.5855*0.46))","v":0.81352175312300889},null,null,0.75,null,null," -"]
[null,"Nitrogen: (NH3) 82-0-0",null,1300,null,null,{"$f":"SUM(D28/(2204.5855*0.82))","v":0.71912196358840996},null,null,0.25,null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,500,null,null,{"$f":"SUM(D29/(2204.5855*0.28))","v":0.81000001393200005},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,1075,null,null,{"$f":"SUM((D30-(G27*(0.11*2204.5855)))/(2204.5855*0.52))","v":0.76563964527602513},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,625,null,null,{"$f":"SUM(D31/(2204.5855*0.6))","v":0.4725000081270001},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,600,null,null,{"$f":"SUM((D32-(G27*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.439116855378897},null,null," -",null,null,1]
[null,"MES S15:  13-33-0-15",null,1000,null,null,{"$f":"SUM((D33-(G27*(0.13*2204.5855))-(G30*(0.33*2204.5855)))/(2204.5855*0.15))","v":0.63454064636560437},0,null," -",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***HIDE***"]
[null,null,"Amount of Actual Pounds of Elements Applied Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82-0-0",null,null,null,"28-0-0",null,null,null,null,null,"46-0-0",null,null,null,"11-52-0",null,null,"0-0-60",null,null,"20.5-0-0-24",null,null,"13-33-0-15"]
[null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potash",null,null,"Sulphur",null,null,"Total",null,null,null,"preseed","preseed","preseed","preseed","suppl","suppl","suppl","suppl","blend ","blend","blend","blend","blend","blend","blend","blend","blend","blend","blend ","blend","blend","blend ","blend","blend","blend ","blend","blend","N phos"]
["Crop",null,"lbs","$/acre",null,"lbs","$/acre",null,"lbs","$/acre",null,"lbs","$/acre",null,"$/acre",null,null,null,"N actual","N lbs","N MT","N cost","N actual","N lbs","N MT","N cost","N phos","N  sul1","N  sul2","N urea","N lbs","N MT","N cost","phos lbs","phos MT","phos cost","potash","pot MT","pot cost","sul 1 lbs","sul 1 MT","sul 1 cost","sul 2 lbs","sul 2 MT","sul 2 cost","lbs"]
[null,{"$f":"B4","v":"Wheat - Hard Red Spring"},110,{"$f":"IF(SUM($J$27:$J$29)<>100%,\"ERROR\",SUM(V38+Z38+AG38))","v":76.532833835588093},null,40,{"$f":"AJ38","v":37.508984710291067},null,10,{"$f":"AM38","v":4.7249690042033325},null,5,{"$f":"IF(SUM($M$32:$M$33)<>100%,\"ERROR\",AP38+AS38)","v":5.6699628050439994},null,{"$f":"D38+G38+J38+M38","v":124.43675035512648},null,null,null,{"$f":"SUM(C38*$J$28)","v":27.5},{"$f":"MAXA(0,(S38)/(0.82))","v":33.536585365853661},{"$f":"(T38)/2204.6","v":1.5212095330605852E-2},{"$f":"SUM(U38*$D$28)","v":19.775723929787606},{"$f":"SUM(C38*$J$29)","v":0},{"$f":"MAXA(0,(W38)/(0.28))","v":0},{"$f":"(X38)/2204.6","v":0},{"$f":"SUM(Y38*$D$29)","v":0},{"$f":"SUM(AH38*0.11)","v":8.4615384615384617},{"$f":"SUM(AN38*0.205)","v":4.2708333333333339},{"$f":"SUM(AQ38*0.13)","v":0},{"$f":"SUM(C38-(AA38+AB38+AC38+W38+S38))","v":69.767628205128204},{"$f":"MAXA(0,(AD38)/(0.46))","v":151.66875696766999},{"$f":"(AE38)/2204.6","v":6.879649685551574E-2},{"$f":"SUM(AF38*$D$27)","v":56.757109905800483},{"$f":"MAXA(0,(F38-(AQ38*0.33))/0.52)","v":76.92307692307692},{"$f":"(AH38)/2204.6","v":3.4892078800270759E-2},{"$f":"SUM(AI38*$D$30)","v":37.508984710291067},{"$f":"SUM(I38/0.6)","v":16.666666666666668},{"$f":"(AK38)/2204.6","v":7.5599504067253324E-3},{"$f":"SUM(AL38*$D$31)","v":4.7249690042033325},{"$f":"MAXA(0,SUM(L38*$M$32)/0.24)","v":20.833333333333336},{"$f":"(AN38)/2204.6","v":9.4499380084066657E-3},{"$f":"SUM(AO38*$D$32)","v":5.6699628050439994},{"$f":"MAXA(0,SUM(L38*$M$33)/0.15)","v":0},{"$f":"(AQ38)/2204.6","v":0},{"$f":"SUM(AR38*$D$33)","v":0}]
[null,{"$f":"B5","v":"Wheat - Northern Hard Red"},125,88.381582990084198,null,40,37.508984710291067,null,10,4.7249690042033325,null,5,5.6699628050439994,null,136.28549950962261,null,null,null,31.25,38.109756097560975,1.7286471966597557E-2,22.472413556576825,0,0,0,0,8.4615384615384617,4.2708333333333339,0,81.017628205128204,176.12527870680043,7.9889902343645305E-2,65.909169433507373,76.92307692307692,3.4892078800270759E-2,37.508984710291067,16.666666666666668,7.5599504067253324E-3,4.7249690042033325,20.833333333333336,9.4499380084066657E-3,5.6699628050439994,0,0,0]
[null,"Wheat - Prairie Spring",115,80.482416887086799,null,40,37.508984710291067,null,10,4.7249690042033325,null,5,5.6699628050439994,null,128.3863334066252,null,null,null,28.75,35.060975609756099,1.5903554209269755E-2,20.67462047205068,0,0,0,0,8.4615384615384617,4.2708333333333339,0,73.517628205128204,159.82093088071349,7.2494298684892267E-2,59.807796415036123,76.92307692307692,3.4892078800270759E-2,37.508984710291067,16.666666666666668,7.5599504067253324E-3,4.7249690042033325,20.833333333333336,9.4499380084066657E-3,5.6699628050439994,0,0,0]
[null,"Wheat - Winter",110,76.532833835588093,null,40,37.508984710291067,null,10,4.7249690042033325,null,5,5.6699628050439994,null,124.43675035512648,null,null,null,27.5,33.536585365853661,1.5212095330605852E-2,19.775723929787606,0,0,0,0,8.4615384615384617,4.2708333333333339,0,69.767628205128204,151.66875696766999,6.879649685551574E-2,56.757109905800483,76.92307692307692,3.4892078800270759E-2,37.508984710291067,16.666666666666668,7.5599504067253324E-3,4.7249690042033325,20.833333333333336,9.4499380084066657E-3,5.6699628050439994,0,0,0]
[null,"Oats",70,42.322226495813247,null,35,32.820361621504688,null,10,4.7249690042033325,null,10,11.339925610087999,null,91.207482731609261,null,null,null,17.5,21.341463414634148,9.6804243012946333E-3,12.584551591683024,0,0,0,0,7.4038461538461542,8.5416666666666679,0,36.554487179487182,79.466276477146039,3.6045666550460875E-2,29.737674904130223,67.307692307692307,3.0530568950236918E-2,32.820361621504688,16.666666666666668,7.5599504067253324E-3,4.7249690042033325,41.666666666666671,1.8899876016813331E-2,11.339925610087999,0,0,0]
[null,"Barley",80,54.556235608728798,null,30,28.131738532718302,null,10,4.7249690042033325,null,5,5.6699628050439994,null,93.082905950694425,null,null,null,20,24.390243902439025,1.1063342058622437E-2,14.382344676209168,0,0,0,0,6.3461538461538467,4.2708333333333339,0,49.383012820512818,107.35437569676699,4.8695625372751065E-2,40.173890932519626,57.692307692307693,2.6169059100203073E-2,28.131738532718302,16.666666666666668,7.5599504067253324E-3,4.7249690042033325,20.833333333333336,9.4499380084066657E-3,5.6699628050439994,0,0,0]
[null,"Hybrid Fall Rye",145,104.17991519607901,null,40,37.508984710291067,null,10,4.7249690042033325,null,5,5.6699628050439994,null,152.08383171561741,null,null,null,36.25,44.207317073170735,2.0052307481253168E-2,26.067999725629118,0,0,0,0,8.4615384615384617,4.2708333333333339,0,96.017628205128204,208.73397435897434,9.4681109661151383E-2,78.111915470449887,76.92307692307692,3.4892078800270759E-2,37.508984710291067,16.666666666666668,7.5599504067253324E-3,4.7249690042033325,20.833333333333336,9.4499380084066657E-3,5.6699628050439994,0,0,0]
[null,"Corn",135,81.555319981194231,null,65,60.952100154222997,null,25,11.812422510508332,null,20,22.679851220175998,null,176.99969386610155,null,null,null,33.75,41.158536585365859,1.8669389723925366E-2,24.270206641102977,0,0,0,0,13.75,17.083333333333336,0,70.416666666666657,153.0797101449275,6.9436501018292435E-2,57.285113340091257,125,5.6699628050439994E-2,60.952100154222997,41.666666666666671,1.8899876016813331E-2,11.812422510508332,83.333333333333343,3.7799752033626663E-2,22.679851220175998,0,0,0]
[null,"Canola",130,81.907987135027852,null,40,37.508984710291067,null,0,0,null,20,22.679851220175998,null,142.09682306549493,null,null,null,32.5,39.634146341463421,1.7977930845261465E-2,23.371310098839903,0,0,0,0,8.4615384615384617,17.083333333333336,0,71.955128205128204,156.42419175027871,7.0953547922652058E-2,58.536677036187946,76.92307692307692,3.4892078800270759E-2,37.508984710291067,0,0,0,83.333333333333343,3.7799752033626663E-2,22.679851220175998,0,0,0]
[null,"Soybeans",0,0,null,40,37.508984710291067,null,10,4.7249690042033325,null,0,0,null,42.233953714494398,null,null,null,0,0,0,0,0,0,0,0,8.4615384615384617,0,0,-8.4615384615384617,0,0,0,76.92307692307692,3.4892078800270759E-2,37.508984710291067,16.666666666666668,7.5599504067253324E-3,4.7249690042033325,0,0,0,0,0,0]
[null,"Sunflower - Oilseed",100,73.828960783575297,null,30,28.131738532718302,null,30,14.174907012609998,null,0,0,null,116.13560632890359,null,null,null,25,30.487804878048781,1.3829177573278046E-2,17.977930845261461,0,0,0,0,6.3461538461538467,0,0,68.65384615384616,149.24749163879599,6.7698218107047084E-2,55.851029938313843,57.692307692307693,2.6169059100203073E-2,28.131738532718302,50,2.2679851220175996E-2,14.174907012609998,0,0,0,0,0,0]
[null,"Flaxseed",50,34.33313026858827,null,30,28.131738532718302,null,0,0,null,0,0,null,62.464868801306572,null,null,null,12.5,15.24390243902439,6.9145887866390232E-3,8.9889654226307307,0,0,0,0,6.3461538461538467,0,0,31.153846153846153,67.725752508361197,3.0720199813281866E-2,25.34416484595754,57.692307692307693,2.6169059100203073E-2,28.131738532718302,0,0,0,0,0,0,0,0,0]
[null,"Peas",0,0,null,30,28.131738532718302,null,0,0,null,0,0,null,28.131738532718302,null,null,null,0,0,0,0,0,0,0,0,6.3461538461538467,0,0,-6.3461538461538467,0,0,0,57.692307692307693,2.6169059100203073E-2,28.131738532718302,0,0,0,0,0,0,0,0,0]
[null,"Beans - Pinto",70,50.131462474583088,null,30,28.131738532718302,null,0,0,null,0,0,null,78.26320100730139,null,null,null,17.5,21.341463414634148,9.6804243012946333E-3,12.584551591683024,0,0,0,0,6.3461538461538467,0,0,46.153846153846153,100.33444816053512,4.5511407130787954E-2,37.546910882900065,57.692307692307693,2.6169059100203073E-2,28.131738532718302,0,0,0,0,0,0,0,0,0]
[null,"Beans - White",80,58.030628577580487,null,30,28.131738532718302,null,0,0,null,0,0,null,86.162367110298788,null,null,null,20,24.390243902439025,1.1063342058622437E-2,14.382344676209168,0,0,0,0,6.3461538461538467,0,0,53.653846153846153,116.63879598662207,5.2907010789540992E-2,43.648283901371322,57.692307692307693,2.6169059100203073E-2,28.131738532718302,0,0,0,0,0,0,0,0,0]
[null,"Beans - Black",80,58.030628577580487,null,30,28.131738532718302,null,0,0,null,0,0,null,86.162367110298788,null,null,null,20,24.390243902439025,1.1063342058622437E-2,14.382344676209168,0,0,0,0,6.3461538461538467,0,0,53.653846153846153,116.63879598662207,5.2907010789540992E-2,43.648283901371322,57.692307692307693,2.6169059100203073E-2,28.131738532718302,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C54*$J$28)","v":0},{"$f":"MAXA(0,(S54)/(0.82))","v":0},{"$f":"(T54)/2204.6","v":0},{"$f":"SUM(U54*$D$28)","v":0},{"$f":"SUM(C54*$J$29)","v":0},{"$f":"MAXA(0,(W54)/(0.28))","v":0},{"$f":"(X54)/2204.6","v":0},{"$f":"SUM(Y54*$D$29)","v":0},{"$f":"SUM(AH54*0.11)","v":0},{"$f":"SUM(AN54*0.205)","v":0},{"$f":"SUM(AQ54*0.13)","v":0},{"$f":"SUM(C54-(AA54+AB54+AC54+W54+S54))","v":0},{"$f":"MAXA(0,(AD54)/(0.46))","v":0},{"$f":"(AE54)/2204.6","v":0},{"$f":"SUM(AF54*$D$27)","v":0},{"$f":"MAXA(0,(F54-(AQ54*0.33))/0.52)","v":0},{"$f":"(AH54)/2204.6","v":0},{"$f":"SUM(AI54*$D$30)","v":0},{"$f":"SUM(I54/0.6)","v":0},{"$f":"(AK54)/2204.6","v":0},{"$f":"SUM(AL54*$D$31)","v":0},{"$f":"MAXA(0,SUM(L54*$M$32)/0.24)","v":0},{"$f":"(AN54)/2204.6","v":0},{"$f":"SUM(AO54*$D$32)","v":0},{"$f":"MAXA(0,SUM(L54*$M$33)/0.15)","v":0},{"$f":"(AQ54)/2204.6","v":0},{"$f":"SUM(AR54*$D$33)","v":0}]
[]
["*","The fertilizer recommendation will vary depending on the soil type, climate and crop rotation. It is recommended that soil test sampling and analysis be conducted each year to produce a better baseline for fertility. It costs $1.00 to $2.00/acre for custom sampling and analysis. "]
[]
["*","For more information on fertilizer rates and recommendations - "]
["*","Note: phosphorus amounts are allotted to each crop in the above examples.  Sometimes this amount may not be practical or safe to apply with the seed of some crops like soybean or canola.  Options for meeting these needs and phosphorus balance through the rotation are provided at: "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Crop Protection"]
[null,null,null,"Weed",null,"Disease","Insect ",null,null,"Total"]
[null,null,null,"Control",null,"Control","Control",null,null,"Cost"]
["Crop",null,null,"$/acre",null,"$/acre","$/acre",null,null,"$/acre"]
[null,{"$f":"B4","v":"Wheat - Hard Red Spring"},null,37.31,null,24.5,0,null,null,{"$f":"D94+F94+G94","v":61.81}]
[null,"Wheat - Northern Hard Red",null,37.31,null,24.5,0,null,null,61.81]
[null,"Wheat - Prairie Spring",null,37.31,null,24.5,0,null,null,61.81]
[null,"Wheat - Winter",null,17.04,null,24.5,0,null,null,41.54]
[null,"Oats",null,8.5,null,14.63,0,null,null,23.130000000000003]
[null,"Barley",null,28.25,null,21.88,0,null,null,50.129999999999995]
[null,"Hybrid Fall Rye",null,8.3800000000000008,null,0,0,null,null,8.3800000000000008]
[null,"Corn",null,32,null,0,0,null,null,32]
[null,"Canola",null,38.29,null,23.13,5.34,null,null,66.760000000000005]
[null,"Soybeans",null,23.58,null,0,0,null,null,23.58]
[null,"Sunflower - Oilseed",null,47.52,null,0,0,null,null,47.52]
[null,"Flaxseed",null,15.63,null,16.63,0,null,null,32.26]
[null,"Peas",null,21,null,25,0,null,null,46]
[null,"Beans - Pinto",null,84.9,null,44.88,0,null,null,129.78]
[null,"Beans - White",null,84.9,null,44.88,0,null,null,129.78]
[null,"Beans - Black",null,84.9,null,44.88,0,null,null,129.78]
[]
[]
[null,"Note: "]
[null,"Pre-emergent burn off and/or pre-harvest desiccation not included in weed control costs. (except for wheat, win. wheat and sunflowers)."]
[null,"Chemical costs do not include year end rebates or bundling discounts. "]
[null,"Disease Control costs (except for sunflowers listed on Operating Cost Page) do not include custom application costs. "]

{"sheet":"Op. Cost Input","index":6,"n_rows":53,"n_cols":29,"rows_kept":53,"cut":false,"hidden":false,"merged":[[0,0,0,13],[34,4,35,4],[34,5,35,5],[34,6,35,6],[34,7,35,7],[34,8,35,8],[34,9,35,9],[31,0,31,13],[10,8,10,13],[9,4,9,13],[34,10,35,10],[34,11,35,11],[34,12,35,12],[34,13,35,13],[33,12,33,13],[33,4,33,11]]}
["Operating Costs"]
[]
[null,"Interest Rate on Operating",null,0.09,null,null,"Grain Hauling",null,null,null,null,null,null,null,null,null,null,"# Hired","# of","Acres","Hours "]
[null,"Land Taxes  ($/acre)",null,20,null,null,"  Distance to storage",null,6,"miles roundtrip",null,null,null,null,null,null,null,"Staff","Months","Farmed","Per Acre"]
[null,"Labour rate ($/hour)",null,27,null,null,"  Distance to market",null,45,"miles roundtrip",null,null,null,null,null,null,null,1,12,{"$f":"'Fixed Cost Input'!D5+'Fixed Cost Input'!D6","v":2500},{"$f":"SUM(R5*S5*4*40)/T5","v":0.76800000000000002}]
[null,"Machinery Operating  ($/acre)",null,25,null,null,"  Grain truck fuel use",null,5,"Miles per Imp. Gallon",null,null,null,null,null,null,null,2,4,{"$f":"T5","v":2500},{"$f":"SUM(R6*S6*4*40)/T6","v":0.51200000000000001}]
[null,"Other Costs ($/acre)",null,17.75,null,null,"  Grain truck size",null,475,"bushels",null,null,null,null,null,null,null,0,0,{"$f":"T5","v":2500},{"$f":"SUM(R7*S7*4*40)/T7","v":0}]
[null,"Fuel Cost  ($/litre)",null,1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"T5","v":2500},{"$f":"SUM(R8*S8*4*40)/T8","v":0}]
[null,"Owners - Labour & Living (hrs/acre)",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(U5:U8)","v":1.28}]
[null,null,null,null,"Operating Cost ($/Acre)"]
[null,null,"Hired Labour",null,"Crop*","Hail","Drying","Storage","Rental and Custom Costs"]
["Crop",null,"(hrs/acre)","Fuel","Insurance","Insurance","Costs","$/acre**","Seeding","Application","Swathing","Harvest","General","Total"]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B4","v":"Wheat - Hard Red Spring"},0.2,{"$f":"SUM($D$8*D38)","v":38.143362526315784},{"$f":"'Data (HIDE)'!C168+'Data (HIDE)'!$D$186","v":13.5175},{"$f":"'Data (HIDE)'!D193","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,2,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":17.875062648462933},"-","-","-","-","-",{"$f":"SUM(I13:M13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,4,FALSE)+'Data (HIDE)'!$D$186","v":12.445},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,5,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B5","v":"Wheat - Northern Hard Red"},0.2,38.826698105263155,{"$f":"'Data (HIDE)'!C169+'Data (HIDE)'!$D$186","v":16.407499999999999},{"$f":"'Data (HIDE)'!D194","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,3,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":19.250067467575469},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,5,FALSE)+'Data (HIDE)'!$D$186","v":13.977499999999999},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,6,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B6","v":"Wheat - Prairie Spring"},0.2,38.280029642105255,{"$f":"'Data (HIDE)'!C170+'Data (HIDE)'!$D$186","v":12.445},{"$f":"'Data (HIDE)'!D195","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,4,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":18.15006361228544},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,7,FALSE)+'Data (HIDE)'!$D$186","v":18.954999999999998},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,8,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B7","v":"Wheat - Winter"},0.2,38.143362526315784,{"$f":"'Data (HIDE)'!C171+'Data (HIDE)'!$D$186","v":13.977499999999999},{"$f":"'Data (HIDE)'!D196","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,5,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":17.875062648462933},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,8,FALSE)+'Data (HIDE)'!$D$186","v":18.497499999999999},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,9,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B8","v":"Oats"},0.2,44.976718315789476,{"$f":"'Data (HIDE)'!C172+'Data (HIDE)'!$D$186","v":21.015000000000001},{"$f":"'Data (HIDE)'!D197","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,6,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":31.62511083958827},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,10,FALSE)+'Data (HIDE)'!$D$186","v":17.495000000000001},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,11,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B9","v":"Barley"},0.2,41.740035031578948,{"$f":"'Data (HIDE)'!C173+'Data (HIDE)'!$D$186","v":18.954999999999998},{"$f":"'Data (HIDE)'!D198","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,7,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":21.450075178155522},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,9,FALSE)+'Data (HIDE)'!$D$186","v":50.695000000000007},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,10,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B10","v":"Hybrid Fall Rye"},0.2,38.793369263157892,{"$f":"'Data (HIDE)'!C174+'Data (HIDE)'!$D$186","v":18.497499999999999},{"$f":"'Data (HIDE)'!D199","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,8,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":22.000077105800532},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,13,FALSE)+'Data (HIDE)'!$D$186","v":21.695},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,14,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B11","v":"Corn"},0.2,46.59006063157895,{"$f":"'Data (HIDE)'!C175+'Data (HIDE)'!$D$186","v":50.695000000000007},{"$f":"'Data (HIDE)'!D200","v":11.8},70,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,9,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":37.125130116038406},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,11,FALSE)+'Data (HIDE)'!$D$186","v":25.945},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,12,FALSE)","v":15.34}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B12","v":"Canola"},0.2,37.930020210526308,{"$f":"'Data (HIDE)'!C176+'Data (HIDE)'!$D$186","v":17.495000000000001},{"$f":"'Data (HIDE)'!D201","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,10,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":12.375043372012801},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,2,FALSE)+'Data (HIDE)'!$D$186","v":13.5175},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,3,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B13","v":"Soybeans"},0.2,33.053350399999999,{"$f":"'Data (HIDE)'!C177+'Data (HIDE)'!$D$186","v":25.945},{"$f":"'Data (HIDE)'!D202","v":15.34},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,11,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":10.450036625255253},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,3,FALSE)+'Data (HIDE)'!$D$186","v":16.407499999999999},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,4,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B14","v":"Sunflower - Oilseed"},0.2,39.073369263157893,{"$f":"'Data (HIDE)'!C178+'Data (HIDE)'!$D$186","v":27.3475},{"$f":"'Data (HIDE)'!D203","v":11.8},10,{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,12,FALSE)/25*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":22.000077105800532},"-",13,"-","-","-",13,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,17,FALSE)+'Data (HIDE)'!$D$186","v":46.855000000000004},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,18,FALSE)","v":20.65}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B15","v":"Flaxseed"},0.2,36.316677894736834,{"$f":"'Data (HIDE)'!C179+'Data (HIDE)'!$D$186","v":21.695},{"$f":"'Data (HIDE)'!D204","v":11.8},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,13,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":6.8750240955626669},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,14,FALSE)+'Data (HIDE)'!$D$186","v":19.657499999999999},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,15,FALSE)","v":23.6}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B16","v":"Peas"},0.2,33.153355789473686,{"$f":"'Data (HIDE)'!C180+'Data (HIDE)'!$D$186","v":19.657499999999999},{"$f":"'Data (HIDE)'!D205","v":23.6},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,14,FALSE)*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":13.750048191125334},"-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,12,FALSE)+'Data (HIDE)'!$D$186","v":27.3475},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,13,FALSE)","v":11.8}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B17","v":"Beans - Pinto"},0.2,32.607792000000003,{"$f":"'Data (HIDE)'!C181+'Data (HIDE)'!$D$186","v":39.0075},{"$f":"'Data (HIDE)'!D206","v":20.65},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,15,FALSE)/60*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":8.7083638543793782},"-","-","-","-",25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,15,FALSE)+'Data (HIDE)'!$D$186","v":39.0075},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,16,FALSE)","v":20.65}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B18","v":"Beans - White"},0.2,32.152234947368427,{"$f":"'Data (HIDE)'!C182+'Data (HIDE)'!$D$186","v":40.815000000000005},{"$f":"'Data (HIDE)'!D207","v":20.65},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,16,FALSE)/60*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":7.7916939749710235},"-","-","-","-",25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,16,FALSE)+'Data (HIDE)'!$D$186","v":40.815000000000005},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,17,FALSE)","v":20.65}]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B19","v":"Beans - Black"},0.2,32.152234947368427,{"$f":"'Data (HIDE)'!C183+'Data (HIDE)'!$D$186","v":46.855000000000004},{"$f":"'Data (HIDE)'!D208","v":20.65},"-",{"$f":"-PMT('Fixed Cost Input'!$C$11,20,(HLOOKUP('Data (HIDE)'!$B$13,'Data (HIDE)'!$C$124:$G$141,17,FALSE)/60*(('Fixed Cost Input'!$C$17*'Fixed Cost Input'!$D$17)+('Fixed Cost Input'!$C$18*'Fixed Cost Input'!$D$18)+('Fixed Cost Input'!$C$19*'Fixed Cost Input'!$D$19))*'Fixed Cost Input'!$D$20),0)","v":7.7916939749710235},"-","-","-","-",25,25,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP('Data (HIDE)'!$V$14,'Data (HIDE)'!$C$167:$G$184,6,FALSE)+'Data (HIDE)'!$D$186","v":21.015000000000001},{"$f":"HLOOKUP('Data (HIDE)'!$W$14,'Data (HIDE)'!$D$191:$H$208,7,FALSE)","v":11.8}]
[]
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",\"* \"&'Data (HIDE)'!B14&\" - Based on MASC Risk Areas 2, 5, 6, & 12\",\"* \"&'Data (HIDE)'!B14&\" - Based on MASC \"&'Data (HIDE)'!B13)","v":"* 80% Insured Value - Based on MASC Risk Areas 2, 5, 6, & 12"},null,null,null,null,null,null,"** Storage costs are listed under Fixed Costs on the Summary Page."]
[]
["Field Fuel Usage"]
[]
[null,null,null,null,"Number of Field Operations & Litres Fuel Per Acre Per Operation",null,null,null,null,null,null,null,"Trucks L/acre"]
[null,null,null,null,"cultivator or tandem disk","high speed disk","harrow or land roller","air drill","row planter","SP sprayer","swather","combine & grain cart","3/4 ton pickup","grain hauling"]
[null,null,null,"Total"]
["Crop",null,null,"L/acre",2.9,3.5,1.3,2.8,1.9,0.5,1.8,7,2]
[null,{"$f":"B13","v":"Wheat - Hard Red Spring"},null,{"$f":"SUM(E38*$E$37)+(F38*$F$37)+(G38*$G$37)+(H38*$H$37)+(I38*$I$37)+(J38*$J$37)+(K38*$K$37)+(L38*$L$37)+M38+N38","v":27.24525894736842},2,null,1,1,null,4,null,1,{"$f":"$M$37","v":2},{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B38,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B38,Summary!$C$2:$T$36,35,FALSE)))","v":6.3452589473684222}]
[null,"Wheat - Northern Hard Red",null,{"$f":"SUM(E39*$E$37)+(F39*$F$37)+(G39*$G$37)+(H39*$H$37)+(I39*$I$37)+(J39*$J$37)+(K39*$K$37)+(L39*$L$37)+M39+N39","v":27.733355789473684},2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B39,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B39,Summary!$C$2:$T$36,35,FALSE)))","v":6.8333557894736847}]
[null,"Wheat - Prairie Spring",null,27.34287831578947,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B40,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B40,Summary!$C$2:$T$36,35,FALSE)))","v":6.4428783157894731}]
[null,"Wheat - Winter",null,27.24525894736842,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B41,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B41,Summary!$C$2:$T$36,35,FALSE)))","v":6.3452589473684222}]
[null,"Oats",null,32.126227368421056,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B42,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B42,Summary!$C$2:$T$36,35,FALSE)))","v":11.226227368421053}]
[null,"Barley",null,29.814310736842106,2,null,1,1,null,3,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B43,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B43,Summary!$C$2:$T$36,35,FALSE)))","v":7.6143107368421061}]
[null,"Hybrid Fall Rye",null,27.709549473684209,2,null,1,1,null,2,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B44,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B44,Summary!$C$2:$T$36,35,FALSE)))","v":7.8095494736842106}]
[null,"Corn",null,33.278614736842108,1,1,1,null,1,3,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B45,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B45,Summary!$C$2:$T$36,35,FALSE)))","v":13.178614736842105}]
[null,"Canola",null,27.092871578947367,2,null,1,1,null,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B46,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B46,Summary!$C$2:$T$36,35,FALSE)))","v":4.3928715789473687}]
[null,"Soybeans",null,23.609535999999999,2,null,1,1,null,2,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B47,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B47,Summary!$C$2:$T$36,35,FALSE)))","v":3.7095359999999999}]
[null,"Sunflower - Oilseed",null,27.909549473684212,1,1,1,null,1,3,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B48,Summary!$C$2:$T$36,35,FALSE)/25)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B48,Summary!$C$2:$T$36,35,FALSE)/25)))","v":7.8095494736842106}]
[null,"Flaxseed",null,25.940484210526314,2,null,2,1,null,3,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B49,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B49,Summary!$C$2:$T$36,35,FALSE)))","v":2.440484210526316}]
[null,"Peas",null,23.680968421052633,1,null,2,1,null,3,null,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B50,Summary!$C$2:$T$36,35,FALSE)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/HLOOKUP(B50,Summary!$C$2:$T$36,35,FALSE)))","v":4.8809684210526321}]
[null,"Beans - Pinto",null,23.291280000000004,1,null,2,null,1,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B51,Summary!$C$2:$T$36,35,FALSE)/60)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B51,Summary!$C$2:$T$36,35,FALSE)/60)))","v":3.0912800000000002}]
[null,"Beans - White",null,22.965882105263162,1,null,2,null,1,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B52,Summary!$C$2:$T$36,35,FALSE)/60)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B52,Summary!$C$2:$T$36,35,FALSE)/60)))","v":2.7658821052631577}]
[null,"Beans - Black",null,22.965882105263162,1,null,2,null,1,4,1,1,2,{"$f":"SUM((($I$4/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B53,Summary!$C$2:$T$36,35,FALSE)/60)))+((($I$5/$I$6)*4.546)/('Op. Cost Input'!$I$7/(HLOOKUP(B53,Summary!$C$2:$T$36,35,FALSE)/60)))","v":2.7658821052631577}]

{"sheet":"Fixed Cost Input","index":7,"n_rows":67,"n_cols":20,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,0,9],[21,0,21,9],[49,0,49,9],[57,0,57,9]]}
["Fixed Costs"]
[]
[null,"Land",null,null,null,null,null,null,"Conventional","Special"]
[null,"  Average Land value ($/acre)",null,4150,null,null,"Machinery",null,"Crop","Crop",null,"*HIDE*"]
[null,"  Conventional Crop acres",null,2000,null,null,"  Total Investment ($/acre)",null,{"$f":"ROUND((C48)/(D5+D6),2)","v":650},{"$f":"ROUND((C56)/(D6+D5),2)","v":145},null,{"$f":"(C56-J55)/(D6+D5)","v":116}]
[null,"  Special Crop acres",null,500,null,null,"  Residual Value (End of Useful Life)",null,0.25]
[null,"  Owned Land Equity",null,0.88,null,null,"  Useful Life (years)",null,15]
[null,{"$f":"\"  Land Financed (\"&TEXT(D4*D8,\"$#,###\")&\" per acre)\"","v":"  Land Financed ($498 per acre)"},null,{"$f":"SUM(1-D7)","v":0.12},null,null,"  Owned Equipment Equity",null,0.6]
[null,"  Land Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2,null,null,{"$f":"\"  Equipment Financed (\"&TEXT((I5+J5)*I9,\"$#,###\")&\" per acre)\"","v":"  Equipment Financed ($318 per acre)"},null,{"$f":"SUM(1-I8)","v":0.4}]
[null,"Land cost ($/acre)",null,null,null,null,"  Machinery Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2]
[null,"  Finance Rate & Term",0.08,25,"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C11,D11,D4*D8,0)","v":46.652031967880127},null,null,"Machinery Cost ($/acre)"]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM(D4*D7)*(D9)","v":54.78},null,null,"  Finance Rate & Term",8.5000000000000006E-2,7,"Years",null,"w/o harvest"]
[null,"  Total Cost",null,{"$f":"SUM(D12:D13)","v":101.43203196788014},null,null,"  Principle & Interest Cost",null,{"$f":"-PMT(H13,I13,I5*I9,0)","v":50.795997503530678},{"$f":"-PMT($H$13,$I$13,J5*$I$9,0)","v":11.33141482771069},null,{"$f":"-PMT($H$13,$I$13,L5*$I$9,0)","v":9.0651318621685526}]
[null,null,null,null,null,null,"  Machinery Depreciation Cost",null,{"$f":"(I5-(I5*I6))/I7","v":32.5},{"$f":"(J5-(J5*$I$6))/$I$7","v":7.25},null,{"$f":"(L5-(L5*$I$6))/$I$7","v":5.8}]
[null,"Grain Storage ","Usage %","Cost",null,null,"  Owned Machinery Opportunity Cost ",null,{"$f":"SUM(I5*I8)*(I10)","v":5.85},{"$f":"SUM(J5*$I$8)*($I$10)","v":1.3049999999999999},null,{"$f":"SUM(L5*$I$8)*($I$10)","v":1.0439999999999998}]
[null,"  Non-aeration bins",0.15,3.5,"/bu",null,null,null,{"$f":"SUM(I14:I16)","v":89.14599750353068},{"$f":"SUM(J14:J16)","v":19.886414827710688},null,{"$f":"SUM(L14:L16)","v":15.909131862168554}]
[null,"  Aeration bins",0.7,4.5,"/bu"]
[null,"  Hopper bins",0.15,5.5,"/bu",null,"Total Land & Machinery Debt ($/acre)",null,{"$f":"(D4*D8)+((I5+J5)*I9)","v":816}]
[null,"  Storage Financed",null,0.6,null,null,{"$f":"\"Total Debt / EDIBTAR benchmark ratio = \"&ROUND(I19/'S.O.S.'!C31,2)&\":1 \"","v":"Total Debt / EDIBTAR benchmark ratio = 3.26:1 "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.75E-2]
["Conventional Crop Equipment Inventory and Current Values"]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Power Equipment",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"4WD Tractor 475HP",325000,1,{"$f":"SUM(C25*D25)","v":325000},null,"Combine",325000,1,{"$f":"SUM(H25*I25)","v":325000}]
[null,"MFWD Tractor 150HP",120000,1,{"$f":"SUM(C26*D26)","v":120000},null,"Swather 35 ft",51000,1,{"$f":"SUM(H26*I26)","v":51000}]
[null,"2WD Tractor 60HP",36000,1,36000,null,"Harvest Header",60000,1,60000]
[null,"ATV Quad",6000,1,6000,null,"Tandem grain truck",72000,1,72000]
[null,null,0,0,0,null,"Grain cart",40000,1,40000]
[null,null,0,0,{"$f":"SUM(C30*D30)","v":0},null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(E25:E31),\"#,###\")&\" ($\"&ROUND(SUM(E25:E31)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(E25:E31)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $487,000 ($195/acre or 30% of Total)"},null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(J25:J31),\"#,###\")&\" ($\"&ROUND(SUM(J25:J31)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(J25:J31)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $548,000 ($219/acre or 34% of Total)"}]
[null,"Power Equipment - Target $/acre",150,{"$f":"\"(\"&ROUND(C33/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(30%)"},null,null,"Harvest Equipment - Target $/acre",175,{"$f":"\"(\"&ROUND(H33/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(35%)"}]
[null,{"$f":"IF(ROUND(SUM(E25:E31)/($D$5+$D$6),0)<C33,\"(Under Invested by\",IF(ROUND(SUM(E25:E31)/($D$5+$D$6),0)=C33,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(E25:E31)/($D$5+$D$6),0)-C33)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$112,500)"},null,null,null,{"$f":"IF(ROUND(SUM(J25:J31)/($D$5+$D$6),0)<H33,\"(Under Invested by\",IF(ROUND(SUM(J25:J31)/($D$5+$D$6),0)=H33,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(J25:J31)/($D$5+$D$6),0)-H33)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$110,000)"}]
[]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Seeding & Tillage",null,"Value","Usage %","Allocation",null,"Spraying & Misc.","Value","Usage %","Allocation"]
[null,"Cultivator",18000,1,{"$f":"SUM(C38*D38)","v":18000},null,"SP sprayer",235000,1,{"$f":"SUM(H38*I38)","v":235000}]
[null,"Harrow 80ft",32000,1,32000,null,"Miscellaneous",20000,1,20000]
[null,"Air tank",70000,1,70000,null,"PTO Auger 13x70",15000,1,15000]
[null,"Air drill ",175000,1,175000,null,"Auger 8x35",5000,1,5000]
[null,null,0,0,0,null,"Farm pickup truck",40000,0.5,20000]
[null,null,0,0,0,null,null,0,0,0]
[null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(E38:E43),\"#,###\")&\" ($\"&ROUND(SUM(E38:E43)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(E38:E43)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $295,000 ($118/acre or 18% of Total)"},null,null,null,null,{"$f":"\"Total Inv. = $\"&TEXT(SUM(J38:J43),\"#,###\")&\" ($\"&ROUND(SUM(J38:J43)/($D$5+$D$6),0)&\"/acre or \"&ROUND((SUM(J38:J43)/$C$48)*100,0)&\"% of Total)\"","v":"Total Inv. = $295,000 ($118/acre or 18% of Total)"}]
[null,"Seeding & Tillage - Target $/acre",100,{"$f":"\"(\"&ROUND(C45/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(20%)"},null,null,"Spraying & Misc. - Target $/acre",75,{"$f":"\"(\"&ROUND(H45/($C$33+$H$33+$C$45+$H$45)*100,0)&\"%)\"","v":"(15%)"}]
[null,{"$f":"IF(ROUND(SUM(E38:E43)/($D$5+$D$6),0)<C45,\"(Under Invested by\",IF(ROUND(SUM(E38:E43)/($D$5+$D$6),0)=C45,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(E38:E43)/($D$5+$D$6),0)-C45)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$45,000)"},null,null,null,{"$f":"IF(ROUND(SUM(J38:J43)/($D$5+$D$6),0)<H45,\"(Under Invested by\",IF(ROUND(SUM(J38:J43)/($D$5+$D$6),0)=H45,\"(On Target\",\"(Over Invested by\"))","v":"(Over Invested by"},{"$f":"\"$\"&TEXT(ABS((ROUND(SUM(J38:J43)/($D$5+$D$6),0)-H45)*($D$5+$D$6)),\"#,###\")&\")\"","v":"$107,500)"}]
[]
[null,"Owned Equipment TOTAL",{"$f":"SUM(E25:E31)+SUM(J25:J31)+SUM(E38:E43)+SUM(J38:J43)","v":1625000}]
[]
["Special Crop Equipment Inventory and Current Values"]
[null,null,"Market","Grain","Grain",null,null,"Market","Grain","Grain"]
["Seeding, Tillage, Spraying",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"Planter",140000,1,{"$f":"SUM(C53*D53)","v":140000},null,"Harvest Header",72500,1,{"$f":"SUM(H53*I53)","v":72500}]
[null,"High speed disc",150000,1,{"$f":"SUM(C54*D54)","v":150000},null,null,0,0,{"$f":"SUM(H54*I54)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E53:E54)","v":290000},null,"Total",null,null,{"$f":"SUM(J53:J54)","v":72500}]
[null,"Special Equipment TOTAL",{"$f":"SUM(E55+J55)","v":362500}]
[]
["Leased Equipment Inventory"]
[null,null,"Annual","Grain","Grain",null,null,"Annual","Grain","Grain"]
["Seeding, Tillage, Spraying",null,"Lease","Usage %","Allocation",null,"Trucks & Trailers","Lease","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$f":"SUM(C61*D61)","v":0},null,"enter equipment here",0,0,{"$f":"SUM(H61*I61)","v":0}]
[null,null,0,0,{"$f":"SUM(C62*D62)","v":0},null,null,0,0,{"$f":"SUM(H62*I62)","v":0}]
[null,null,0,0,{"$f":"SUM(C63*D63)","v":0},null,null,0,0,{"$f":"SUM(H63*I63)","v":0}]
[null,"Total",{"$f":"SUM(C61:C63)","v":0},null,{"$f":"SUM(E61:E63)","v":0},null,"Total",null,null,{"$f":"SUM(J61:J63)","v":0}]
[]
[null,"Leased Equipment TOTAL",{"$f":"SUM(E64+J64)","v":0},{"$f":"SUM(C66/(D5+D6))","v":0},"per acre"]
[null,"* Leased equipment costs are listed under Operating Costs on the Summary Page."]

{"sheet":"Assumptions","index":8,"n_rows":59,"n_cols":4,"rows_kept":59,"cut":false,"hidden":false,"merged":[[13,0,13,11],[15,0,15,11],[0,0,0,11],[8,0,9,11],[44,0,45,11],[20,0,21,11],[26,0,28,11],[4,0,5,11]]}
["Other Assumptions"]
[]
["Fuel Costs:  Includes fuel used for field work, trucking in inputs and trucking out production."]
[]
["Machinery  Operating Costs:  Includes costs for maintenance, repairs, licenses and insurance, based on 4.2% of machinery investment cost."]
[]
[]
["Crop Insurance: (2023 rates) "]
[{"$f":"IF('Data (HIDE)'!B13=\"Manitoba\",'Data (HIDE)'!B14&\" coverage, $100/acre excess moisture Insurance, and additional hail insurance at $\"&'Data (HIDE)'!W13&\"/acre coverage for all crops.  Coverage and costs based on MASC Risk Areas #2, 5, 6, and 12.\",'Data (HIDE)'!B14&\" coverage, $50/acre excess moisture Insurance, and additional hail insurance at $\"&'Data (HIDE)'!W13&\"/acre coverage for all crops.  Coverage and costs based on MASC \"&'Data (HIDE)'!B13)","v":"80% Insured Value coverage, $100/acre excess moisture Insurance, and additional hail insurance at $400/acre coverage for all crops.  Coverage and costs based on MASC Risk Areas #2, 5, 6, and 12."}]
[]
[]
["Other Costs:  Includes overhead expenses - hydro, telephone, accounting, buildings, supplies and insurance, etc."]
[]
["Land Taxes:  The average cost based on land tax assessment and mill rates of a sample of municipalities growing crops less provincial tax rebate."]
[]
["Drying Costs:  Budget allocates costs only for corn and sunflowers.  However, drying costs may be incurred in some years for the other crops."]
[]
["Interest On Operating:",null,null,{"$f":"\"Interest charges on operating costs are calculated at \"&'Op. Cost Input'!D3*100&\"% for six months.\"","v":"Interest charges on operating costs are calculated at 9% for six months."}]
[]
["Land Cost:"]
[{"$f":"\"Based on approximate average land values.  Budget assumed \"&'Fixed Cost Input'!D8*100&\"% financed at \"&'Fixed Cost Input'!C11*100&\"% for \"&'Fixed Cost Input'!D11&\" years, plus \"&'Fixed Cost Input'!D9*100&\"% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost.\"","v":"Based on approximate average land values.  Budget assumed 12% financed at 8% for 25 years, plus 1.5% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost."}]
[]
[{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!D4*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6)*'Fixed Cost Input'!D8,\"$#,###\")&\" Mortgage) = $\"&TEXT('Fixed Cost Input'!D12*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D5+'Fixed Cost Input'!D6&\" acres = $\"&TEXT('Fixed Cost Input'!D12,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $1,245,000 Mortgage) = $116,630 payments per year) / 2500 acres = $46.65/acre)"}]
[{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($\"&TEXT('Fixed Cost Input'!D4,\"#,###\")&\" x \"&'Fixed Cost Input'!D7*100&\"%) x \"&'Fixed Cost Input'!D9*100&\"%) = $\"&TEXT('Fixed Cost Input'!D13,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($4,150 x 88%) x 1.5%) = $54.78/acre)"}]
[]
["Machinery Cost: "]
[{"$f":"\"Based on approximate average machinery values.  Budget assumed \"&'Fixed Cost Input'!I9*100&\"% financed at \"&'Fixed Cost Input'!H13*100&\"% for \"&'Fixed Cost Input'!I13&\" years, depreciation costs over \"&'Fixed Cost Input'!I7&\" years with a \"&'Fixed Cost Input'!I6*100&\"% residual value, plus \"&'Fixed Cost Input'!I10*100&\"% machinery equity opportunity cost. Budget can be used to estimate cashflow by removing depreciation and investment cost. \"","v":"Based on approximate average machinery values.  Budget assumed 40% financed at 8.5% for 7 years, depreciation costs over 15 years with a 25% residual value, plus 1.5% machinery equity opportunity cost. Budget can be used to estimate cashflow by removing depreciation and investment cost. "}]
[]
[]
[{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!C48*'Fixed Cost Input'!I9,\"$#,###\")&\" + \"&TEXT('Fixed Cost Input'!C56*'Fixed Cost Input'!I9,\"$#,###\")&\" Loans) = $\"&TEXT('Fixed Cost Input'!I14*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6),\"#,###\")&\" + $\"&TEXT('Fixed Cost Input'!J14*('Fixed Cost Input'!D5+'Fixed Cost Input'!D6),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D5+'Fixed Cost Input'!D6&\" acres = $\"&TEXT('Fixed Cost Input'!I14,\"0.00\")&\" and $\"&TEXT('Fixed Cost Input'!J14,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $650,000 + $145,000 Loans) = $126,990 + $28,329 payments per year) / 2500 acres = $50.80 and $11.33/acre)"}]
[{"$f":"\"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($\"&'Fixed Cost Input'!I5&\" - ($\"&'Fixed Cost Input'!I5&\" x \"&'Fixed Cost Input'!I6*100&\"%)) / \"&'Fixed Cost Input'!I7&\" = $\"&TEXT('Fixed Cost Input'!I15,\"0.00\")&\"/acre)\"","v":"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($650 - ($650 x 25%)) / 15 = $32.50/acre)"}]
[{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($\"&'Fixed Cost Input'!I5&\" x \"&'Fixed Cost Input'!I8*100&\"%) x \"&'Fixed Cost Input'!I10*100&\"%) = $\"&TEXT('Fixed Cost Input'!I16,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($650 x 60%) x 1.5%) = $5.85/acre)"}]
[]
["Depreciation Cost = Original Cost - Salvage Value"]
[{"$f":"\"                                                    Useful Life\"","v":"                                                    Useful Life"}]
["Investment Cost = Original Cost + Salvage Value x Investment Rate"]
[{"$f":"\"                                                        2\"","v":"                                                        2"}]
["Estimated Farmgate Values:"]
["Target crop prices are based on deferred delivery contract prices for fall 2023."]
["Target yields are estimated based on 5 year MASC average yields."]
[]
["Storage Cost:"]
["Storage costs for each crop are based on estimated yields entered on the Summary page. "]
[{"$f":"\"Budget assumed \"&'Fixed Cost Input'!D20*100&\"% financed at \"&'Fixed Cost Input'!C11*100&\"% for 20 years.\"","v":"Budget assumed 60% financed at 8% for 20 years."}]
[{"$f":"\"Farm storage requirements were assumed to cost $\"&TEXT('Fixed Cost Input'!D17,\"0.00\")&\"/bushel for \"&'Fixed Cost Input'!C17*100&\"% of the storage, $\"&TEXT('Fixed Cost Input'!D18,\"0.00\")&\"/bushel for \"&'Fixed Cost Input'!C18*100&\"% aerated storage and $\"&TEXT('Fixed Cost Input'!D19,\"0.00\")&\"/bushel for \"&'Fixed Cost Input'!C19*100&\"% hopper storage.\"","v":"Farm storage requirements were assumed to cost $3.50/bushel for 15% of the storage, $4.50/bushel for 70% aerated storage and $5.50/bushel for 15% hopper storage."}]
[]
[]
["Profitability, Breakeven & Risk Analysis Formulas:"]
[{"$f":"\"Gross Revenue = Price per unit x Yield per acre  (eg. wheat:  $\"&TEXT('Data (HIDE)'!E16,\"0.00\")&\"/bu x \"&'Data (HIDE)'!C16&\"bu/ac = $\"&TEXT('Data (HIDE)'!AQ16, \"0.00\")&\"/ac)\"","v":"Gross Revenue = Price per unit x Yield per acre  (eg. wheat:  $9.25/bu x 65bu/ac = $601.25/ac)"}]
[{"$f":"\"Net Profit = Gross Revenue - Total Cost     (eg. wheat: $\"&TEXT('Data (HIDE)'!AQ16,\"0.00\")&\" gross revenue - $\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = $\"&ROUND('Data (HIDE)'!AR16,2)&\" per acre)\"","v":"Net Profit = Gross Revenue - Total Cost     (eg. wheat: $601.25 gross revenue - $606.04 total cost = $-4.79 per acre)"}]
[{"$f":"\"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. wheat: $\"&TEXT('Data (HIDE)'!AC16,\"0.00\")&\" operating expense / $\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = \"&TEXT('Data (HIDE)'!AS16*100,\"0.0\")&\"%)\"","v":"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. wheat: $388.46 operating expense / $606.04 total cost = 64.6%)"}]
[{"$f":"\"$ Revenue Per $ Cost = Gross Revenue / Total Cost     (eg. wheat: $\"&TEXT('Data (HIDE)'!AQ16,\"0.00\")&\" gross revenue / $\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = $\"&TEXT('Data (HIDE)'!AX16,\"0.00\")&\")\"","v":"$ Revenue Per $ Cost = Gross Revenue / Total Cost     (eg. wheat: $601.25 gross revenue / $606.04 total cost = $0.99)"}]
[{"$f":"\"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. wheat: ($\"&TEXT('Data (HIDE)'!AQ16,\"0.00\")&\" gross revenue-$\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost) /$\"&ROUND('Data (HIDE)'!AI16,2)&\" total cost = \"&TEXT('Data (HIDE)'!AZ16*100,\"0.0\")&\"%)\"","v":"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. wheat: ($601.25 gross revenue-$606.04 total cost) /$606.04 total cost = -0.8%)"}]
["Estimated Return on Asset (ROA) = (Margin Over Operating - Labour - Machinery Depreciation) / (Land Investment Cost + Machinery Investment Cost) "]
[{"$f":"\"   (eg. wheat: ($\"&TEXT('Data (HIDE)'!AQ16-'Data (HIDE)'!AC16,\"0.00\")&\" margin - $\"&TEXT('Data (HIDE)'!U16,\"0.00\")&\" labour - $\"&TEXT('Fixed Cost Input'!I15,\"0.00\")&\" dep.) /  ($\"&'Fixed Cost Input'!D4&\" land cost + $\"&TEXT('Fixed Cost Input'!I5,\"0.00\")&\" conv. machinery + $\"&TEXT('Fixed Cost Input'!J5,\"0.00\")&\" special crop. mach.) = \"&TEXT('Data (HIDE)'!AY16*100,\".00\")&\"%) \"","v":"   (eg. wheat: ($212.79 margin - $5.40 labour - $32.50 dep.) /  ($4150 land cost + $650.00 conv. machinery + $145.00 special crop. mach.) = 3.10%) "}]
[{"$f":"\"Breakeven Price = Cost / Target Yield  (eg. wheat cost $\"&TEXT('Data (HIDE)'!AI16,\"0.00\")&\"  / \"&'Data (HIDE)'!C16&\" bu = $\"&TEXT('Data (HIDE)'!AT16,\"0.00\")&\" per bu)\"","v":"Breakeven Price = Cost / Target Yield  (eg. wheat cost $606.04  / 65 bu = $9.32 per bu)"}]
[{"$f":"\"Breakeven Yield = Cost / Target Price per Unit  (eg. wheat cost $\"&TEXT('Data (HIDE)'!AI16,\"0.00\")&\"  / $\"&TEXT('Data (HIDE)'!E16,\"0.00\")&\" bu = \"&TEXT('Data (HIDE)'!AU16,\"0.0\")&\"  bu)\"","v":"Breakeven Yield = Cost / Target Price per Unit  (eg. wheat cost $606.04  / $9.25 bu = 65.5  bu)"}]
[{"$f":"\"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. wheat yield \"&'Data (HIDE)'!C16&\"  bu/ac / \"&TEXT('Data (HIDE)'!AU16,\"0.0\")&\" bu BE = \"&ROUND('Data (HIDE)'!AV16*100,0)&\" %)\"","v":"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. wheat yield 65  bu/ac / 65.5 bu BE = 99 %)"}]
[{"$f":"\"AgriInsurance Risk Ratio = (AgriInsurance Coverage / Operating Cost) x 100  (eg. wheat coverage $\"&TEXT('Data (HIDE)'!AO16,\"0.00\")&\"/ac / $\"&TEXT('Data (HIDE)'!AC16,\"0.00\")&\" operating expense  = \"&ROUND('Data (HIDE)'!AW16*100,0)&\" %)\"","v":"AgriInsurance Risk Ratio = (AgriInsurance Coverage / Operating Cost) x 100  (eg. wheat coverage $585.73/ac / $388.46 operating expense  = 151 %)"}]

{"sheet":"Data (HIDE)","index":9,"n_rows":311,"n_cols":88,"rows_kept":311,"cut":false,"hidden":true,"merged":[[232,2,232,4],[232,7,232,9],[93,2,93,3],[93,4,93,5],[93,6,93,7],[93,8,93,9]]}
[null,"Annual Update Steps:",null,null,null,null,null,null,null,null,null,"To Do List:"]
[null,"copy & paste 'Green' data blocks below from annual MASC cost and coverage information spreadsheet."]
[null,"enter COP yields into 'yellow' data block below",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V14&\" Yield per Acre - \"&Introduction!I11","v":"Manitoba Yield per Acre - 2024"}]
[null,"enter MASC insured values & COP yields into 'yellow' data blocks below"]
[null,"enter MASC SAR acres into data block below and change formula for 5 year average."]
[null,"select yellow rows and sort"]
[]
[]
[]
[]
[null,"*****Re-sort Yellow rows based on column I for 5yr Avg Ac Ranking or column K for 2018 Ranking ******   *****SUMMARY will AUTO update!! ******",null,null,null,null,null,null,null,null,null,null,null,null,"****sort on column F to reset to original listing ****"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hail Ins. coverage / acre "]
[null,"Manitoba",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$L$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":6.628571428571429},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$L$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":2.4365604335971227}]
[null,"80% Insured Value",null,null,"**Change Mkt Prices Here***",null,null,null,null,"**Change yr for Risk pg***",null,null,null,null,null,null,null,null,null,null,null,{"$f":"B13","v":"Manitoba"},{"$f":"B13","v":"Manitoba"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V14","v":"Manitoba"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AgriInsurance Insured Value",null,null,null,null,null,"Estimated ROI",null,null,null,null,null,null,null,null,"Margin Over Total Costs (Net Profit)"]
[null,null,"Yield","Unit","Price","Default RANK","Manual Rank","5 yr Avg Acres","5 yr Avg Acres RANK","2023 Acres","2023 Acres RANK","Seed & Treatment","Fertilizer","Herbicide","Fungicide","Insecticide","Fuel","Machinery Operating","Machinery Lease","Rental and Custom","Hired Labour","Crop Insurance","Hail Insurance","Other Costs","Land Taxes","Storage Costs","Drying Costs","Interest on Operating","Total Operating","Land Investment Costs","Machinery Costs","Total Fixed ","Total Operating & Fixed","Labour Owners Living","Total Costs","Machinery amortization","Machinery interest","Machinery depreciation","Machinery opportunity","Total","Insured value","% Premium","Gross Revenue","Margin Over Total Costs (Net Profit)","Operating Expense Ratio","B/E Price Over Total Costs","Breakeven Yield Over Total Costs","B/E Yield Risk Ratio","AgriInsurance Risk Ratio","$ Revenue Per $ Cost","Estimated ROA (Reward)","Estimated ROI (Reward)","$/unit of cost covered by insurance","Risk","reward",null,"% of Op Cost","% of Total Costs","Target or Average Yield as % of B/E Yield","Target Price as % of B/E Price",{"$f":"\"MASC \"&C144&\" Insured Value\"","v":"MASC 2023 Insured Value"},null,"4th week April","1st week May ","2nd week May","3rd week May","4th week May","1st week June","2nd week June","3rd week June",null,"4th week April","1st week May ","2nd week May","3rd week May","4th week May","1st week June","2nd week June","3rd week June",null,null,"Maximum Available for Land Rent",0.18,"18% Profit","18% ROI",0.22,"22% Profit","22% ROI"]
[null,"Wheat - Hard Red Spring",{"$f":"HLOOKUP($B$13,$C$124:$G$141,2,FALSE)","v":65},"bu",9.25,1,1,{"$f":"$C$68","v":2703171},{"$f":"RANK(H16,$H$16:$H$31)","v":2},{"$f":"$P$68","v":2901941},{"$f":"RANK(J16,$J$16:$J$31)","v":2},{"$f":"'Seed, Fertilizer & Chemical'!J4","v":36},{"$f":"'Seed, Fertilizer & Chemical'!O38","v":124.43675035512648},{"$f":"'Seed, Fertilizer & Chemical'!D94","v":37.31},{"$f":"'Seed, Fertilizer & Chemical'!F94","v":24.5},{"$f":"'Seed, Fertilizer & Chemical'!G94","v":0},{"$f":"'Op. Cost Input'!D13","v":38.143362526315784},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N13","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C13","v":5.4},{"$f":"'Op. Cost Input'!E13","v":13.5175},{"$f":"'Op. Cost Input'!F13","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H13","v":17.875062648462933},{"$f":"IF('Op. Cost Input'!G13=\"-\",0,'Op. Cost Input'!G13)","v":0},{"$f":"ROUND(SUM(L16:AA16)/2*('Op. Cost Input'!$D$3),2)","v":16.73},{"$f":"SUM(L16:AB16)","v":388.4626755299052},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},{"$f":"SUM(AD16:AE16)","v":190.57802947141082},{"$f":"SUM(AF16+AC16)","v":579.04070500131604},{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},{"$f":"SUM(AG16+AH16)","v":606.04070500131604},{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},{"$f":"SUM(AJ16:AM16)","v":89.14599750353068},{"$f":"D146","v":585.72519999999997},{"$f":"SUM(V16/AO16)","v":2.3078228493498318E-2},{"$f":"SUM(C16*E16)","v":601.25},{"$f":"SUM(AQ16-AI16)","v":-4.7907050013160415},{"$f":"SUM(AC16/AQ16)","v":0.64609176803310631},{"$f":"SUM(AI16/C16)","v":9.3237031538664006},{"$f":"ROUND(AI16/E16,1)","v":65.5},{"$f":"SUM(C16/AU16)","v":0.99236641221374045},{"$f":"SUM(AO16/AC16)","v":1.5078030320442171},{"$f":"AQ16/AI16","v":0.9920950771758712},{"$f":"SUM((AQ16-AC16-AH16-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":3.0998447820039392E-2},{"$f":"AR16/AI16","v":-7.9049228241288485E-3},{"$f":"SUM(AO16/C16)","v":9.0111569230769231},{"$f":"SUM(AT16-BA16)","v":0.31254623078947752},{"$f":"SUM(E16-AT16)","v":-7.3703153866400584E-2},null,{"$f":"SUM(AO16/AC16)","v":1.5078030320442171},{"$f":"SUM(AO16/AI16)","v":0.96647831600474432},{"$f":"C16/AU16","v":0.99236641221374045},{"$f":"E16/AT16","v":0.9920950771758712},{"$f":"C146","v":11.29},null,{"$f":"SUM((C16*E16*$D$306)-AI16)/AI$16","v":0.13852831056702977},{"$f":"SUM((C16*E16*$E$306)-AI16)/AI16","v":6.0152799470135986E-2},{"$f":"SUM((C16*E16*$F$306)-AI16)/AI16","v":-1.2071722148267554E-2},{"$f":"SUM((C16*E16*$G$306)-AI16)/AI16","v":-0.10076502204779046},{"$f":"SUM((C16*E16*$H$306)-AI16)/AI16","v":-0.18320812296110522},{"$f":"SUM((C16*E16*$I$306)-AI16)/AI16","v":-0.25126584525537005},{"$f":"SUM((C16*E16*$J$306)-AI16)/AI16","v":-0.35652713294373006},{"$f":"SUM((C16*E16*$K$306)-AI16)/AI16","v":-0.42656904539234652},null,{"$f":"SUM((C16*E16*$D$306)-AI16)","v":83.953794998683975},{"$f":"SUM((C16*E16*$E$306)-AI16)","v":36.455044998684002},{"$f":"SUM((C16*E16*$F$306)-AI16)","v":-7.3159550013160697},{"$f":"SUM((C16*E16*$G$306)-AI16)","v":-61.067705001316085},{"$f":"SUM((C16*E16*$H$306)-AI16)","v":-111.031580001316},{"$f":"SUM((C16*E16*$I$306)-AI16)","v":-152.27733000131605},{"$f":"SUM((C16*E16*$J$306)-AI16)","v":-216.06995500131609},{"$f":"SUM((C16*E16*$K$306)-AI16)","v":-258.51820500131606},null,null,{"$f":"SUM(AQ16-(AC16+U16+AE16+#REF!+Z16))","v":{"$error":"#REF!"}},{"$f":"SUM(0.18*AQ16)","v":108.22499999999999},{"$f":"SUM(CD16-CE16)","v":{"$error":"#REF!"}},{"$f":"SUM(CF16/(AC16+U16+AE16+#REF!+Z16+CE16))","v":{"$error":"#REF!"}},{"$f":"SUM(0.22*AQ16)","v":132.27500000000001},{"$f":"SUM(CD16-CH16)","v":{"$error":"#REF!"}},{"$f":"SUM(CI16/(AC16+U16+AE16+#REF!+Z16+CH16))","v":{"$error":"#REF!"}}]
[null,"Wheat - Northern Hard Red",{"$f":"HLOOKUP($B$13,$C$124:$G$141,3,FALSE)","v":70},"bu",8.75,2,2,{"$f":"$C$74","v":134729.60000000001},8,{"$f":"$P$74","v":151000},8,{"$f":"'Seed, Fertilizer & Chemical'!J5","v":36},{"$f":"'Seed, Fertilizer & Chemical'!O39","v":136.28549950962261},{"$f":"'Seed, Fertilizer & Chemical'!D95","v":37.31},{"$f":"'Seed, Fertilizer & Chemical'!F95","v":24.5},{"$f":"'Seed, Fertilizer & Chemical'!G95","v":0},{"$f":"'Op. Cost Input'!D14","v":38.826698105263155},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N14","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C14","v":5.4},{"$f":"'Op. Cost Input'!E14","v":16.407499999999999},{"$f":"'Op. Cost Input'!F14","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H14","v":19.250067467575469},{"$f":"IF('Op. Cost Input'!G14=\"-\",0,'Op. Cost Input'!G14)","v":0},{"$f":"ROUND(SUM(L17:AA17)/2*('Op. Cost Input'!$D$3),2)","v":17.48},406.00976508246123,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},{"$f":"SUM(AD17:AE17)","v":190.57802947141082},596.58779455387207,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},623.58779455387207,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,{"$f":"D147","v":554.87600000000009},2.956966961987903E-2,612.5,-11.087794553872072,0.66287308584891624,8.9083970650553148,71.3,0.98176718092566628,1.3666567844428665,0.98221935283097628,{"$f":"SUM((AQ17-AC17-AH17-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.9725022228015929E-2},-1.7780647169023753E-2,7.926800000000001,0.98159706505531386,-0.15839706505531481,null,1.3666567844428665,0.88981215611663811,0.98176718092566628,0.98221935283097628,{"$f":"C147","v":9.8000000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ17-(AC17+U17+AE17+#REF!+Z17))","v":{"$error":"#REF!"}},110.25,{"$error":"#REF!"},{"$f":"SUM(CF17/(AC17+U17+AE17+#REF!+Z17+CE17))","v":{"$error":"#REF!"}},134.75,{"$error":"#REF!"},{"$f":"SUM(CI17/(AC17+U17+AE17+#REF!+Z17+CH17))","v":{"$error":"#REF!"}}]
[null,"Wheat - Prairie Spring",{"$f":"HLOOKUP($B$13,$C$124:$G$141,4,FALSE)","v":66},"bu",8.75,3,3,{"$f":"$C$79","v":46569.2},13,{"$f":"$P$79","v":53461},13,{"$f":"'Seed, Fertilizer & Chemical'!J6","v":36},{"$f":"'Seed, Fertilizer & Chemical'!O40","v":128.3863334066252},{"$f":"'Seed, Fertilizer & Chemical'!D96","v":37.31},{"$f":"'Seed, Fertilizer & Chemical'!F96","v":24.5},{"$f":"'Seed, Fertilizer & Chemical'!G96","v":0},{"$f":"'Op. Cost Input'!D15","v":38.280029642105255},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N15","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C15","v":5.4},{"$f":"'Op. Cost Input'!E15","v":12.445},{"$f":"'Op. Cost Input'!F15","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H15","v":18.15006361228544},{"$f":"IF('Op. Cost Input'!G15=\"-\",0,'Op. Cost Input'!G15)","v":0},{"$f":"ROUND(SUM(L18:AA18)/2*('Op. Cost Input'!$D$3),2)","v":16.88},391.90142666101588,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,582.47945613242666,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},609.47945613242666,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,505.60440000000006,2.4614105415221858E-2,577.5,-31.979456132426662,0.67861718902340407,9.2345372141276769,69.7,0.94691535150645623,1.2901315626935295,0.94752988667516591,{"$f":"SUM((AQ18-AC18-AH18-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":2.5500217055406293E-2},-5.2470113324834068E-2,7.6606727272727282,1.5738644868549487,-0.48453721412767692,null,1.2901315626935295,0.82956758412894427,0.94691535150645623,0.94752988667516591,9.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ18-(AC18+U18+AE18+#REF!+Z18))","v":{"$error":"#REF!"}},103.95,{"$error":"#REF!"},{"$f":"SUM(CF18/(AC18+U18+AE18+#REF!+Z18+CE18))","v":{"$error":"#REF!"}},127.05,{"$error":"#REF!"},{"$f":"SUM(CI18/(AC18+U18+AE18+#REF!+Z18+CH18))","v":{"$error":"#REF!"}}]
[null,"Wheat - Winter",{"$f":"HLOOKUP($B$13,$C$124:$G$141,5,FALSE)","v":65},"bu",8,4,4,{"$f":"$C$80","v":42315.199999999997},14,{"$f":"$P$80","v":60609},12,{"$f":"'Seed, Fertilizer & Chemical'!J7","v":34},{"$f":"'Seed, Fertilizer & Chemical'!O41","v":124.43675035512648},{"$f":"'Seed, Fertilizer & Chemical'!D97","v":17.04},{"$f":"'Seed, Fertilizer & Chemical'!F97","v":24.5},{"$f":"'Seed, Fertilizer & Chemical'!G97","v":0},{"$f":"'Op. Cost Input'!D16","v":38.143362526315784},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N16","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C16","v":5.4},{"$f":"'Op. Cost Input'!E16","v":13.977499999999999},{"$f":"'Op. Cost Input'!F16","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H16","v":17.875062648462933},{"$f":"IF('Op. Cost Input'!G16=\"-\",0,'Op. Cost Input'!G16)","v":0},{"$f":"ROUND(SUM(L19:AA19)/2*('Op. Cost Input'!$D$3),2)","v":15.75},365.67267552990518,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,556.25070500131596,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},583.25070500131596,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,527.65280000000007,2.6489957032351571E-2,520,-63.250705001315964,0.70321668371135615,8.9730877692510145,72.900000000000006,0.89163237311385457,1.4429648024298385,0.89155485889867336,{"$f":"SUM((AQ19-AC19-AH19-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.9176405352900876E-2},-0.10844514110132666,8.1177353846153864,0.85535238463562813,-0.97308776925101448,null,1.4429648024298385,0.90467580317594221,0.89163237311385457,0.89155485889867336,10.210000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ19-(AC19+U19+AE19+#REF!+Z19))","v":{"$error":"#REF!"}},93.6,{"$error":"#REF!"},{"$f":"SUM(CF19/(AC19+U19+AE19+#REF!+Z19+CE19))","v":{"$error":"#REF!"}},114.4,{"$error":"#REF!"},{"$f":"SUM(CI19/(AC19+U19+AE19+#REF!+Z19+CH19))","v":{"$error":"#REF!"}}]
[null,"Oats",{"$f":"HLOOKUP($B$13,$C$124:$G$141,6,FALSE)","v":115},"bu",5,5,5,{"$f":"$C$70","v":562552.80000000005},4,{"$f":"$P$70","v":324254},6,{"$f":"'Seed, Fertilizer & Chemical'!J8","v":25},{"$f":"'Seed, Fertilizer & Chemical'!O42","v":91.207482731609261},{"$f":"'Seed, Fertilizer & Chemical'!D98","v":8.5},{"$f":"'Seed, Fertilizer & Chemical'!F98","v":14.63},{"$f":"'Seed, Fertilizer & Chemical'!G98","v":0},{"$f":"'Op. Cost Input'!D17","v":44.976718315789476},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N17","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C17","v":5.4},{"$f":"'Op. Cost Input'!E17","v":21.015000000000001},{"$f":"'Op. Cost Input'!F17","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H17","v":31.62511083958827},{"$f":"IF('Op. Cost Input'!G17=\"-\",0,'Op. Cost Input'!G17)","v":0},{"$f":"ROUND(SUM(L20:AA20)/2*('Op. Cost Input'!$D$3),2)","v":14.26},331.16431188698704,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,521.74234135839788,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},548.74234135839788,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,468.11440000000005,4.4892872340607334E-2,575,26.25765864160212,0.57593793371649915,4.7716725335512855,109.7,1.048313582497721,1.4135412035574308,1.0478506152388423,{"$f":"SUM((AQ20-AC20-AH20-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":3.727718667603902E-2},4.785061523884223E-2,4.0705600000000004,0.70111253355128511,0.22832746644871449,null,1.4135412035574308,0.85306776007332441,1.048313582497721,1.0478506152388423,4.9400000000000004,null,{"$f":"SUM((C20*E20*$D$310)-AI20)/AI$16","v":0.183651292269816},{"$f":"SUM((C20*E20*$E$310)-AI20)/AI20","v":0.19496884161837572},{"$f":"SUM((C20*E20*$F$310)-AI20)/AI20","v":0.10171013686211863},{"$f":"SUM((C20*E20*$G$310)-AI20)/AI20","v":-2.0678814997778083E-2},{"$f":"SUM((C20*E20*$H$310)-AI20)/AI20","v":-0.10377336878621832},{"$f":"SUM((C20*E20*$I$310)-AI20)/AI20","v":-0.20038519551123946},{"$f":"SUM((C20*E20*$J$310)-AI20)/AI20","v":-0.31942102540237199},{"$f":"SUM((C20*E20*$K$310)-AI20)/AI20","v":-0.43279846197121469},null,{"$f":"SUM((C20*E20*$D$310)-AI20)","v":111.30015864160202},{"$f":"SUM((C20*E20*$E$310)-AI20)","v":106.98765864160214},{"$f":"SUM((C20*E20*$F$310)-AI20)","v":55.81265864160207},{"$f":"SUM((C20*E20*$G$310)-AI20)","v":-11.347341358397898},{"$f":"SUM((C20*E20*$H$310)-AI20)","v":-56.944841358397923},{"$f":"SUM((C20*E20*$I$310)-AI20)","v":-109.95984135839785},{"$f":"SUM((C20*E20*$J$310)-AI20)","v":-175.2798413583979},{"$f":"SUM((C20*E20*$K$310)-AI20)","v":-237.49484135839788},null,null,{"$f":"SUM(AQ20-(AC20+U20+AE20+#REF!+Z20))","v":{"$error":"#REF!"}},103.5,{"$error":"#REF!"},{"$f":"SUM(CF20/(AC20+U20+AE20+#REF!+Z20+CE20))","v":{"$error":"#REF!"}},126.5,{"$error":"#REF!"},{"$f":"SUM(CI20/(AC20+U20+AE20+#REF!+Z20+CH20))","v":{"$error":"#REF!"}}]
[null,"Barley",{"$f":"HLOOKUP($B$13,$C$124:$G$141,7,FALSE)","v":78},"bu",6.25,6,6,{"$f":"$C$71","v":379474.4},6,{"$f":"$P$71","v":379784},5,{"$f":"'Seed, Fertilizer & Chemical'!J9","v":24},{"$f":"'Seed, Fertilizer & Chemical'!O43","v":93.082905950694425},{"$f":"'Seed, Fertilizer & Chemical'!D99","v":28.25},{"$f":"'Seed, Fertilizer & Chemical'!F99","v":21.88},{"$f":"'Seed, Fertilizer & Chemical'!G99","v":0},{"$f":"'Op. Cost Input'!D18","v":41.740035031578948},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N18","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C18","v":5.4},{"$f":"'Op. Cost Input'!E18","v":18.954999999999998},{"$f":"'Op. Cost Input'!F18","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H18","v":21.450075178155522},{"$f":"IF('Op. Cost Input'!G18=\"-\",0,'Op. Cost Input'!G18)","v":0},{"$f":"ROUND(SUM(L21:AA21)/2*('Op. Cost Input'!$D$3),2)","v":14.82},344.1280161604289,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,534.70604563183974,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},561.70604563183974,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,417.55499999999995,4.5395217396510638E-2,487.5,-74.206045631839743,0.70590362289318753,7.2013595593825608,89.9,0.8676307007786429,1.2133711304845931,0.86789167357390917,{"$f":"SUM((AQ21-AC21-AH21-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.6960967409417816E-2},-0.1321083264260908,5.3532692307692304,1.8480903286133303,-0.95135955938256078,null,1.2133711304845931,0.74336924668544335,0.8676307007786429,0.86789167357390917,6.75,null,{"$f":"SUM((C21*E21*$D$309)-AI21)/AI$16","v":-5.0128308843172008E-2},{"$f":"SUM((C21*E21*$E$309)-AI21)/AI21","v":-9.4752329500975025E-3},{"$f":"SUM((C21*E21*$F$309)-AI21)/AI21","v":-9.0275947759828376E-2},{"$f":"SUM((C21*E21*$G$309)-AI21)/AI21","v":-0.17394070509235324},{"$f":"SUM((C21*E21*$H$309)-AI21)/AI21","v":-0.250488750701572},{"$f":"SUM((C21*E21*$I$309)-AI21)/AI21","v":-0.34526252145584296},{"$f":"SUM((C21*E21*$J$309)-AI21)/AI21","v":-0.43161774297644684},{"$f":"SUM((C21*E21*$K$309)-AI21)/AI21","v":-0.50130944436443181},null,{"$f":"SUM((C21*E21*$D$309)-AI21)","v":-30.37979563183967},{"$f":"SUM((C21*E21*$E$309)-AI21)","v":-5.3222956318397792},{"$f":"SUM((C21*E21*$F$309)-AI21)","v":-50.708545631839741},{"$f":"SUM((C21*E21*$G$309)-AI21)","v":-97.703545631839745},{"$f":"SUM((C21*E21*$H$309)-AI21)","v":-140.70104563183975},{"$f":"SUM((C21*E21*$I$309)-AI21)","v":-193.93604563183976},{"$f":"SUM((C21*E21*$J$309)-AI21)","v":-242.44229563183973},{"$f":"SUM((C21*E21*$K$309)-AI21)","v":-281.58854563183974},null,null,{"$f":"SUM(AQ21-(AC21+U21+AE21+#REF!+Z21))","v":{"$error":"#REF!"}},87.75,{"$error":"#REF!"},{"$f":"SUM(CF21/(AC21+U21+AE21+#REF!+Z21+CE21))","v":{"$error":"#REF!"}},107.25,{"$error":"#REF!"},{"$f":"SUM(CI21/(AC21+U21+AE21+#REF!+Z21+CH21))","v":{"$error":"#REF!"}}]
[null,"Hybrid Fall Rye",{"$f":"HLOOKUP($B$13,$C$124:$G$141,8,FALSE)","v":80},"bu",6.5,7,7,{"$f":"$C$75","v":99405.8},9,{"$f":"$P$75","v":85088},10,{"$f":"'Seed, Fertilizer & Chemical'!J10","v":82.4},{"$f":"'Seed, Fertilizer & Chemical'!O44","v":152.08383171561741},{"$f":"'Seed, Fertilizer & Chemical'!D100","v":8.3800000000000008},{"$f":"'Seed, Fertilizer & Chemical'!F100","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G100","v":0},{"$f":"'Op. Cost Input'!D19","v":38.793369263157892},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N19","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C19","v":5.4},{"$f":"'Op. Cost Input'!E19","v":18.497499999999999},{"$f":"'Op. Cost Input'!F19","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H19","v":22.000077105800532},{"$f":"IF('Op. Cost Input'!G19=\"-\",0,'Op. Cost Input'!G19)","v":0},{"$f":"ROUND(SUM(L22:AA22)/2*('Op. Cost Input'!$D$3),2)","v":18.09},420.19477808457577,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,610.77280755598656,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},637.77280755598656,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,403.86,4.5801762987173769E-2,520,-117.77280755598656,0.80806688093187651,7.9721600944498316,98.1,0.81549439347604491,0.96112569946957327,0.81533736440205951,{"$f":"SUM((AQ22-AC22-AH22-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":8.1507021062536354E-3},-0.18466263559794047,5.0482500000000003,2.9239100944498313,-1.4721600944498316,null,0.96112569946957327,0.63323489997579951,0.81549439347604491,0.81533736440205962,6.35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ22-(AC22+U22+AE22+#REF!+Z22))","v":{"$error":"#REF!"}},93.6,{"$error":"#REF!"},{"$f":"SUM(CF22/(AC22+U22+AE22+#REF!+Z22+CE22))","v":{"$error":"#REF!"}},114.4,{"$error":"#REF!"},{"$f":"SUM(CI22/(AC22+U22+AE22+#REF!+Z22+CH22))","v":{"$error":"#REF!"}}]
[null,"Corn",{"$f":"HLOOKUP($B$13,$C$124:$G$141,9,FALSE)","v":135},"bu",6.25,8,8,{"$f":"$C$72","v":383497.6},5,{"$f":"$P$72","v":497522},4,{"$f":"'Seed, Fertilizer & Chemical'!J11","v":102},{"$f":"'Seed, Fertilizer & Chemical'!O45","v":176.99969386610155},{"$f":"'Seed, Fertilizer & Chemical'!D101","v":32},{"$f":"'Seed, Fertilizer & Chemical'!F101","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G101","v":0},{"$f":"'Op. Cost Input'!D20","v":46.59006063157895},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N20","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C20","v":5.4},{"$f":"'Op. Cost Input'!E20","v":50.695000000000007},{"$f":"'Op. Cost Input'!F20","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H20","v":37.125130116038406},{"$f":"IF('Op. Cost Input'!G20=\"-\",0,'Op. Cost Input'!G20)","v":70},{"$f":"ROUND(SUM(L23:AA23)/2*('Op. Cost Input'!$D$3),2)","v":26.79},622.14988461371877,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":109.03241233124137},210.46444429912151,832.61432891284028,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},859.61432891284028,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":16.698840902669943},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},109.03241233124137,827.2,6.1285058027079307E-2,843.75,-15.864328912840278,0.73736282620885185,6.3675135475025204,137.5,0.98181818181818181,1.3295831446044437,0.98154482960643064,{"$f":"SUM((AQ23-AC23-AH23-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":3.2780609784890037E-2},-1.8455170393569399E-2,6.1274074074074081,0.24010614009511233,-0.11751354750252041,null,1.3295831446044437,0.96229200954126159,0.98181818181818181,0.98154482960643064,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ23-(AC23+U23+AE23+#REF!+Z23))","v":{"$error":"#REF!"}},151.875,{"$error":"#REF!"},{"$f":"SUM(CF23/(AC23+U23+AE23+#REF!+Z23+CE23))","v":{"$error":"#REF!"}},185.625,{"$error":"#REF!"},{"$f":"SUM(CI23/(AC23+U23+AE23+#REF!+Z23+CH23))","v":{"$error":"#REF!"}}]
[null,"Canola",{"$f":"HLOOKUP($B$13,$C$124:$G$141,10,FALSE)","v":45},"bu",15.75,9,9,{"$f":"$C$67","v":3283027},1,{"$f":"$P$67","v":3142868},1,{"$f":"'Seed, Fertilizer & Chemical'!J12","v":80},{"$f":"'Seed, Fertilizer & Chemical'!O46","v":142.09682306549493},{"$f":"'Seed, Fertilizer & Chemical'!D102","v":38.29},{"$f":"'Seed, Fertilizer & Chemical'!F102","v":23.13},{"$f":"'Seed, Fertilizer & Chemical'!G102","v":5.34},{"$f":"'Op. Cost Input'!D21","v":37.930020210526308},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N21","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C21","v":5.4},{"$f":"'Op. Cost Input'!E21","v":17.495000000000001},{"$f":"'Op. Cost Input'!F21","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H21","v":12.375043372012801},{"$f":"IF('Op. Cost Input'!G21=\"-\",0,'Op. Cost Input'!G21)","v":0},{"$f":"ROUND(SUM(L24:AA24)/2*('Op. Cost Input'!$D$3),2)","v":19.649999999999999},456.25688664803397,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,646.83491611944476,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},673.83491611944476,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,719.66160000000013,2.4310036828420464E-2,708.75,34.915083880555244,0.64374869368329313,14.974109247098772,42.8,1.0514018691588787,1.577316685096223,1.051815486323606,{"$f":"SUM((AQ24-AC24-AH24-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":3.9027929899285344E-2},5.1815486323605935E-2,15.992480000000002,-1.0183707529012302,0.775890752901228,null,1.577316685096223,1.068008770077495,1.0514018691588787,1.051815486323606,19.62,null,{"$f":"SUM((C24*E24*$D$305)-AI24)/AI$16","v":0.16181208303548242},{"$f":"SUM((C24*E24*$E$305)-AI24)/AI24","v":0.13385709425684725},{"$f":"SUM((C24*E24*$F$305)-AI24)/AI24","v":0.1045114421884186},{"$f":"SUM((C24*E24*$G$305)-AI24)/AI24","v":8.6946123566814484E-2},{"$f":"SUM((C24*E24*$H$305)-AI24)/AI24","v":2.5414917616883428E-2},{"$f":"SUM((C24*E24*$I$305)-AI24)/AI24","v":-3.6116288333047468E-2},{"$f":"SUM((C24*E24*$J$305)-AI24)/AI24","v":-0.12099779807936255},{"$f":"SUM((C24*E24*$K$305)-AI24)/AI24","v":-0.2059844893743098},null,{"$f":"SUM((C24*E24*$D$305)-AI24)","v":98.064708880555258},{"$f":"SUM((C24*E24*$E$305)-AI24)","v":90.197583880555271},{"$f":"SUM((C24*E24*$F$305)-AI24)","v":70.423458880555245},{"$f":"SUM((C24*E24*$G$305)-AI24)","v":58.58733388055532},{"$f":"SUM((C24*E24*$H$305)-AI24)","v":17.125458880555243},{"$f":"SUM((C24*E24*$I$305)-AI24)","v":-24.336416119444721},{"$f":"SUM((C24*E24*$J$305)-AI24)","v":-81.532541119444772},{"$f":"SUM((C24*E24*$K$305)-AI24)","v":-138.79954111944471},null,null,{"$f":"SUM(AQ24-(AC24+U24+AE24+#REF!+Z24))","v":{"$error":"#REF!"}},127.57499999999999,{"$error":"#REF!"},{"$f":"SUM(CF24/(AC24+U24+AE24+#REF!+Z24+CE24))","v":{"$error":"#REF!"}},155.92500000000001,{"$error":"#REF!"},{"$f":"SUM(CI24/(AC24+U24+AE24+#REF!+Z24+CH24))","v":{"$error":"#REF!"}}]
[null,"Soybeans",{"$f":"HLOOKUP($B$13,$C$124:$G$141,11,FALSE)","v":38},"bu",15.25,10,10,{"$f":"$C$69","v":1241453.6000000001},3,{"$f":"$P$69","v":1571490},3,{"$f":"'Seed, Fertilizer & Chemical'!J13","v":90},{"$f":"'Seed, Fertilizer & Chemical'!O47","v":42.233953714494398},{"$f":"'Seed, Fertilizer & Chemical'!D103","v":23.58},{"$f":"'Seed, Fertilizer & Chemical'!F103","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G103","v":0},{"$f":"'Op. Cost Input'!D22","v":33.053350399999999},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N22","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C22","v":5.4},{"$f":"'Op. Cost Input'!E22","v":25.945},{"$f":"'Op. Cost Input'!F22","v":15.34},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H22","v":10.450036625255253},{"$f":"IF('Op. Cost Input'!G22=\"-\",0,'Op. Cost Input'!G22)","v":0},{"$f":"ROUND(SUM(L25:AA25)/2*('Op. Cost Input'!$D$3),2)","v":13.89},322.64234073974967,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,513.22037021116046,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},540.22037021116046,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,481.7999999999999,5.3850145288501468E-2,579.5,39.279629788839543,0.55675986322648774,14.216325531872643,35.4,1.0734463276836159,1.4932943980487368,1.0727103825675548,{"$f":"SUM((AQ25-AC25-AH25-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":3.9910547878715938E-2},7.2710382567554771E-2,12.678947368421049,1.5373781634515939,1.0336744681273569,null,1.4932943980487368,0.89185826112346467,1.0734463276836159,1.0727103825675548,16.059999999999999,null,{"$f":"SUM((C25*E25*$D$311)-AI25)/AI$16","v":6.4813517416712541E-2},{"$f":"SUM((C25*E25*$E$311)-AI25)/AI25","v":0.14780010934728369},{"$f":"SUM((C25*E25*$F$311)-AI25)/AI25","v":0.14780010934728369},{"$f":"SUM((C25*E25*$G$311)-AI25)/AI25","v":7.8932102786446523E-2},{"$f":"SUM((C25*E25*$H$311)-AI25)/AI25","v":-3.6706076454335893E-2},{"$f":"SUM((C25*E25*$I$311)-AI25)/AI25","v":-7.4250939844200253E-2},{"$f":"SUM((C25*E25*$J$311)-AI25)/AI25","v":-1},{"$f":"SUM((C25*E25*$K$311)-AI25)/AI25","v":-1},null,{"$f":"SUM((C25*E25*$D$311)-AI25)","v":39.279629788839543},{"$f":"SUM((C25*E25*$E$311)-AI25)","v":79.844629788839597},{"$f":"SUM((C25*E25*$F$311)-AI25)","v":79.844629788839597},{"$f":"SUM((C25*E25*$G$311)-AI25)","v":42.640729788839508},{"$f":"SUM((C25*E25*$H$311)-AI25)","v":-19.829370211160494},{"$f":"SUM((C25*E25*$I$311)-AI25)","v":-40.111870211160465},{"$f":"SUM((C25*E25*$J$311)-AI25)","v":-540.22037021116046},{"$f":"SUM((C25*E25*$K$311)-AI25)","v":-540.22037021116046},null,null,{"$f":"SUM(AQ25-(AC25+U25+AE25+#REF!+Z25))","v":{"$error":"#REF!"}},104.31,{"$error":"#REF!"},{"$f":"SUM(CF25/(AC25+U25+AE25+#REF!+Z25+CE25))","v":{"$error":"#REF!"}},127.49,{"$error":"#REF!"},{"$f":"SUM(CI25/(AC25+U25+AE25+#REF!+Z25+CH25))","v":{"$error":"#REF!"}}]
[null,"Sunflower - Oilseed",{"$f":"HLOOKUP($B$13,$C$124:$G$141,12,FALSE)","v":2000},"lb",0.25,11,11,{"$f":"$C$76","v":79371.600000000006},10,{"$f":"$P$76","v":85767},9,{"$f":"'Seed, Fertilizer & Chemical'!J14","v":50},{"$f":"'Seed, Fertilizer & Chemical'!O48","v":116.13560632890359},{"$f":"'Seed, Fertilizer & Chemical'!D104","v":47.52},{"$f":"'Seed, Fertilizer & Chemical'!F104","v":0},{"$f":"'Seed, Fertilizer & Chemical'!G104","v":0},{"$f":"'Op. Cost Input'!D23","v":39.073369263157893},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N23","v":13},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C23","v":5.4},{"$f":"'Op. Cost Input'!E23","v":27.3475},{"$f":"'Op. Cost Input'!F23","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H23","v":22.000077105800532},{"$f":"IF('Op. Cost Input'!G23=\"-\",0,'Op. Cost Input'!G23)","v":10},{"$f":"ROUND(SUM(L26:AA26)/2*('Op. Cost Input'!$D$3),2)","v":18.23},423.25655269786205,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":109.03241233124137},210.46444429912151,633.72099699698356,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},660.72099699698356,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":16.698840902669943},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},109.03241233124137,599.10400000000004,4.5647333351137694E-2,500,-160.72099699698356,0.84651310539572411,0.33036049849849181,2642.9,0.75674448522456395,1.4154630239774815,0.7567490699894962,{"$f":"SUM((AQ26-AC26-AH26-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":3.4870469771765321E-3},-0.24325093001050382,0.29955200000000004,3.0808498498491765E-2,-8.0360498498491806E-2,null,1.4154630239774815,0.90674278965397426,0.75674448522456395,0.75674906998949609,0.37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ26-(AC26+U26+AE26+#REF!+Z26))","v":{"$error":"#REF!"}},90,{"$error":"#REF!"},{"$f":"SUM(CF26/(AC26+U26+AE26+#REF!+Z26+CE26))","v":{"$error":"#REF!"}},110,{"$error":"#REF!"},{"$f":"SUM(CI26/(AC26+U26+AE26+#REF!+Z26+CH26))","v":{"$error":"#REF!"}}]
[null,"Flaxseed",{"$f":"HLOOKUP($B$13,$C$124:$G$141,13,FALSE)","v":25},"bu",16,12,12,{"$f":"$C$78","v":48233},12,{"$f":"$P$78","v":30271},15,{"$f":"'Seed, Fertilizer & Chemical'!J15","v":64},{"$f":"'Seed, Fertilizer & Chemical'!O49","v":62.464868801306572},{"$f":"'Seed, Fertilizer & Chemical'!D105","v":15.63},{"$f":"'Seed, Fertilizer & Chemical'!F105","v":16.63},{"$f":"'Seed, Fertilizer & Chemical'!G105","v":0},{"$f":"'Op. Cost Input'!D24","v":36.316677894736834},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N24","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C24","v":5.4},{"$f":"'Op. Cost Input'!E24","v":21.695},{"$f":"'Op. Cost Input'!F24","v":11.8},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H24","v":6.8750240955626669},{"$f":"IF('Op. Cost Input'!G24=\"-\",0,'Op. Cost Input'!G24)","v":0},{"$f":"ROUND(SUM(L27:AA27)/2*('Op. Cost Input'!$D$3),2)","v":13.66},317.2215707916061,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,507.79960026301694,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},534.79960026301694,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,359.19000000000005,6.039978841281772E-2,400,-134.79960026301694,0.79305392697901522,21.391984010520677,33.4,0.74850299401197606,1.1323000485233852,0.74794371537166093,{"$f":"SUM((AQ27-AC27-AH27-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":4.7074679895639845E-3},-0.25205628462833907,14.367600000000003,7.0243840105206736,-5.3919840105206767,null,1.1323000485233852,0.67163475781086734,0.74850299401197606,0.74794371537166104,18.420000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ27-(AC27+U27+AE27+#REF!+Z27))","v":{"$error":"#REF!"}},72,{"$error":"#REF!"},{"$f":"SUM(CF27/(AC27+U27+AE27+#REF!+Z27+CE27))","v":{"$error":"#REF!"}},88,{"$error":"#REF!"},{"$f":"SUM(CI27/(AC27+U27+AE27+#REF!+Z27+CH27))","v":{"$error":"#REF!"}}]
[null,"Peas",{"$f":"HLOOKUP($B$13,$C$124:$G$141,14,FALSE)","v":50},"bu",9.5,13,13,{"$f":"$C$73","v":169342.2},7,{"$f":"$P$73","v":164775},7,{"$f":"'Seed, Fertilizer & Chemical'!J16","v":88},{"$f":"'Seed, Fertilizer & Chemical'!O50","v":28.131738532718302},{"$f":"'Seed, Fertilizer & Chemical'!D106","v":21},{"$f":"'Seed, Fertilizer & Chemical'!F106","v":25},{"$f":"'Seed, Fertilizer & Chemical'!G106","v":0},{"$f":"'Op. Cost Input'!D25","v":33.153355789473686},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N25","v":0},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C25","v":5.4},{"$f":"'Op. Cost Input'!E25","v":19.657499999999999},{"$f":"'Op. Cost Input'!F25","v":23.6},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H25","v":13.750048191125334},{"$f":"IF('Op. Cost Input'!G25=\"-\",0,'Op. Cost Input'!G25)","v":0},{"$f":"ROUND(SUM(L28:AA28)/2*('Op. Cost Input'!$D$3),2)","v":14.42},334.86264251331738,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17","v":89.14599750353068},190.57802947141082,525.44067198472817,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},552.44067198472817,{"$f":"-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":37.142857142857146},{"$f":"-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13","v":13.653140360673538},{"$f":"'Fixed Cost Input'!$I$15","v":32.5},{"$f":"'Fixed Cost Input'!$I$16","v":5.85},89.14599750353068,450.21600000000001,4.3662375393144617E-2,475,-77.440671984728169,0.70497398423856295,11.048813439694563,58.2,0.85910652920962194,1.3444796249020077,0.85982083522831398,{"$f":"SUM((AQ28-AC28-AH28-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":1.630684681227151E-2},-0.14017916477168604,9.0043199999999999,2.0444934396945627,-1.5488134396945625,null,1.3444796249020077,0.81495809926979079,0.85910652920962194,0.85982083522831398,11.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ28-(AC28+U28+AE28+#REF!+Z28))","v":{"$error":"#REF!"}},85.5,{"$error":"#REF!"},{"$f":"SUM(CF28/(AC28+U28+AE28+#REF!+Z28+CE28))","v":{"$error":"#REF!"}},104.5,{"$error":"#REF!"},{"$f":"SUM(CI28/(AC28+U28+AE28+#REF!+Z28+CH28))","v":{"$error":"#REF!"}}]
[null,"Beans - Pinto",{"$f":"HLOOKUP($B$13,$C$124:$G$141,15,FALSE)","v":1900},"lb",0.5,14,14,{"$f":"$C$77","v":76749},11,{"$f":"$P$77","v":81814},11,{"$f":"'Seed, Fertilizer & Chemical'!J17","v":116},{"$f":"'Seed, Fertilizer & Chemical'!O51","v":78.26320100730139},{"$f":"'Seed, Fertilizer & Chemical'!D107","v":84.9},{"$f":"'Seed, Fertilizer & Chemical'!F107","v":44.88},{"$f":"'Seed, Fertilizer & Chemical'!G107","v":0},{"$f":"'Op. Cost Input'!D26","v":32.607792000000003},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N26","v":25},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C26","v":5.4},{"$f":"'Op. Cost Input'!E26","v":39.0075},{"$f":"'Op. Cost Input'!F26","v":20.65},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H26","v":8.7083638543793782},{"$f":"IF('Op. Cost Input'!G26=\"-\",0,'Op. Cost Input'!G26)","v":0},{"$f":"ROUND(SUM(L29:AA29)/2*('Op. Cost Input'!$D$3),2)","v":23.32},541.48685686168074,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":109.03241233124137},210.46444429912151,751.95130116080225,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},778.95130116080225,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":16.698840902669943},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},109.03241233124137,693.72,5.6229458571181452E-2,950,171.04869883919775,0.56998616511755862,0.40997436903200118,1557.9,1.2195904743565056,1.281139128695798,1.2195884371517181,{"$f":"SUM((AQ29-AC29-AH29-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":7.0578997601277907E-2},0.21958843715171797,0.36511578947368423,4.4858579558316958E-2,9.0025630967998815E-2,null,1.281139128695798,0.89058199012725248,1.2195904743565056,1.2195884371517181,0.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ29-(AC29+U29+AE29+#REF!+Z29))","v":{"$error":"#REF!"}},171,{"$error":"#REF!"},{"$f":"SUM(CF29/(AC29+U29+AE29+#REF!+Z29+CE29))","v":{"$error":"#REF!"}},209,{"$error":"#REF!"},{"$f":"SUM(CI29/(AC29+U29+AE29+#REF!+Z29+CH29))","v":{"$error":"#REF!"}}]
[null,"Beans - White",{"$f":"HLOOKUP($B$13,$C$124:$G$141,16,FALSE)","v":1700},"lb",0.5,15,15,{"$f":"$C$81","v":33258.6},15,{"$f":"$P$81","v":19183},16,{"$f":"'Seed, Fertilizer & Chemical'!J18","v":112},{"$f":"'Seed, Fertilizer & Chemical'!O52","v":86.162367110298788},{"$f":"'Seed, Fertilizer & Chemical'!D108","v":84.9},{"$f":"'Seed, Fertilizer & Chemical'!F108","v":44.88},{"$f":"'Seed, Fertilizer & Chemical'!G108","v":0},{"$f":"'Op. Cost Input'!D27","v":32.152234947368427},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N27","v":25},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C27","v":5.4},{"$f":"'Op. Cost Input'!E27","v":40.815000000000005},{"$f":"'Op. Cost Input'!F27","v":20.65},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H27","v":7.7916939749710235},{"$f":"IF('Op. Cost Input'!G27=\"-\",0,'Op. Cost Input'!G27)","v":0},{"$f":"ROUND(SUM(L30:AA30)/2*('Op. Cost Input'!$D$3),2)","v":23.51},546.01129603263814,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":109.03241233124137},210.46444429912151,756.47574033175965,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},783.47574033175965,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":16.698840902669943},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},109.03241233124137,687.64800000000002,5.9354495323188615E-2,850,66.524259668240347,0.64236623062663312,0.46086808254809392,1567,1.0848755583918315,1.2594025160221145,1.0849091506522857,{"$f":"SUM((AQ30-AC30-AH30-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":4.9441598375604016E-2},8.4909150652285562E-2,0.4044988235294118,5.6369259018682116E-2,3.9131917451906084E-2,null,1.2594025160221145,0.87768895015028581,1.0848755583918315,1.0849091506522857,0.48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ30-(AC30+U30+AE30+#REF!+Z30))","v":{"$error":"#REF!"}},153,{"$error":"#REF!"},{"$f":"SUM(CF30/(AC30+U30+AE30+#REF!+Z30+CE30))","v":{"$error":"#REF!"}},187,{"$error":"#REF!"},{"$f":"SUM(CI30/(AC30+U30+AE30+#REF!+Z30+CH30))","v":{"$error":"#REF!"}}]
[null,"Beans - Black",{"$f":"HLOOKUP($B$13,$C$124:$G$141,17,FALSE)","v":1700},"lb",0.5,16,16,{"$f":"$C$82","v":25528.799999999999},16,{"$f":"$P$82","v":30497},14,{"$f":"'Seed, Fertilizer & Chemical'!J19","v":118},{"$f":"'Seed, Fertilizer & Chemical'!O53","v":86.162367110298788},{"$f":"'Seed, Fertilizer & Chemical'!D109","v":84.9},{"$f":"'Seed, Fertilizer & Chemical'!F109","v":44.88},{"$f":"'Seed, Fertilizer & Chemical'!G109","v":0},{"$f":"'Op. Cost Input'!D28","v":32.152234947368427},{"$f":"'Op. Cost Input'!$D$6","v":25},{"$f":"'Fixed Cost Input'!$D$66","v":0},{"$f":"'Op. Cost Input'!N28","v":25},{"$f":"'Op. Cost Input'!$D$5*'Op. Cost Input'!$C28","v":5.4},{"$f":"'Op. Cost Input'!E28","v":46.855000000000004},{"$f":"'Op. Cost Input'!F28","v":20.65},{"$f":"'Op. Cost Input'!$D$7","v":17.75},{"$f":"'Op. Cost Input'!$D$4","v":20},{"$f":"'Op. Cost Input'!H28","v":7.7916939749710235},{"$f":"IF('Op. Cost Input'!G28=\"-\",0,'Op. Cost Input'!G28)","v":0},{"$f":"ROUND(SUM(L31:AA31)/2*('Op. Cost Input'!$D$3),2)","v":24.05},558.59129603263818,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$I$17+'Fixed Cost Input'!$J$17","v":109.03241233124137},210.46444429912151,769.05574033175969,{"$f":"'Op. Cost Input'!$D$9*'Op. Cost Input'!$D$5","v":27},796.05574033175969,{"$f":"(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMPRINC('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":45.428571428571431},{"$f":"(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$I$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)+(-CUMIPMT('Fixed Cost Input'!$H$13,'Fixed Cost Input'!$I$13,'Fixed Cost Input'!$J$5*'Fixed Cost Input'!$I$9,1,'Fixed Cost Input'!$I$13,0)/'Fixed Cost Input'!$I$13)","v":16.698840902669943},{"$f":"'Fixed Cost Input'!$I$15+'Fixed Cost Input'!$J$15","v":39.75},{"$f":"'Fixed Cost Input'!$I$16+'Fixed Cost Input'!$J$16","v":7.1549999999999994},109.03241233124137,637.98,7.3442741151760249E-2,850,53.944259668240306,0.65716623062663315,0.46826808254809393,1592.1,1.0677721248665286,1.1421230594375806,1.0677644251968572,{"$f":"SUM((AQ31-AC31-AH31-'Fixed Cost Input'!$I$15)/(('Fixed Cost Input'!$D$4)+'Fixed Cost Input'!$I$5+'Fixed Cost Input'!$J$5))","v":4.6897614553561541E-2},6.77644251968572E-2,0.37528235294117646,9.2985729606917478E-2,3.1731917451906066E-2,null,1.1421230594375806,0.80142629174951874,1.0677721248665286,1.0677644251968572,0.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ31-(AC31+U31+AE31+#REF!+Z31))","v":{"$error":"#REF!"}},153,{"$error":"#REF!"},{"$f":"SUM(CF31/(AC31+U31+AE31+#REF!+Z31+CE31))","v":{"$error":"#REF!"}},187,{"$error":"#REF!"},{"$f":"SUM(CI31/(AC31+U31+AE31+#REF!+Z31+CH31))","v":{"$error":"#REF!"}}]
[]
[]
[null,"MASC Seeded Acreage SAR - Market Variety Share Report Data",null,null,null,null,null,"https://www.masc.mb.ca/masc.nsf/tools_and_data.html",null,null,null,null,"(**under Management Plus**)"]
[null,null,"**Change 5 year avg formula***"]
[null,null,"5yr",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Wheat - Hard Red Spring",{"$f":"AVERAGE(K37:O37)","v":2703171},2271793,2701101,2232194,2568571,2254121,{"$f":"2025021+59747","v":2084768},{"$f":"2515440+62947","v":2578387},{"$f":"2691388+66793","v":2758181},{"$f":"2660220+67221","v":2727441},{"$f":"2470659+74494","v":2545153},{"$f":"2512963+70176","v":2583139},{"$f":"2824397+77544","v":2901941},0,0]
[null,"Wheat - Prairie Spring",{"$f":"AVERAGE(K38:O38)","v":46569.2},4527,6415,2482,6747,71364,{"$f":"52807+7698","v":60505},{"$f":"48945+1954","v":50899},{"$f":"49646+1825","v":51471},{"$f":"40732+501","v":41233},{"$f":"41825+620","v":42445},{"$f":"43018+1218","v":44236},{"$f":"52548+913","v":53461},0,0]
[null,"Wheat - Northern Hard Red",134729.60000000001,48320,138881,279169,341402,374131,220255,163539,{"$f":"149977+3608","v":153585},{"$f":"135583+2465","v":138048},{"$f":"119850","v":119850},{"$f":"111165","v":111165},151000,0,0]
[null,"Wheat - Other Spring",4361.3999999999996,{"$f":"D38*0.1","v":452.70000000000005},641.5,248.20000000000002,674.7,7136.4000000000005,6050.5,6509,5402,3587,3543,3876,5399,0,0]
[null,"Wheat - Winter",42315.199999999997,508916,640523,408796,172534,140355,{"$f":"129778+3818","v":133596},{"$f":"66039+1446","v":67485},{"$f":"32846+456","v":33302},{"$f":"27453+1560","v":29013},{"$f":"35940+740","v":36680},{"$f":"51972","v":51972},{"$f":"59403+1206","v":60609},0,0]
[null,"Barley",379474.4,504626,468209,329036,392393,362057,{"$f":"239898+6798","v":246696},{"$f":"257482+6990","v":264472},{"$f":"337775+11202","v":348977},{"$f":"371821+11321","v":383142},{"$f":"394491+13276","v":407767},{"$f":"365928+11774","v":377702},{"$f":"369773+10011","v":379784},0,0]
[null,"Oats",562552.80000000005,467710,382302,352808,466972,350105,{"$f":"437386+13641","v":451027},{"$f":"429294+13738","v":443032},{"$f":"515939+19292","v":535231},{"$f":"624199+22844","v":647043},{"$f":"616105+27796","v":643901},{"$f":"633712+28623","v":662335},{"$f":"309507+14747","v":324254},0,0]
[null,"Fall Rye OP",49345.2,96298,85243,58390,68077,112383,73308,41925,40312,{"$f":"39557","v":39557},46974,{"$f":"67447","v":67447},52436,0,0]
[null,"Hybrid Fall Rye",50060.6,null,null,null,null,null,null,null,53793,{"$f":"60939","v":60939},53091,{"$f":"49828","v":49828},32652,0,0]
[null,"Flaxseed",48233,128901,78363,83237,126840,67161,{"$f":"39294+3039","v":42333},{"$f":"32356+3316","v":35672},{"$f":"42008+3697","v":45705},{"$f":"45213+3179","v":48392},{"$f":"61707+5590","v":67297},{"$f":"44961+4539","v":49500},{"$f":"28046+2225","v":30271},0,0]
[null,"Canola",3283027,3611339,3262419,3040491,3160998,3173535,3108464,2351203,{"$f":"3213617+1200","v":3214817},{"$f":"3372513+1430","v":3373943},{"$f":"3471110+1235","v":3472345},{"$f":"3208253+2909","v":3211162},{"$f":"3142868","v":3142868},0,0]
[null,"Sunflower Oil",62956.2,44667,33630,26617,38535,36752,33480,32269,45831,65716,{"$f":"64238","v":64238},70505,68491,0,0]
[null,"Sunflower Confection",16415.400000000001,45914,41212,60104,62304,31170,26325,17098,20032,24625,{"$f":"15652","v":15652},4492,17276,0,0]
[null,"Buckwheat",5394.2,11535,5094,2599,8921,11083,5645,4848,6766,5681,{"$f":"4416","v":4416},2834,7274,0,0]
[null,"Peas",169342.2,53283,49046,55650,67883,170121,{"$f":"63646+3401","v":67047},{"$f":"78440+5587","v":84027},{"$f":"104435+7740","v":112175},{"$f":"146487+9378","v":155865},{"$f":"212103+14274","v":226377},{"$f":"172294+15225","v":187519},{"$f":"154656+10119","v":164775},0,0]
[null,"Corn",383497.6,273257,334620,250401,225197,328087,395526,380823,416259,306544,383647,{"$f":"313516","v":313516},497522,0,0]
[null,"Soybeans",1241453.6000000001,844660,1056652,1298688,1414338,1646521,{"$f":"2150632+111842","v":2262474},{"$f":"1778556+113835","v":1892391},{"$f":"1295148+93751","v":1388899},{"$f":"1025788+78186","v":1103974},{"$f":"1166807+83170","v":1249977},{"$f":"815354+77574","v":892928},{"$f":"1477397+94093","v":1571490},0,0]
[null,"Lentil",1428,877,533,0,1707,9957,2681,1684,1542,2522,1070,1003,1003,0,0]
[null,"Beans - White",33258.6,55274,28913,50273,37602,24226,27231,20243,43665,{"$f":"42923","v":42923},40204,20318,19183,0,0]
[null,"Kidney Bean",8510,9319,8734,17210,16604,11906,8136,10501,12358,{"$f":"12402","v":12402},9454,4300,4036,0,0]
[null,"Beans - Pinto",76749,49746,36404,41620,35572,48292,52048,48368,55924,{"$f":"95417","v":95417},86179,64411,81814,0,0]
[null,"Black Bean",25528.799999999999,14498,9535,14921,20302,17512,22409,27610,27308,20940,27846,21053,30497,0,0]
[null,"Hempseed",7675.4,14403,11297,17453,21220,14491,27296,10126,10009,11308,6131,5604,5325,0,0]
[null,"Canaryseed",4715.8,12135,6422,2009,9449,7635,4283,1578,3179,5120,6979,4990,3311,0,0]
[null,"Fababean",4630.8,3463,2377,3468,9040,9596,8379,5826,8052,6679,5206,0,3217,0,0]
[]
[]
[null,"MASC Seeded Acreage (for COP)"]
[null,null,"**Change 5 year avg formula***"]
[null,null,"5yr","Rank",2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Canola",{"$f":"AVERAGE(L67:P67)","v":3283027},{"$f":"RANK(C67,$C$67:$C$90)","v":1},{"$f":"D47","v":3611339},3262419,3040491,3160998,3173535,3108464,2351203,3214817,3373943,3472345,3211162,3142868,{"$f":"P47","v":0},{"$f":"Q47","v":0}]
[null,"Wheat - Hard Red Spring",2703171,2,{"$f":"D37","v":2271793},2701101,2232194,2568571,2254121,2084768,2578387,2758181,2727441,2545153,2583139,2901941,{"$f":"P37","v":0},{"$f":"Q37","v":0}]
[null,"Soybeans",1241453.6000000001,3,{"$f":"D53","v":844660},1056652,1298688,1414338,1646521,2262474,1892391,1388899,1103974,1249977,892928,1571490,{"$f":"P53","v":0},{"$f":"Q53","v":0}]
[null,"Oats",562552.80000000005,4,{"$f":"D43","v":467710},382302,352808,466972,350105,451027,443032,535231,647043,643901,662335,324254,{"$f":"P43","v":0},{"$f":"Q43","v":0}]
[null,"Barley",379474.4,6,{"$f":"D42","v":504626},468209,329036,392393,362057,246696,264472,348977,383142,407767,377702,379784,{"$f":"P42","v":0},{"$f":"Q42","v":0}]
[null,"Corn",383497.6,5,{"$f":"D52","v":273257},334620,250401,225197,328087,395526,380823,416259,306544,383647,313516,497522,{"$f":"P52","v":0},{"$f":"Q52","v":0}]
[null,"Peas",169342.2,7,{"$f":"D51","v":53283},49046,55650,67883,170121,67047,84027,112175,155865,226377,187519,164775,{"$f":"P51","v":0},{"$f":"Q51","v":0}]
[null,"Wheat - Northern Hard Red",134729.60000000001,8,{"$f":"D39*0.9","v":43488},124992.90000000001,251252.1,307261.8,336717.9,198229.5,{"$f":"J39","v":163539},153585,138048,119850,111165,151000,{"$f":"P39","v":0},{"$f":"Q39","v":0}]
[null,"Fall Rye",99405.8,9,{"$f":"D45+D44","v":96298},85243,58390,68077,112383,73308,41925,94105,100496,100065,117275,85088,{"$f":"P45+P44","v":0},{"$f":"Q45+Q44","v":0}]
[null,"Sunflower",79371.600000000006,10,{"$f":"D48+D49","v":90581},74842,86721,100839,67922,59805,49367,65863,90341,79890,74997,85767,{"$f":"P48+P49","v":0},{"$f":"Q48+Q49","v":0}]
[null,"Beans - Pinto",76749,11,{"$f":"D57","v":49746},36404,41620,35572,48292,52048,48368,55924,95417,86179,64411,81814,{"$f":"P57","v":0},{"$f":"Q57","v":0}]
[null,"Flaxseed",48233,12,{"$f":"D46","v":128901},78363,83237,126840,67161,42333,35672,45705,48392,67297,49500,30271,{"$f":"P46","v":0},{"$f":"Q46","v":0}]
[null,"Wheat - Prairie Spring",46569.2,13,{"$f":"D38","v":4527},6415,2482,6747,71364,60505,50899,51471,41233,42445,44236,53461,{"$f":"P38","v":0},{"$f":"Q38","v":0}]
[null,"Wheat - Winter",42315.199999999997,14,{"$f":"D41","v":508916},640523,408796,172534,140355,133596,67485,33302,29013,36680,51972,60609,{"$f":"P41","v":0},{"$f":"Q41","v":0}]
[null,"Beans - White",33258.6,15,{"$f":"D55","v":55274},28913,50273,37602,24226,27231,20243,43665,42923,40204,20318,19183,{"$f":"P55","v":0},{"$f":"Q55","v":0}]
[null,"Beans - Black",25528.799999999999,16,{"$f":"D58","v":14498},9535,14921,20302,17512,22409,27610,27308,20940,27846,21053,30497,{"$f":"P58","v":0},{"$f":"Q58","v":0}]
[null,"Beans - Kidney",8510,18,{"$f":"D56","v":9319},8734,17210,16604,11906,8136,10501,12358,12402,9454,4300,4036,{"$f":"P56","v":0},{"$f":"Q56","v":0}]
[null,"Hempseed",10447,17,{"$f":"D59","v":14403},11297,17453,21220,14491,27296,10126,10009,11308,6131,5604,{"$f":"O55","v":19183},{"$f":"P55","v":0},0]
[null,"Canaryseed",4715.8,20,{"$f":"D60","v":12135},6422,2009,9449,7635,4283,1578,3179,5120,6979,4990,{"$f":"O60","v":3311},{"$f":"P60","v":0},0]
[null,"Fababean",4630.8,21,{"$f":"D61","v":3463},2377,3468,9040,9596,8379,5826,8052,6679,5206,0,{"$f":"O61","v":3217},{"$f":"P61","v":0},0]
[null,"Buckwheat",5394.2,19,{"$f":"D50","v":11535},5094,2599,8921,11083,5645,4848,6766,5681,4416,2834,7274,{"$f":"P50","v":0},{"$f":"Q50","v":0}]
[null,"Wheat - Other Spring",4361.3999999999996,22,{"$f":"D40","v":452.70000000000005},641.5,248.20000000000002,674.7,7136.4000000000005,6050.5,6509,5402,3587,3543,3876,5399,{"$f":"P40","v":0},{"$f":"Q40","v":0}]
[null,"Lentil",1428,23,{"$f":"D54","v":877},533,0,1707,9957,2681,1684,1542,2522,1070,1003,1003,{"$f":"P54","v":0},{"$f":"Q54","v":0}]
[]
[]
[null,"MASC 2023 Crop & Hail Insurance Costs",null,null,null,null,"https://www.masc.mb.ca/masc.nsf/maps_risk_areas.html"]
[]
[null,null,"RA #2",null,"RA #5",null,"RA #6",null,"RA #12",null,null,"80% Insured Value"]
[null,null,"Expected",0.8,"Expected",0.8,"Expected",0.8,"Expected",0.8,null,"70% Insured Value"]
[null,"D' soil zone","Yield","Crop","Yield","Crop","Yield","Crop","Yield","Crop",null,"50% Insured Value"]
[null,"Wheat - Hard Red Spring",61.4,10.62,67.5,8.66,60.9,10.029999999999999,69.599999999999994,18.399999999999999]
[null,"Wheat - Prairie Spring",62.2,12.1,68.599999999999994,6.01,61.8,10.050000000000001,69.099999999999994,15.26]
[null,"Wheat - Northern Hard Red",67.400000000000006,15.8,74.099999999999994,6.75,66.900000000000006,11.88,74.7,24.84]
[null,"Wheat - Winter",61.1,13.54,67.3,13.77,60.7,11.82,69.3,10.42]
[null,"Hybrid Fall Rye",79.5,19.36,79.5,14.45,79.5,14.9,79.5,18.920000000000002]
[null,"Barley",75.8,14.79,82.9,11.72,71.5,17.899999999999999,79.099999999999994,25.05]
[null,"Oats",115.1,23.25,126.2,15.12,97.6,16.21,134.9,23.12]
[null,"Flaxseed",22,19.86,27.1,18.39,22.1,15.69,26.3,26.48]
[null,"Canola",43.3,10,48.1,10.41,43.2,11.9,48.8,31.31]
[null,"Sunflowers Oil",2024,25.85,2024,25.66,2024,26.09,2024,25.43]
[null,"Peas",48.1,18.12,48.1,17.940000000000001,48.1,18.27,48.1,17.940000000000001]
[null,"Beans - White",1885,38.96,1885,38.96,1508,40.36,1885,38.619999999999997]
[null,"Beans - Pinto",1942,37.43,1942,37.15,1554,37.94,1942,37.15]
[null,"Beans - Black",1713,45.31,1713,45.06,1371,45.89,1713,44.8]
[null,"Corn",119.4,46.74,135.80000000000001,45.55,105.4,52.08,156.4,52.05]
[null,"Soybeans",36.6,24.29,37.799999999999997,24.06,36.6,24.48,39,24.59]
[null,"Organic RS Wheat",28.4,77.56,28.4,75.19,28.4,75.19,28.4,70.650000000000006]
[null,"Organic Winter Wheat",30.6,78.739999999999995,30.6,76.67,30.6,75.900000000000006,30.6,68.37]
[null,"Organic OP Fall Rye",22.8,12.34,22.8,9.64,22.8,9.9600000000000009,22.8,11.84]
[null,"Organic Barley",36.200000000000003,26.09,36.200000000000003,23.13,36.200000000000003,26.98,36.200000000000003,33.42]
[null,"Organic Oats",50.8,46.61,50.8,44.56,50.8,48.65,50.8,45.13]
[null,"Organic Flax",11.4,57.5,11.4,56.29,11.4,58.9,11.4,56.55]
[null,"Organic Peas",22.2,23.56,22.2,23.56,22.2,24.24,22.2,23.21]
[null,"Organic Hemp",370,39.049999999999997,370,38.72,370,39.619999999999997,370,38.6]
[]
[]
[null,"2023 MASC data","COP"]
[null,"Expected Yield 'D'","Manitoba","RA#2","RA#5","RA#6","RA#12","Avg."]
[1,"Wheat - Hard Red Spring",65,{"$f":"C97","v":61.4},{"$f":"E97","v":67.5},{"$f":"G97","v":60.9},{"$f":"I97","v":69.599999999999994},{"$f":"AVERAGE(D125:G125)","v":64.849999999999994}]
[2,"Wheat - Northern Hard Red",70,{"$f":"C99","v":67.400000000000006},{"$f":"E99","v":74.099999999999994},{"$f":"G99","v":66.900000000000006},{"$f":"I99","v":74.7},70.775000000000006]
[3,"Wheat - Prairie Spring",66,{"$f":"C98","v":62.2},{"$f":"E98","v":68.599999999999994},{"$f":"G98","v":61.8},{"$f":"I98","v":69.099999999999994},65.425000000000011]
[4,"Wheat - Winter",65,{"$f":"C100","v":61.1},{"$f":"E100","v":67.3},{"$f":"G100","v":60.7},{"$f":"I100","v":69.3},64.600000000000009]
[5,"Oats",115,{"$f":"C103","v":115.1},{"$f":"E103","v":126.2},{"$f":"G103","v":97.6},{"$f":"I103","v":134.9},118.44999999999999]
[6,"Barley",78,{"$f":"C102","v":75.8},{"$f":"E102","v":82.9},{"$f":"G102","v":71.5},{"$f":"I102","v":79.099999999999994},77.324999999999989]
[7,"Hybrid Fall Rye",80,{"$f":"C101","v":79.5},{"$f":"E101","v":79.5},{"$f":"G101","v":79.5},{"$f":"I101","v":79.5},79.5]
[8,"Corn",135,{"$f":"C111","v":119.4},{"$f":"E111","v":135.80000000000001},{"$f":"G111","v":105.4},{"$f":"I111","v":156.4},129.25]
[9,"Canola",45,{"$f":"C105","v":43.3},{"$f":"E105","v":48.1},{"$f":"G105","v":43.2},{"$f":"I105","v":48.8},45.850000000000009]
[10,"Soybeans",38,{"$f":"C112","v":36.6},{"$f":"E112","v":37.799999999999997},{"$f":"G112","v":36.6},{"$f":"I112","v":39},37.5]
[11,"Sunflower Oil",2000,{"$f":"C106","v":2024},{"$f":"E106","v":2024},{"$f":"G106","v":2024},{"$f":"I106","v":2024},2024]
[12,"Flaxseed",25,{"$f":"C104","v":22},{"$f":"E104","v":27.1},{"$f":"G104","v":22.1},{"$f":"I104","v":26.3},24.375]
[13,"Peas",50,{"$f":"C107","v":48.1},{"$f":"E107","v":48.1},{"$f":"G107","v":48.1},{"$f":"I107","v":48.1},48.1]
[14,"Beans - Pinto",1900,{"$f":"C109","v":1942},{"$f":"E109","v":1942},{"$f":"G109","v":1554},{"$f":"I109","v":1942},1845]
[15,"Beans - White",1700,{"$f":"C108","v":1885},{"$f":"E108","v":1885},{"$f":"G108","v":1508},{"$f":"I108","v":1885},1790.75]
[16,"Beans - Black",1700,{"$f":"C110","v":1713},{"$f":"E110","v":1713},{"$f":"G110","v":1371},{"$f":"I110","v":1713},1627.5]
[]
[]
[null,null,"**Mkt Prices are Changed E16 to E32 above***"]
[null,"80% Insured Value",2023,"Avg 2,5,6,12"]
[null,null,"$/bu","Manitoba","RA#2","RA#5","RA#6","RA#12"]
[1,"Wheat - Hard Red Spring",11.29,{"$f":"AVERAGE(E146:H146)","v":585.72519999999997},{"$f":"SUM($C$146*D125*0.8)","v":554.56479999999999},{"$f":"SUM($C$146*E125*0.8)","v":609.66},550.04879999999991,628.6271999999999]
[2,"Wheat - Northern Hard Red",9.8000000000000007,554.87600000000009,{"$f":"SUM($C$147*D126*0.8)","v":528.41600000000005},{"$f":"SUM($C$147*E126*0.8)","v":580.94399999999996},524.49600000000009,585.64800000000002]
[3,"Wheat - Prairie Spring",9.66,505.60440000000006,{"$f":"SUM($C$148*D127*0.8)","v":480.68160000000012},{"$f":"SUM($C$148*E127*0.8)","v":530.14080000000001},477.59039999999999,534.00480000000005]
[4,"Wheat - Winter",10.210000000000001,527.65280000000007,{"$f":"SUM($C$149*D128*0.8)","v":499.06480000000005},{"$f":"SUM($C$149*E128*0.8)","v":549.70640000000003},495.7976000000001,566.04240000000004]
[5,"Oats",4.9400000000000004,468.11440000000005,{"$f":"SUM($C$150*D129*0.8)","v":454.87520000000006},{"$f":"SUM($C$150*E129*0.8)","v":498.74240000000009},385.71520000000004,533.12480000000005]
[6,"Barley",6.75,417.55499999999995,{"$f":"SUM($C$151*D130*0.8)","v":409.32},{"$f":"SUM($C$151*E130*0.8)","v":447.66000000000008},386.1,427.14]
[7,"Hybrid Fall Rye",6.35,403.86,{"$f":"SUM($C$152*D131*0.8)","v":403.86},{"$f":"SUM($C$152*E131*0.8)","v":403.86},403.86,403.86]
[8,"Corn",8,827.2,{"$f":"SUM($C$153*D132*0.8)","v":764.16000000000008},{"$f":"SUM($C$153*E132*0.8)","v":869.12000000000012},674.56000000000006,1000.96]
[9,"Canola",19.62,719.66160000000013,{"$f":"SUM($C$154*D133*0.8)","v":679.63679999999999},{"$f":"SUM($C$154*E133*0.8)","v":754.97760000000017},678.06720000000007,765.96480000000008]
[10,"Soybeans",16.059999999999999,481.7999999999999,{"$f":"SUM($C$155*D134*0.8)","v":470.23679999999996},{"$f":"SUM($C$155*E134*0.8)","v":485.6543999999999},470.23679999999996,501.07199999999995]
[11,"Sunflower Oil",0.37,599.10400000000004,{"$f":"SUM($C$156*D135*0.8)","v":599.10400000000004},{"$f":"SUM($C$156*E135*0.8)","v":599.10400000000004},599.10400000000004,599.10400000000004]
[12,"Flaxseed",18.420000000000002,359.19000000000005,{"$f":"SUM($C$157*D136*0.8)","v":324.19200000000001},{"$f":"SUM($C$157*E136*0.8)","v":399.3456000000001},325.66560000000004,387.55680000000007]
[13,"Peas",11.7,450.21600000000001,{"$f":"SUM($C$158*D137*0.8)","v":450.21600000000001},{"$f":"SUM($C$158*E137*0.8)","v":450.21600000000001},450.21600000000001,450.21600000000001]
[14,"Beans - Pinto",0.47,693.72,{"$f":"SUM($C$159*D138*0.8)","v":730.19200000000001},{"$f":"SUM($C$159*E138*0.8)","v":730.19200000000001},584.30399999999997,730.19200000000001]
[15,"Beans - White",0.48,{"$f":"AVERAGE(E160:H160)","v":687.64800000000002},{"$f":"SUM($C$160*D139*0.8)","v":723.84},{"$f":"SUM($C$160*E139*0.8)","v":723.84},579.072,723.84]
[16,"Beans - Black",0.49,637.98,{"$f":"SUM($C$161*D140*0.8)","v":671.49600000000009},{"$f":"SUM($C$161*E140*0.8)","v":671.49600000000009},537.43200000000002,671.49600000000009]
[]
[]
[]
[]
[null,2023,"Avg 2,5,6,12"]
[null,"80% Crop","Manitoba","RA#2","RA#5","RA#6","RA#12"]
[1,"Wheat - Hard Red Spring",{"$f":"AVERAGE(D168:G168)","v":11.9275},{"$f":"D97","v":10.62},{"$f":"F97","v":8.66},{"$f":"H97","v":10.029999999999999},{"$f":"J97","v":18.399999999999999}]
[2,"Wheat - Northern Hard Red",{"$f":"AVERAGE(D169:G169)","v":14.817499999999999},{"$f":"D99","v":15.8},{"$f":"F99","v":6.75},{"$f":"H99","v":11.88},{"$f":"J99","v":24.84}]
[3,"Wheat - Prairie Spring",10.855,{"$f":"D98","v":12.1},{"$f":"F98","v":6.01},{"$f":"H98","v":10.050000000000001},{"$f":"J98","v":15.26}]
[4,"Wheat - Winter",12.387499999999999,{"$f":"D100","v":13.54},{"$f":"F100","v":13.77},{"$f":"H100","v":11.82},{"$f":"J100","v":10.42}]
[5,"Oats",19.425000000000001,{"$f":"D103","v":23.25},{"$f":"F103","v":15.12},{"$f":"H103","v":16.21},{"$f":"J103","v":23.12}]
[6,"Barley",17.364999999999998,{"$f":"D102","v":14.79},{"$f":"F102","v":11.72},{"$f":"H102","v":17.899999999999999},{"$f":"J102","v":25.05}]
[7,"Hybrid Fall Rye",16.907499999999999,{"$f":"D101","v":19.36},{"$f":"F101","v":14.45},{"$f":"H101","v":14.9},{"$f":"J101","v":18.920000000000002}]
[8,"Corn",49.105000000000004,{"$f":"D111","v":46.74},{"$f":"F111","v":45.55},{"$f":"H111","v":52.08},{"$f":"J111","v":52.05}]
[9,"Canola",15.905000000000001,{"$f":"D105","v":10},{"$f":"F105","v":10.41},{"$f":"H105","v":11.9},{"$f":"J105","v":31.31}]
[10,"Soybeans",24.355,{"$f":"D112","v":24.29},{"$f":"F112","v":24.06},{"$f":"H112","v":24.48},{"$f":"J112","v":24.59}]
[11,"Sunflower Oil",25.7575,{"$f":"D106","v":25.85},{"$f":"F106","v":25.66},{"$f":"H106","v":26.09},{"$f":"J106","v":25.43}]
[12,"Flaxseed",20.105,{"$f":"D104","v":19.86},{"$f":"F104","v":18.39},{"$f":"H104","v":15.69},{"$f":"J104","v":26.48}]
[13,"Peas",18.067499999999999,{"$f":"D107","v":18.12},{"$f":"F107","v":17.940000000000001},{"$f":"H107","v":18.27},{"$f":"J107","v":17.940000000000001}]
[14,"Beans - Pinto",37.417499999999997,{"$f":"D109","v":37.43},{"$f":"F109","v":37.15},{"$f":"H109","v":37.94},{"$f":"J109","v":37.15}]
[15,"Beans - White",39.225000000000001,{"$f":"D108","v":38.96},{"$f":"F108","v":38.96},{"$f":"H108","v":40.36},{"$f":"J108","v":38.619999999999997}]
[16,"Beans - Black",45.265000000000001,{"$f":"D110","v":45.31},{"$f":"F110","v":45.06},{"$f":"H110","v":45.89},{"$f":"J110","v":44.8}]
[]
[]
[null,"EMI premium / acre ($100)",null,1.59,2023,null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,300]
[null,"Hail Ins. coverage / acre ",{"$f":"W13","v":400},"(selected in W13 above)",null,null,null,null,null,400]
[]
[null,null,"Rate","Avg 2,5,6,12","Cost per Acre"]
[null,"2023 HAIL Ins. Costs","Factor","Manitoba","RA#2","RA#5","RA#6","RA#12"]
[null,null,null,null,3.2,3.5,2.8,2.2999999999999998]
[1,"Wheat - Hard Red Spring",1,{"$f":"AVERAGE(F193,G193,E193,H193)","v":11.8},{"$f":"(($E$192*$C193)/100)*$W$13","v":12.8},{"$f":"(($F$192*$C193)/100)*$W$13","v":14.000000000000002},{"$f":"(($G$192*$C193)/100)*$W$13","v":11.2},{"$f":"(($H$192*$C193)/100)*$W$13","v":9.1999999999999993}]
[2,"Wheat - Northern Hard Red",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[3,"Wheat - Prairie Spring",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[4,"Wheat - Winter",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[5,"Oats",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[6,"Barley",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[7,"Hybrid Fall Rye",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[8,"Corn",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[9,"Canola",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[10,"Soybeans",1.3,15.34,16.64,18.2,14.559999999999999,11.959999999999999]
[11,"Sunflower Oil",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[12,"Flaxseed",1,11.8,12.8,14.000000000000002,11.2,9.1999999999999993]
[13,"Peas",2,23.6,25.6,28.000000000000004,22.4,18.399999999999999]
[14,"Beans - Pinto",1.75,20.65,22.400000000000002,24.5,19.599999999999998,16.099999999999998]
[15,"Beans - White",1.75,20.65,22.400000000000002,24.5,19.599999999999998,16.099999999999998]
[16,"Beans - Black Bean",1.75,20.65,22.400000000000002,24.5,19.599999999999998,16.099999999999998]
[]
[]
[null,"Data Source – MASC Harvest Production Reports (2010-2015)"]
[null,null,null,"Crop planted"]
[null,"Stubble ",null,"Wheat - Hard Red Spring","Wheat - Northern Hard Red","Wheat - Special Purpose","Wheat - Prairie Spring","Wheat - Winter","Oats","Barley","Canola","Flaxseed","Peas","Soybeans","Beans - White","Sunflower","Corn"]
[null,"Wheat - Hard Red Spring",2,85,85,85,85,84,98,96,102,105,103,101,106,101,98]
[null,"Wheat - Northern Hard Red",3,85,85,85,85,84,98,96,102,105,103,101,106,101,98]
[null,"Wheat - Special Purpose",4,85,85,85,85,84,98,96,102,105,103,101,106,101,98]
[null,"Wheat - Prairie Spring",5,85,85,85,85,84,98,96,102,105,103,101,106,101,98]
[null,"Wheat - Winter",6,75,75,75,75,83,97,105,98,94,112,105,83,87,74]
[null,"Oats",7,93,93,93,93,86,77,78,95,92,94,100,77,104,99]
[null,"Barley",8,90,90,90,90,91,90,85,104,104,93,101,67,100,92]
[null,"Canola",9,101,101,101,101,105,101,102,86,87,96,100,99,75,99]
[null,"Flaxseed",10,96,96,96,96,104,97,106,103,79,86,98,100,71,78]
[null,"Peas",11,101,101,101,101,82,112,102,104,145,100,68,100,100,94]
[null,"Soybeans",12,108,108,108,108,93,108,108,104,104,96,94,100,101,103]
[null,"Beans - White",13,119,119,119,119,100,115,114,119,100,100,107,78,100,111]
[null,"Sunflower",14,102,102,102,102,100,103,103,91,101,100,93,100,100,95]
[null,"Corn",15,98,98,98,98,67,111,96,112,100,100,102,61,119,89]
[]
[]
[]
[]
[]
[null,null,"46-0-0 ($/T)",null,null,null,null,"11-52-0 ($/T)"]
[null,"Year ","Previous Fall ","Spring","% Increase (Decrease)",null,"Year ","Previous Fall","Spring","% Increase (Decrease)"]
[null,2001,284,424,{"$f":"((D235-C235)/C235)","v":0.49295774647887325},null,2001,343,374,{"$f":"(I235-H235)/H235","v":9.0379008746355682E-2}]
[null,2002,277,297,{"$f":"((D236-C236)/C236)","v":7.2202166064981949E-2},null,2002,334,374,{"$f":"(I236-H236)/H236","v":0.11976047904191617}]
[null,2003,296,429,0.44932432432432434,null,2003,376,424,0.1276595744680851]
[null,2004,359,400,0.11420612813370473,null,2004,358,398,0.11173184357541899]
[null,2005,400,419,4.7500000000000001E-2,null,2005,402,417,3.7313432835820892E-2]
[null,2006,436,410,-5.9633027522935783E-2,null,2006,418,400,-4.3062200956937802E-2]
[null,2007,348,596,0.71264367816091956,null,2007,398,614,0.542713567839196]
[null,2008,489,610,0.2474437627811861,null,2008,573,1300,1.2687609075043631]
[null,2009,851,570,-0.33019976498237369,null,2009,1379,750,-0.45612762871646123]
[null,2010,413,503,0.21791767554479419,null,2010,463,600,0.29589632829373652]
[null,2011,480,600,0.25,null,2011,724,830,0.14640883977900551]
[null,2012,659,822,0.24734446130500759,null,2012,803,798,-6.2266500622665004E-3]
[null,2013,618,641,3.7216828478964403E-2,null,2013,722,731,1.2465373961218837E-2]
[null,2014,479,727,0.51774530271398744,null,2014,629,761,0.20985691573926868]
[null,2015,526,669,0.27186311787072243,null,2015,718,845,0.17688022284122562]
[null,2016,536,562,4.8507462686567165E-2,null,2016,779,791,1.540436456996149E-2]
[null,2017,399,518,0.2982456140350877,null,2017,604,648,7.2847682119205295E-2]
[null,2018,420,495,0.17857142857142858,null,2018,614,699,0.13843648208469056]
[null,2019,554,563,1.6245487364620937E-2,null,2019,746,768,2.9490616621983913E-2]
[null,2020,500,567,0.13400000000000001,null,2020,613,630,2.7732463295269169E-2]
[null,2021,472,650,0.3771186440677966,null,2021,629,650,{"$f":"((I255-H255)/H255)","v":3.3386327503974564E-2}]
[null,2022,1100,null,-1,null,2022,1200]
[null,"Average",{"$f":"AVERAGE(C235:C256)","v":495.27272727272725},{"$f":"AVERAGE(D235:D255)","v":546.28571428571433},{"$f":"AVERAGE(E235:E256)","v":0.15187368345807534},null,"Average",{"$f":"AVERAGE(H235:H256)","v":628.40909090909088},{"$f":"AVERAGE(I235:I255)","v":657.23809523809518},{"$f":"AVERAGE(J235:J255)","v":0.14055752148023956}]
[null,{"$f":"COUNT(B235:B256)","v":22},null,null,null,null,{"$f":"COUNT(G235:G256)","v":22}]
[]
[]
[]
[]
[]
[null,{"$f":"#REF!&\" AgriInsurance Cost Analysis - \"&Introduction!I11","v":{"$error":"#REF!"}}]
[null,null,"Canola","Soybeans","Wheat - Hard Red Spring"]
[null,"50% Insured Premium",{"$f":"#REF!+D186","v":{"$error":"#REF!"}},{"$f":"#REF!+D186","v":{"$error":"#REF!"}},{"$f":"#REF!+D186","v":{"$error":"#REF!"}}]
[null,"50% Insured Value",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Premium cost (% of insured)",{"$f":"SUM(C266/C267)","v":{"$error":"#REF!"}},{"$f":"SUM(D266/D267)","v":{"$error":"#REF!"}},{"$f":"SUM(E266/E267)","v":{"$error":"#REF!"}}]
[]
[null,"70% Insured Premium",{"$f":"#REF!+D186","v":{"$error":"#REF!"}},{"$f":"#REF!+D186","v":{"$error":"#REF!"}},{"$f":"#REF!+D186","v":{"$error":"#REF!"}}]
[null,"70% Insured Value",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Premium cost (% of insured)",{"$f":"SUM(C270/C271)","v":{"$error":"#REF!"}},{"$f":"SUM(D270/D271)","v":{"$error":"#REF!"}},{"$f":"SUM(E270/E271)","v":{"$error":"#REF!"}}]
[null,"Incremental Coverage Cost (compared to next lower level)",{"$f":"SUM((C270-C266)/(C271-C267))","v":{"$error":"#REF!"}},{"$f":"SUM((D270-D266)/(D271-D267))","v":{"$error":"#REF!"}},{"$f":"SUM((E270-E266)/(E271-E267))","v":{"$error":"#REF!"}},null,"Cost per $1 of Increased Coverage"]
[]
[null,"80% Insured Premium",{"$f":"C168+D186","v":13.5175},{"$f":"C169+D186","v":16.407499999999999},{"$f":"C170+D186","v":12.445}]
[null,"80% Insured Value",{"$f":"D146","v":585.72519999999997},{"$f":"D147","v":554.87600000000009},{"$f":"D148","v":505.60440000000006}]
[null,"Premium cost (% of insured)",{"$f":"SUM(C275/C276)","v":2.3078228493498318E-2},{"$f":"SUM(D275/D276)","v":2.956966961987903E-2},{"$f":"SUM(E275/E276)","v":2.4614105415221858E-2}]
[null,"Incremental Coverage Cost (compared to next lower level)",{"$f":"SUM((C275-C270)/(C276-C271))","v":{"$error":"#REF!"}},{"$f":"SUM((D275-D270)/(D276-D271))","v":{"$error":"#REF!"}},{"$f":"SUM((E275-E270)/(E276-E271))","v":{"$error":"#REF!"}},null,"Cost per $1 of Increased Coverage"]
[]
[]
[null,null,"Canola Premium %","Soybeans Premium %","Wheat - HRS Premium %","Canola Incremental Cost","Soybeans Incremental Cost","Wheat - HRS Incremental Cost"]
[null,"50% Coverage",{"$f":"C268","v":{"$error":"#REF!"}},{"$f":"D268","v":{"$error":"#REF!"}},{"$f":"E268","v":{"$error":"#REF!"}}]
[null,0.7,{"$f":"C272","v":{"$error":"#REF!"}},{"$f":"D272","v":{"$error":"#REF!"}},{"$f":"E272","v":{"$error":"#REF!"}},{"$f":"C273","v":{"$error":"#REF!"}},{"$f":"D273","v":{"$error":"#REF!"}},{"$f":"E273","v":{"$error":"#REF!"}}]
[null,0.8,{"$f":"C277","v":2.3078228493498318E-2},{"$f":"D277","v":2.956966961987903E-2},{"$f":"E277","v":2.4614105415221858E-2},{"$f":"C278","v":{"$error":"#REF!"}},{"$f":"D278","v":{"$error":"#REF!"}},{"$f":"E278","v":{"$error":"#REF!"}}]
[]
[null,null,"Canola Premium","Soybeans Premium","Wheat - Hard Red Spring Premium"]
[null,"50% Insured Value",{"$f":"C273","v":{"$error":"#REF!"}},{"$f":"D273","v":{"$error":"#REF!"}},{"$f":"E273","v":{"$error":"#REF!"}}]
[null,"70% Incemental Coverage Cost",{"$f":"C273","v":{"$error":"#REF!"}},{"$f":"D277","v":2.956966961987903E-2},{"$f":"E277","v":2.4614105415221858E-2}]
[null,"70% Incemental Coverage Cost",{"$f":"C278","v":{"$error":"#REF!"}},{"$f":"D282","v":{"$error":"#REF!"}},{"$f":"E282","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Yield date factor table",null,"Canola","Wheat - Hard Red Spring","Wheat - Northern Hard Red","Wheat - Special Purpose","Barley","Oats","Soybeans"]
[null,null,null,"4th week April",2,1.0891,1.1476,0.97209999999999996,0.97209999999999996,1.0899000000000001,1.1478999999999999,1]
[null,null,null,"1st week May ",3,1.0780000000000001,1.0686,1.0592999999999999,1.0592999999999999,1.1413,1.1404000000000001,1.07]
[null,null,null,"2nd week May",4,1.0501,0.99580000000000002,0.98780000000000001,0.98780000000000001,1.0482,1.0513999999999999,1.07]
[null,null,null,"3rd week May",5,1.0334000000000001,0.90639999999999998,0.91969999999999996,0.91969999999999996,0.95179999999999998,0.93459999999999999,1.0058]
[null,null,null,"4th week May",6,0.97489999999999999,0.82330000000000003,0.89700000000000002,0.89700000000000002,0.86360000000000003,0.85529999999999995,0.89800000000000002]
[null,null,null,"1st week June",7,0.91639999999999999,0.75470000000000004,0.72950000000000004,0.72950000000000004,0.75439999999999996,0.7631,0.86299999999999999]
[null,null,null,"2nd week June",8,0.8357,0.64859999999999995,0.66839999999999999,0.66839999999999999,0.65490000000000004,0.64949999999999997,0]
[null,null,null,"3rd week June",9,0.75490000000000002,0.57799999999999996,0.57799999999999996,0.57799999999999996,0.5746,0.5413,0]
[]
[]
[]
[]
[null,null,null,"4th week April","1st week May ","2nd week May","3rd week May","4th week May","1st week June","2nd week June","3rd week June"]
[null,null,"Canola",1.0891,1.0780000000000001,1.0501,1.0334000000000001,0.97489999999999999,0.91639999999999999,0.8357,0.75490000000000002]
[null,null,"Wheat - Hard Red Spring",1.1476,1.0686,0.99580000000000002,0.90639999999999998,0.82330000000000003,0.75470000000000004,0.64859999999999995,0.57799999999999996]
[null,null,"Wheat - Northern Hard Red",0.97209999999999996,1.0592999999999999,0.98780000000000001,0.91969999999999996,0.89700000000000002,0.72950000000000004,0.66839999999999999,0.57799999999999996]
[null,null,"Wheat - Special Purpose",0.97209999999999996,1.0592999999999999,0.98780000000000001,0.91969999999999996,0.89700000000000002,0.72950000000000004,0.66839999999999999,0.57799999999999996]
[null,null,"Barley",1.0899000000000001,1.1413,1.0482,0.95179999999999998,0.86360000000000003,0.75439999999999996,0.65490000000000004,0.5746]
[null,null,"Oats",1.1478999999999999,1.1404000000000001,1.0513999999999999,0.93459999999999999,0.85529999999999995,0.7631,0.64949999999999997,0.5413]
[null,null,"Soybeans",1,1.07,1.07,1.0058,0.89800000000000002,0.86299999999999999,0,0]

{"sheet":"Weekly Bushels (HIDE)","index":10,"n_rows":642,"n_cols":40,"rows_kept":642,"cut":false,"hidden":true,"merged":[[0,1,0,4],[0,8,0,10],[0,12,0,15],[0,17,0,24],[0,26,0,39]]}
[null,"Open Market (CAD/Bushels)",null,null,null,null,null,null,"Closing Futures Prices",null,null,null,"Cash Prices",null,null,null,null,"US Futures Prices",null,null,null,null,null,null,null,null,"Additional Data from CWB MRS (FOB USD)"]
[null,"CWRS Wheat","Canola","#2CW Oats","Soybeans","Peas","Corn",null,"ICE Milling Wheat","ICE Western Barley","ICE Canola",null,"Feed Wheat Track Thunder Bay","Feed Barley Lethbridge","Canola Thunder Bay","Canola Vancouver",null,"SRW Wheat","Corn","Oats","Soybeans","Soyoil (cents/lb)","Soymeal","HRW Wheat","HRS Wheat",null,"2 CWRS 13.5 TB","2 CWRS 13.0 TB","2 CWRS 13.5 SL","2 CWRS 13.0 SL","2 CWRS 13.5 Van","2 CWRS 13.0 Van","Canola Van","CWRS WCEI (NTN) (CAD)","CWRW WCEI (NTN) (CAD)","Feed Barley WCEI (NTN) (CAD)","Canola WCEI (NTN) (CAD)","Soybeans WCEI (NTN) (CAD)",null,"CWB less ICE"]
["2011-08-05",null,12.286809398530346,3.1039534560932727,11.323806076506541,null,null,null,null,4.4633526092106175,12.68937675768847,null,6.3412231212425541,4.3109454469448893,13.36977229429375,12.91617526989023,null,6.8168134945582519,6.9378524436090219,3.3149999999999999,13.39115140826863,1216.7190000000001,null,7.7092236220086718,8.2316710075468738]
["2011-08-12",null,12.104191236505489,3.2993533512229729,11.157177965202198,null,null,null,null,4.4633526092106175,12.426290483534428,null,6.3412231212425541,4.2456280916881486,12.539689739635309,12.902567359158123,null,7.0117938585390158,7.0253568888437306,3.44,13.336156946633031,1191.3615,null,8.0791863639208916,8.6241314837645646]
["2011-08-19",null,12.01029665245396,3.254280250454952,11.331803456556273,null,null,null,null,4.3327178986971369,12.553297650367414,null,6.3412231212425541,4.1367658329269146,12.780096162569174,12.893495418670055,null,7.0767873131992705,6.9903551107498476,3.4249999999999998,13.518638569332976,1218.7035000000001,null,7.9491994546003815,9.1065828972041469]
["2011-08-26",null,12.19178082191781,3.5338806637673112,11.838449584554633,null,null,null,null,4.3762628022016301,12.743808400616892,null,6.3412231212425541,4.1367658329269146,12.970606912818651,13.084006168919531,null,7.5717374679196716,7.3228720026417378,3.68,13.858604332171231,1225.98,null,8.4766463366509086,9.3465587297958574]
["2011-09-02",null,12.349632586410236,3.4463827457512108,12.231491475636188,null,null,null,null,4.5722148679718524,13.040914451601198,null,6.5589475202551739,4.1367658329269146,13.154313707702078,13.381112219903837,null,7.1542795091403439,7.2878702245478548,3.62,14.246065311876597,1272.5055,null,8.4791460849070734,9.7065224786834214]
["2011-09-09",null,12.294293749433004,3.4889030258166001,12.015090840969561,null,null,null,null,4.6810771267330873,12.91617526989023,null,6.6133786200083282,4.3109454469448893,13.142973782091989,13.256373038192869,null,7.0917858027362533,7.232867430400324,3.5325000000000002,14.071082933945139,1274.931,null,8.2391702523153647,9.4940438769095117]
["2011-09-16",null,12.176358523088089,3.2492416951975573,11.78342228282218,null,null,null,null,4.5286699644673583,12.505669962805044,null,6.6133786200083282,4.3544903504493835,12.732468475006804,12.845867731107683,null,6.9592991451595791,7.0103561268034946,3.44,13.586131772249395,1239.6510000000001,null,7.9516992028565445,8.7091229244741299]
["2011-09-23",null,11.791209289667059,3.1942437000709418,10.87839239561249,null,null,null,null,4.5286699644673583,12.258459584505125,null,6.7494563693912157,4.5286699644673583,12.530617799147239,12.712056608908647,null,6.3368618293748336,6.5003302174354793,3.37,12.828708050631811,1183.644,null,7.2092739707759428,8.1991742802167451]
["2011-09-30",null,11.753560736641569,3.1561836464020234,10.796791830980549,null,null,null,null,4.6092280359506717,12.154132268892315,null,6.7494563693912157,4.5722148679718524,12.426290483534428,12.607729293295836,null,6.5418411863802515,6.3253213269660629,3.33,12.298761420325119,1138.4415000000001,null,7.3992548382443806,8.9540982535781666]
["2011-10-07",null,11.489567268438721,3.083381296073533,10.368407826829273,null,null,null,null,4.5722148679718524,11.857026217908009,null,6.8038874691443709,4.5722148679718524,11.857026217908009,12.219903837430826,null,6.1593797031872146,6.0553076102418197,3.2450000000000001,11.636328132441754,1078.6860000000001,null,6.976797382952725,8.9490987570658369]
["2011-10-14",null,11.896897396353079,3.3233792912001476,10.988392567977641,null,null,null,null,4.5722148679718524,12.14052435816021,null,6.8038874691443709,4.5722148679718524,12.435362424022498,12.594121382563729,null,6.1793776892365226,6.3828242481203006,3.4175,12.568734231990792,1151.01,null,7.009294110282851,8.8316105890261465]
["2011-10-21",null,11.761271886056427,3.1758731994694798,10.90342017815299,null,null,null,null,4.6810771267330873,11.895581964982311,null,6.7494563693912157,4.6593046749808398,12.190420030844598,12.34917898938583,null,6.3068648503008689,6.4953299634220683,3.37,12.248766455201846,1133.1495,null,7.2492699428745615,9.1740761001205673]
["2011-10-28",null,11.860156037376392,3.2379226427315628,10.993388980060983,null,null,null,null,4.7028495784853339,12.031661072303367,null,6.7494563693912157,4.6593046749808398,12.598657352807766,12.712056608908647,null,6.4393515078775421,6.5153309794757153,3.335,12.348756385448391,1149.0255,null,7.3792568521950717,9.229070561756167]
["2011-11-04",null,11.906468293567995,3.1385922704419968,11.176789127569261,null,null,null,null,4.7028495784853339,12.004445250839154,null,6.7494563693912157,4.6593046749808398,12.503401977683026,12.616801233783905,null,6.3593595636803055,6.5353319955293632,3.32,12.191272245310083,1147.2615000000001,null,7.1992749777512888,9.1690766036082376]
["2011-11-11",null,11.714143155220903,3.2578698991394459,10.886786759816422,null,null,null,null,4.7246220302375805,11.646103601560375,null,6.7494563693912157,4.6593046749808398,12.213099882064775,12.258459584505125,null,6.1993756752858324,6.4553279313147724,3.2174999999999998,11.57883392254999,1113.9660000000001,null,6.969298138184234,9.4540479048108939]
["2011-11-18",null,11.631089540052617,3.0475856697819315,10.85509878791013,null,null,null,null,4.7246220302375805,11.834346366687834,null,6.7494563693912157,4.6810771267330873,12.401342647192234,12.560101605733466,null,6.1993756752858324,6.4553279313147724,3.2174999999999998,11.57883392254999,1113.9660000000001,null,6.969298138184234,9.4540479048108939]
["2011-11-25",null,11.631089540052617,3.0475856697819315,10.85509878791013,null,null,null,null,4.7246220302375805,11.335389639843964,null,6.7494563693912157,4.7246220302375805,12.038465027669417,12.19722398621065,null,6.1993756752858324,6.4553279313147724,3.2174999999999998,11.57883392254999,1113.9660000000001,null,6.969298138184234,9.4540479048108939]
["2011-12-02",null,11.365735280776558,3.2179266524783317,10.531734510496584,null,null,null,null,4.7246220302375805,11.33765762496598,null,6.7494563693912157,4.7463944819898281,11.904653905470379,12.063412864011612,null,6.0193938008420496,5.947802148953464,3.22,11.278864131810352,1091.9160000000002,null,6.629332375345979,8.544139539567329]
["2011-12-09",null,11.526762224439809,3.0879266524783318,10.415066891285674,null,null,null,null,4.7246220302375805,11.580332033021865,null,6.7222408195146386,4.7463944819898281,12.260727569627145,12.306087272067495,null,5.766919226969522,5.9002997358260512,2.95,11.323859600421297,1106.9100000000001,null,6.5043449625377967,8.4466493575769466]
["2011-12-16",null,11.531797151410688,3.2253638074087783,10.403374728184696,null,null,null,null,null,11.568992107411777,null,6.4500853207488635,4.7246220302375805,12.045268983035472,12.204027941576705,null,5.7919167095311588,5.7902941475309886,2.99,11.116380495159715,1080.009,null,6.3743580532172865,8.1566785598619642]
["2011-12-23",null,11.740905379660711,3.2699884334227813,10.746742797631523,null,null,null,null,4.7246220302375805,11.72548308083099,null,6.4500853207488635,4.6810771267330873,12.405878617436271,12.564637575977502,null,6.2168739130789783,6.1753137065637063,3.1074999999999999,11.621329642904772,1112.4225000000001,null,6.7243228090801965,8.4366503645522926]
["2011-12-30",null,11.828449605370588,3.2250026217575032,10.950088677333349,null,null,null,null,4.7246220302375805,11.861562188152046,null,6.4500853207488635,4.6375322232285932,12.541957724757326,12.700716683298557,null,6.45185024915836,6.3803241211135937,3.06,11.8738042167773,1127.6369999999999,null,6.9792971312088898,8.5516387843358199]
["2012-01-06",null,11.979497414496961,2.9629001264612445,10.806327615346307,null,null,null,null,4.7246220302375805,11.748162932051166,null,6.7222408195146386,4.6375322232285932,12.555565635489431,12.714324594030664,null,6.2918663607638878,6.4353269152611245,2.9,12.011290370866298,1141.5285000000001,null,6.8593092149130337,8.1841757906797632]
["2012-01-13",null,11.867792948078261,2.937507387187317,10.743837719119197,null,null,null,null,4.6375322232285932,11.641567631316338,null,6.7222408195146386,4.593987319724099,12.480722126462849,12.526081828903202,null,6.0493907799160134,6.1153106584027634,2.8424999999999998,11.783813279555408,1127.8575000000001,null,6.7293223055925244,8.0741868674085637]
["2012-01-20",null,11.861713387160181,2.8985073871873168,10.655086994505183,null,null,null,null,4.6157597714763465,11.929601741812574,null,6.6678097197614834,4.5722148679718524,12.609997278417854,12.655356980858206,null,6.0493907799160134,6.1153106584027634,2.8424999999999998,11.783813279555408,1127.8575000000001,null,6.7293223055925244,8.0741868674085637]
["2012-01-27",null,11.935422903625753,2.9893369729496317,10.838838494762369,null,null,null,null,4.6157597714763465,11.959085548398802,null,6.7222408195146386,4.5504424162196058,12.639481085004082,12.684840787444434,null,6.5343419416117605,6.3453223430197108,3.0074999999999998,12.226268720896371,1145.277,null,7.0892860544800884,8.2716669796454916]
["2012-02-03",null,11.946006834195169,2.9473369729496315,10.855088627438175,null,null,null,null,4.6157597714763465,11.854758232785993,null,6.7222408195146386,4.5504424162196058,12.648553025492154,12.648553025492154,null,6.5343419416117605,6.3453223430197108,3.0074999999999998,12.226268720896371,1145.277,null,7.0892860544800884,8.2716669796454916]
["2012-02-10",null,12.11028455653331,3.0580399124024553,10.881338841760629,null,null,null,null,4.6157597714763465,12.115576521818019,null,6.7222408195146386,4.593987319724099,12.909371314524178,12.932051165744355,null,6.459349493926851,6.3703236130867698,3.18,12.273763937763484,1158.5070000000001,null,6.9193031730609613,8.3166624482564373]
["2012-02-17",null,12.426290483534428,3.1000399124024551,11.172591219719301,null,null,null,null,4.6375322232285932,12.455774290120658,null,6.7222408195146386,4.5722148679718524,13.249569082826818,13.272248934046994,null,6.2868668642515591,6.3628232320666518,3.2374999999999998,12.581232973271609,1169.7525000000001,null,6.8293122358390699,8.1766765459112722]
["2012-02-24",null,12.842087755904325,3.004039912402455,11.206341495276744,null,null,null,null,4.6593046749808398,12.752880341104962,null,6.7222408195146386,4.5722148679718524,13.546675133811121,13.569354985031298,null,6.4168537735720701,6.3953248831538296,3.2050000000000001,12.76621434422772,1195.1100000000001,null,6.7993152567651061,8.0091934127483082]
["2012-03-02",null,13.0367564788775,2.9755733012553591,11.493857450392859,null,null,null,null,4.6593046749808398,13.129365871359884,null,6.7494563693912157,4.6810771267330873,13.753061779914724,13.775741631134899,null,6.5918361515035242,6.5378321225360692,3.2725,13.166174065213902,1189.377,null,6.969298138184234,8.1391803220688193]
["2012-03-09",null,13.223487253923613,2.7916178094444959,11.947597547334647,null,null,null,null,4.6593046749808398,13.362968338927699,null,6.8855341187741033,4.7899393854943213,14.007076113580696,13.984396262360519,null,6.3043651020447049,6.4503276773013614,3.125,13.323658205352212,1169.0910000000001,null,6.7318220538486884,8.011693161004473]
["2012-03-16",null,13.6037527593819,3.0416178094444959,12.113848904710196,null,null,null,null,4.8770291925033096,13.37884423478182,null,6.8855341187741033,4.964118999512297,13.347092443073574,14.422117390909916,null,6.6468306131391239,6.6903398699451317,3.29,13.688621450752102,1223.3340000000001,null,7.0442905858691427,8.2016740284729099]
["2012-03-23",null,13.577292932958359,3.0266178094444958,12.116348925121859,null,null,null,null,4.8770291925033096,13.349360428195592,null,6.8855341187741033,5.0076639030167911,14.188514923342105,14.188514923342105,null,6.4618492421830149,6.4453274232879485,3.2825000000000002,13.493641086771339,1189.818,null,6.8393112288637248,8.0691873708962358]
["2012-03-30",null,13.865327043454595,3.0734620153604144,12.315100547849021,null,null,null,null,4.9858914512645436,13.682754241132178,null,6.8855341187741033,5.1165261617780251,14.544588587498865,14.521908736278689,null,6.1243832276009229,6.0403068482015838,3.355,13.553635044919268,1181.6595000000002,null,6.5393414381240875,7.8867057481962908]
["2012-04-06",null,14.128791315128971,3.1156176552234665,12.696363730380991,null,null,null,null,5.0076639030167911,14.0977955184614,null,6.8583185688975261,5.1165261617780251,14.959629864828088,15.118388823369319,null,6.3843570462419414,6.582834408656776,3.37,14.338555997354652,1248.912,null,6.6193333823213241,8.4591480988577654]
["2012-04-13",null,14.226314675375733,3.1281795132784311,12.822836840056935,null,null,null,null,5.1165261617780251,14.283770298466841,null,6.8583185688975261,5.3342506793004949,15.077565091173001,15.304363603374762,null,6.3918562910104324,6.3753238671001826,3.34,14.408548948527232,1261.9214999999999,null,6.5293424450994326,8.3641576651235461]
["2012-04-20",null,14.083053615168284,3.077330433977977,12.759780860392395,null,null,null,7.0216118681569908,5.1165261617780251,13.943572530164202,null,6.8583185688975261,5.4431129380617289,14.737367322870361,14.850766578971241,null,6.2468708921529412,6.2103154846575892,3.2275,14.156074374654706,1216.4985000000001,null,6.3743580532172865,8.0916851052017087]
["2012-04-27",null,14.412440654389307,3.0755835415317234,12.933187457985996,null,null,null,6.8583185688975261,5.2689333240437541,14.628504037013517,null,6.7222408195146386,5.3995680345572357,15.422298829719677,15.535698085820558,null,6.2593696334337592,6.2403170087380611,3.3774999999999999,14.81100841776958,1220.9085,null,6.3918562910104324,7.6767268946785441]
["2012-05-04",null,14.365039765339139,3.2041078313438822,13.080677776054126,null,null,null,6.7494563693912157,5.2689333240437541,14.274698357978771,null,6.9943963182804136,5.6608374555841987,14.955093894584051,15.068493150684931,null,6.2593696334337592,6.2403170087380611,3.3774999999999999,14.81100841776958,1220.9085,null,6.3918562910104324,7.6767268946785441]
["2012-05-11",null,14.112537421754514,3.1319966225594524,13.284407939320211,null,null,null,6.6133786200083282,5.2689333240437541,14.252018506758596,null,6.9943963182804136,5.5302027450707172,14.819014787262995,15.159212555565635,null,5.946901101413304,6.2553177707782961,3.3325,14.521037620054598,1171.9575,null,6.0943862485269591,7.2992649079978342]
["2012-05-18",null,14.012746076385737,3.0718267480953703,13.057611508911734,null,null,null,6.6678097197614834,5.1600710652825192,13.866461036015604,null,6.8583185688975261,5.486657841566223,14.773655084822643,14.887054340923523,null,6.5768376619665423,6.2503175167648841,3.3849999999999998,14.378551969453271,1118.376,null,6.7193233125678695,7.6717273981662171]
["2012-05-25",null,13.906150775650911,3.1132086713344229,13.025191910449958,null,null,null,7.1495249525769049,5.1600710652825192,13.639662523813843,null,7.1304740676633003,5.4213404863094823,14.546856572620884,14.660255828721764,null,6.629332375345979,5.7852938935175775,3.05,13.758614401924685,1089.711,null,6.8693082079376886,7.7517193423634545]
["2012-06-01",null,14.055027799017637,2.7380277906295305,12.577627185068462,null,null,null,7.0134472031940174,5.1600710652825192,13.898212827723849,null,7.1304740676633003,5.3995680345572357,14.80540687653089,14.986845686292297,null,6.4368517596213781,5.5527820818939233,2.8075000000000001,13.398650653037121,1084.8600000000001,null,6.6493303613952879,7.5267419993087268]
["2012-06-08",null,14.038503907414368,2.8410407451960151,12.958949479774766,null,null,null,6.8773694538111299,5.1600710652825192,13.945840515286219,null,7.1304740676633003,5.2689333240437541,14.558196498230972,15.034473373854668,null,6.4168537735720701,5.9403017679333461,3,14.278562039206722,1111.0995,null,6.6843268369815778,7.6667279016538901]
["2012-06-15",null,13.94422052591335,2.9072940378149963,13.046185985624749,null,null,null,6.8773694538111299,5.1600710652825192,13.52172729746893,null,7.1849051674164555,5.2689333240437541,14.31552209017509,14.542320602376849,null,6.2343721508721242,6.0153055781345248,3.0575000000000001,13.858604332171231,1058.4000000000001,null,6.459349493926851,7.9417002098318905]
["2012-06-22",null,14.092611552468217,2.9350547484655007,13.245451056915881,null,null,null,6.8773694538111299,5.1600710652825192,14.077383652363242,null,7.1849051674164555,5.3124782275482474,14.871178445069402,15.097976957271161,null,6.6168336340651601,5.8652979577321673,3.1425000000000001,14.383551465965596,1098.3105,null,6.8293122358390699,8.4366503645522926]
["2012-06-29",null,14.385181633208484,3.2060457728015792,13.410390788080678,null,null,null,7.4652253311452039,5.1600710652825192,14.574072394085096,null,7.1849051674164555,5.6172925520797046,15.367867186791255,15.708064955093896,null,7.2592689358992155,6.5203312334891272,3.34,14.658523774143598,1122.7860000000001,null,7.349259873121107,8.6766261971440013]
["2012-07-06",null,14.433781314394578,3.2948884365072022,14.160965389985224,null,null,null,8.1918805128498224,5.1600710652825192,15.136532704345459,null,7.320982916799343,5.8785619731066676,15.023133448244579,15.249931960446339,null,8.2241717627783828,7.6803901646006896,3.56,16.263362154600653,1194.0074999999999,null,8.2716669796454916,9.3840549536383122]
["2012-07-13",null,14.572452404712223,3.3686152185311986,14.331705952312916,null,null,null,8.2327038376646886,5.8132446178499269,15.456318606549942,null,7.4570606661822305,6.2051487493903714,14.889322326045541,15.116120838247301,null,8.3266614412810913,7.7128918156878674,3.6775000000000002,16.255862909832164,1171.9575,null,8.3691571616358722,9.3265607437465494]
["2012-07-20",null,14.240030585399362,3.4257375774960677,15.141115129940642,null,null,null,8.9130925845791253,5.5519751968229638,14.440261271886058,null,8.0558027634669358,6.2051487493903714,15.120656808491338,15.347455320693097,null,9.3490584780520205,8.0779103586669372,3.835,17.335754156494854,1199.52,null,9.3790554571259861,10.218970871196969]
["2012-07-27",null,13.364264330425993,3.3777375774960672,15.562373957984637,null,null,null,8.9539159093939915,5.5955201003274579,13.641930508935861,null,8.0558027634669358,6.0527415871246433,14.322326045541141,14.549124557742902,null,8.8391098337946392,7.812896895956106,3.6949999999999998,16.555832700571802,1139.5440000000001,null,8.8991037919425668,9.6765254996094576]
["2012-08-03",null,13.075258226306037,3.3410324789488297,14.655061085301696,null,null,null,8.096626088281802,5.7696997143454327,13.907284768211921,null,8.0558027634669358,5.8350170696021735,14.474281048716321,14.814478817018962,null,8.6491289663262023,7.9404033732981096,3.7174999999999998,16.528335469754001,1136.4570000000001,null,8.6891249384248184,9.2640670373424587]
["2012-08-10",null,13.10992599888545,3.379557416489313,14.632816618903377,null,null,null,8.2680840525042392,5.7696997143454327,13.814297378209201,null,8.0558027634669358,5.5519751968229638,14.15449514651184,14.72149142701624,null,9.1290806315096216,8.1829156929485869,3.895,16.943293680277165,1155.1994999999999,null,9.1490786175589314,9.589034310643731]
["2012-08-17",null,13.084330166794109,3.3337375774960676,14.570697235172288,null,null,null,7.9578267839112558,5.7588134884693094,13.852853125283497,null,8.0558027634669358,5.5519751968229638,14.079651637485258,14.533248661888777,null,8.6166322389960737,7.9779052783986986,3.835,16.560832197084128,1169.5319999999999,null,8.7241214140111101,9.2140720722191833]
["2012-08-24",null,13.545703140187401,3.3831353135313531,15.162340428427187,null,null,null,8.0612458734422496,5.7588134884693094,14.215730744806313,null,8.1918805128498224,5.5519751968229638,14.442529257008074,14.896126281411593,null,8.7441194000604181,8.0879108666937611,3.875,17.270760701834604,1237.4459999999999,null,8.8291108407699834,9.2040730791945293]
["2012-08-31",null,13.679838260261013,3.4231482680978376,15.419587684419369,null,null,null,8.2735271624795548,5.7588134884693094,14.417581420665881,null,8.1918805128498224,5.6608374555841987,14.644379932867642,15.097976957271161,null,8.8341103372823113,8.1154122637675261,3.875,17.70071740189475,1247.8095000000001,null,8.896604043686402,9.3990534431752941]
["2012-09-07",null,13.819157346327808,3.4471467258875417,15.502863348002517,null,null,null,8.0013716637137797,5.7588134884693094,14.515104780912637,null,8.1918805128498224,5.7696997143454327,14.90066225165563,15.195500317517917,null,8.719121917498784,7.9729050243852866,3.86,17.443243331509894,1251.999,null,8.8741063093809291,9.2915642681602577]
["2012-09-14",null,13.882012933995151,3.3825574164893126,15.438163494694331,null,null,null,8.153778743022615,5.4431129380617289,14.653451873355712,null,8.1646649629732444,5.7696997143454327,15.107048897759231,15.333847409960992,null,8.7891148686713638,7.7678946098353983,3.8475000000000001,17.433244338485238,1244.943,null,9.0365899460315653,9.3940539466629662]
["2012-09-21",null,13.831145267687042,3.2891417908145955,15.177774911073191,null,null,null,8.0421949885286459,5.4496446735874038,14.00254014333666,null,7.7564317148245827,5.7696997143454327,14.569536423841059,14.68293567994194,null,8.7941143651836935,7.4603789880105662,3.7324999999999999,16.18586995865958,1204.5915,null,9.0940841559233299,9.4040529396876202]
["2012-09-28",null,13.202913388888168,3.2378235402979554,14.609368136578519,null,null,null,7.911560349121074,5.4496446735874038,13.424203937222172,null,8.1646649629732444,5.7696997143454327,13.877800961625692,14.217998729928331,null,8.554138532591983,7.1628638742125572,3.6825000000000001,15.705918293476163,1149.0255,null,8.7816156239028746,9.1415793727904386]
["2012-10-05",null,13.300112751260352,3.2487196878566365,14.17648979280802,null,null,null,7.982320778800176,5.3342506793004949,13.755329765036741,null,8.1646649629732444,5.8350170696021735,14.322326045541141,14.549124557742902,null,8.6916246866809832,7.5703845763056279,3.7075,15.513437677751563,1124.55,null,8.8666070646124382,9.2615672890862921]
["2012-10-12",null,13.687905807337907,3.3561417908145956,13.927743150526485,null,null,null,8.1047907532447745,5.3342506793004949,14.08872357797333,null,8.1646649629732444,6.0091966836201491,14.701079560918082,14.88251837067949,null,8.8591078198439455,7.7328928317415153,3.8849999999999998,15.483440698677597,1121.904,null,9.1790755966328934,9.4665466460917109]
["2012-10-19",null,13.718685605422429,3.6089974090867032,13.954728783437703,null,null,null,8.2163745077387418,5.4431129380617289,13.864193050893585,null,8.1646649629732444,6.0962864906291365,14.476549033838337,14.657987843599745,null,8.8591078198439455,7.7328928317415153,3.8849999999999998,15.483440698677597,1121.904,null,9.1790755966328934,9.4665466460917109]
["2012-10-26",null,13.983067871074766,3.6242568088584557,14.011267019924505,null,null,null,8.3959971369241533,5.4431129380617289,13.993468202848589,null,8.1646649629732444,6.1398313941336307,14.560464483352989,14.78726299555475,null,8.7266211622672731,7.4203769559032704,3.8774999999999999,15.638425090559744,1134.4725000000001,null,9.1415793727904386,9.4515481565547308]
["2012-11-02",null,14.061831754383691,3.6214195120446626,14.119329735437638,null,null,null,8.3959971369241533,5.4431129380617289,14.183978953098068,null,8.1646649629732444,6.118058942381384,14.750975233602468,14.977773745804228,null,8.6841254419124922,7.5103815281446842,3.8025000000000002,15.583430628924146,1111.9815000000001,null,9.0840851628986758,9.431550170505421]
["2012-11-09",null,13.668498334650925,3.4419892662163409,13.642785021649971,null,null,null,8.4449851267019937,5.4431129380617289,13.669146330400075,null,8.1646649629732444,6.0962864906291365,14.168103057243945,14.349541867005353,null,9.0240912047507482,7.4128765748831524,3.6375000000000002,14.990990292213363,1075.3785,null,9.3690564641013303,9.5865345623875662]
["2012-11-16",null,13.294928785267167,3.3985833256222824,13.028697708722857,null,null,null,8.3551738121092871,5.4431129380617289,13.165653633312166,null,8.1646649629732444,6.0527415871246433,13.664610360156038,13.846049169917446,null,8.4541486023454375,7.212866414346677,3.645,14.018588220565702,1046.4930000000002,null,8.8641073163562751,9.0240912047507482]
["2012-11-23",null,13.28358885965708,3.5005833256222822,12.884718305451003,null,null,null,8.0911829783064864,5.4431129380617289,13.118025945749796,null,8.1646649629732444,6.0527415871246433,13.616982672593668,13.957180440896307,null,8.4166523785029828,7.3878753048160934,3.7749999999999999,13.946095521136957,1055.9745,null,8.7591178895974018,9.101583400691819]
["2012-11-30",null,13.523347286841799,3.5849966071373496,13.09736537147865,null,null,null,8.3823893619858652,5.3342506793004949,13.544407148689107,null,8.1646649629732444,6.0309691353723958,14.043363875532977,14.383561643835618,null,8.6916246866809832,7.515381782158097,3.6074999999999999,14.478541899699815,1097.4285000000002,null,9.1715763518644025,9.3115622542095657]
["2012-12-07",null,13.674978292142402,3.7548696832300053,12.990582875431709,null,null,null,8.0558027634669358,5.3342506793004949,13.657806404789985,null,8.1646649629732444,6.0309691353723958,14.156763131633857,14.496960899936498,null,8.6916246866809832,7.515381782158097,3.6074999999999999,14.478541899699815,1097.4285000000002,null,9.1715763518644025,9.3115622542095657]
["2012-12-14",null,13.501639429245344,3.6991931155732396,13.253971918995637,null,null,null,7.3672493515895248,5.22538842053926,13.385648190147874,null,8.1646649629732444,6.0962864906291365,13.880068946747709,14.22026671505035,null,7.9292014685510726,7.1228618421052614,3.6974999999999998,14.763513200902471,1072.0709999999999,null,8.5066433157248742,8.8466090785631302]
["2012-12-21",null,13.344500460076981,3.672264581598347,13.030703385886561,null,null,null,7.9061172391457593,5.3995680345572357,13.127097886237866,null,8.1646649629732444,6.0962864906291365,13.728113943572529,14.000272158214642,null,8.0566886296154188,7.0303571428571425,3.7524999999999999,14.368552976428614,1067.4404999999999,null,8.5791360151536189,8.9540982535781666]
["2012-12-28",null,13.594626819248067,3.724283643317603,13.058654408783003,null,null,null,7.9061172391457593,5.3777955828049882,13.410596026490065,null,8.1646649629732444,6.0962864906291365,13.961716411140344,14.233874625782455,null,7.7217223632894898,6.915351300548668,3.53,14.186071353728666,1064.7945,null,8.2316710075468738,8.6466292180700375]
["2013-01-04",7.8511418283950727,13.641930508935861,3.4610283458252367,12.835397632791473,null,null,null,7.9061172391457593,5.3777955828049882,13.705434092352354,null,8.1646649629732444,6.0527415871246433,13.959448426018326,14.254286491880613,null,7.5542201792416117,6.8929079455395241,3.3774405477930971,14.028527339380631,1107.1300000000001,null,8.1115946407139194,8.4640360116155975]
["2013-01-11",7.7055386365553824,13.498140252199946,3.2185928873261158,12.81172010439885,null,null,null,7.9061172391457593,5.2885285306207761,13.70089812210832,null,8.0285872135903578,5.9874242318679025,13.898212827723849,14.193050893586138,null,7.4442693577402386,6.9879089615931722,3.3950217451651707,14.173586220222786,1089.05,null,7.9640863603828693,8.3916426489439004]
["2013-01-18",7.887610665229686,13.620611448788894,3.3745103482310848,13.203624022621566,null,null,null,7.9197250140840474,5.2885285306207761,13.437811847954277,null,8.0285872135903578,5.9874242318679025,14.118207384559557,14.413045450421846,null,7.8116792810740341,7.245478561268035,3.5500138798926621,14.300954993645171,1135.3499999999999,null,8.3690537425463418,8.6899250755911908]
["2013-01-25",7.9229908800692375,13.995962986482809,3.482927732025539,13.319834420594553,null,null,null,7.9197250140840474,5.2580470981676308,13.814297378209201,null,8.0285872135903578,6.0309691353723958,14.494692914814479,14.948289939218,null,7.69,7.245478561268035,3.61,14.35,1135.3499999999999,null,8.2200000000000006,8.5601069026799159]
["2013-02-01",7.9940234652471052,14.185566542683482,3.5055982233737395,13.425975065113205,null,null,null,7.9197250140840474,5.2580470981676308,14.127279325047628,null,8.0285872135903578,6.0962864906291365,14.807674861652908,15.261271886056427,null,7.8116792810740341,7.4099999999999993,3.6,14.690000000000001,1135.3499999999999,null,8.3690537425463418,8.6499182172726208]
["2013-02-08",7.8451544074222248,14.488115757960626,3.6095431973103853,13.593350696854156,null,null,null,7.9197250140840474,5.2580470981676308,14.68293567994194,null,8.0285872135903578,6.2051487493903714,15.36333121654722,15.816928240950739,null,7.56,7.11,3.82,14.87,1135.3499999999999,null,8.01,8.3900097159513063]
["2013-02-15",7.6573671132738408,14.220720312074754,3.7582122698251132,13.347594281468661,null,null,null,7.9197250140840474,5.2580470981676308,14.345005896761318,null,8.0285872135903578,6.1616038458858773,15.025401433366598,15.478998457770118,null,7.319349983806748,6.9477748425116834,3.8000061688411835,14.178485019200572,1139.99,null,7.749355671856673,8.1916083573510576]
["2013-02-22",7.8103185035802065,14.587453506305,3.7091699824188025,13.420804110636654,null,null,null,7.9197250140840474,5.2580470981676308,14.592216275061235,null,8.0285872135903578,6.0962864906291365,15.272611811666515,15.612809579969156,null,7.2118485617942678,6.9078947368421044,3.8950063230622129,14.876019562537254,1131.3900000000001,null,7.5716381311626213,8.0642395839286749]
["2013-03-01",7.630695874394795,14.298739000272159,3.9076524474877394,13.27683385178956,null,null,null,7.9197250140840474,5.2580470981676308,14.256554477002632,null,8.0558027634669358,6.1616038458858773,15.082101061417038,15.308899573618797,null,7.0768594344064422,7.1954379191221287,3.9175225933808338,14.741030435149428,1076.48,null,7.4693076636266902,7.9967450202347612]
["2013-03-08",7.6415820943454253,14.409189875714416,3.7725548255760155,13.559059104009668,null,null,null,7.8652939143308931,5.2689333240437541,14.576340379207114,null,8.0558027634669358,6.226921201142618,15.268075841422482,15.426834799963714,null,6.8667553893592652,7.1154236943710627,3.9500632306221277,15.033597596322636,1111.32,null,7.3993637004438861,8.0617901844397828]
["2013-03-15",7.6655317782368151,14.397623151592127,3.8592270441997472,13.491020229318224,null,null,null,7.8652939143308931,5.2689333240437541,14.472013063594304,null,8.0558027634669358,6.2051487493903714,15.039009344098703,15.197768302639936,null,7.1419045986114638,7.3277789067262749,4.2850313068690049,14.570933248420818,1082.43,null,7.426851405819229,8.0040932187014384]
["2013-03-22",7.7047221700590862,14.42778735371496,3.8783504518676164,13.261320988359911,null,null,null,7.9469405639606254,5.2907057757960008,14.297378209198948,null,8.0558027634669358,6.2486936528948647,15.204572258005987,15.36333121654722,null,7.29,7.3277789067262749,3.95,14.49,1082.43,null,7.61,8.0040932187014384]
["2013-03-29",7.7235008994739243,14.565227252109228,3.9324820332500541,13.424342132120609,null,null,null,7.9469405639606254,5.3015920016721241,14.186246938220085,null,8.0558027634669358,6.3357834599038529,15.093440987027126,15.320239499228885,null,7.2866913239548561,6.952855110749848,3.9625551340180749,14.046217446800405,1104.93,null,7.2668239725449535,7.8016095276197017]
["2013-04-05",7.2455958436412242,14.334573165200036,3.6467104654390674,12.855537139700141,null,null,null,7.9469405639606254,5.3015920016721241,13.852853125283497,null,7.7564317148245827,6.4228732669128403,14.714687471650185,14.986845686292297,null,6.9394209075297262,6.3002946555578134,3.5899571265537769,13.718542226286411,1070.53,null,7.216747360772052,7.8642052923358294]
["2013-04-12",7.4619594651600147,14.390138800689469,3.6780173344437248,12.790491975495121,null,null,null,7.9469405639606254,5.3015920016721241,14.18171096797605,null,7.7564317148245827,6.3140110081516054,15.043545314342737,15.31570352898485,null,6.9767062108606384,6.5129038813249327,3.737546651861448,14.018457585926297,1097.43,null,7.3868445475006608,7.8941423972000653]
["2013-04-19",7.8293693884938103,14.531207475278963,3.7600629221800688,12.873227247119916,null,null,null,7.9469405639606254,5.3015920016721241,14.399437539689739,null,7.8380783644543151,6.2922385563993588,15.261271886056427,15.533430100698538,null,7.0267828226335407,6.445336313757366,3.8849819561395393,14.303676548632829,1095,null,7.4366490037747974,7.1767405024534821]
["2013-04-26",7.8726421127975685,14.649142701623877,3.9349495697233277,12.671560022534477,null,null,null,7.9469405639606254,5.3015920016721241,14.431189331397986,null,7.8380783644543151,6.3140110081516054,15.045813299464756,15.431370770207748,null,7.0118142702014223,6.4527027027027026,3.9449739366460013,14.233460429951258,1097.43,null,7.6366832953676429,8.2316152156696258]
["2013-05-03",7.7381972964072752,14.258595663612448,3.859998149347645,12.68870581895672,null,null,null,7.9469405639606254,5.3015920016721241,14.360881792615443,null,7.8380783644543151,6.3140110081516054,14.610360156037379,15.018597478000546,null,7.1868102559078162,6.9754623044096729,4.1624255883532273,14.40845641565765,1067.6600000000001,null,8.0217833261212128,8.4466180596945879]
["2013-05-10",7.647841670817038,14.135897668511294,3.8535208661053022,12.67264864452954,null,null,null,7.9469405639606254,5.3015920016721241,14.442529257008074,null,7.8380783644543151,6.3575559116560996,15.009525537512474,15.25900390093441,null,7.1617719500213646,6.9452347083926034,4.1300391721415135,14.911127621878038,1081.99,null,7.9191807030865169,8.5767083881046275]
["2013-05-17",7.6347782068762804,14.725347001723669,3.8974738595354865,13.049856165818904,null,null,null,8.0013716637137797,5.3124782275482474,14.199854848952192,null,7.8380783644543151,6.4228732669128403,15.447246666061872,15.696725029483808,null,6.8768251428135985,6.4153627311522046,3.7774898985225627,14.273467288269828,1091.92,null,7.4341996042859062,8.0392012780422224]
["2013-05-24",7.7205071889875008,14.982990111584868,3.7688535208661054,13.642338686631994,null,null,null,8.0013716637137797,5.3124782275482474,14.562732468475009,null,7.8380783644543151,6.4228732669128403,15.190283951737277,15.816928240950739,null,7.0316816216113249,6.6203515545620801,3.7025384781468804,14.993590738004066,1095,null,7.5441504257872785,8.1317341476225877]
["2013-05-31",7.7635077577924925,14.972557380023586,3.7557447333518401,13.553343838535588,null,null,null,8.0013716637137797,5.3124782275482474,14.639843962623605,null,7.8380783644543151,6.4881906221695811,15.433638755329765,15.547038011430645,null,6.9867759643149725,6.5428774639300951,3.6800222078282596,14.95603327917439,1071.19,null,7.459237910172356,8.1540508985213798]
["2013-06-07",7.6791395531751032,14.726934591309082,3.8492026772770735,14.163516466768453,null,null,null,8.0013716637137797,5.3124782275482474,14.0592397713871,null,7.8380783644543151,6.444645718665087,14.73963530799238,14.966433820194139,null,6.9767062108606384,6.6327982117455795,3.9850714043366953,15.270917191246392,1061.93,null,7.384122992513003,8.2016781108053909]
["2013-06-14",7.5808914181206584,13.996416583507212,4.1408346442120845,13.9770899501139,null,null,null,8.0013716637137797,5.3124782275482474,13.528531252834982,null,7.8380783644543151,6.3793283634083462,14.208926789440262,14.435725301642021,null,6.854236236416039,6.4354297906929485,4.0825390950309988,15.101092160016549,1054.8699999999999,null,7.184360856418925,8.1192149946793606]
["2013-06-21",7.4529783337007443,13.92520185067586,4.0399740908670303,13.75800477360745,null,null,null,8.0013716637137797,5.3124782275482474,13.762133720402794,null,7.56592286568854,6.0745140388768899,14.208926789440262,14.662523813843782,null,7.0041939162359812,6.7328794960373903,3.9474414731192748,14.973451231095398,1067.22,null,7.3691544400808846,8.1390823460892623]
["2013-06-28",7.6040246355157484,13.779824004354532,3.943894389438944,13.933545070311375,null,null,null,8.0013716637137797,5.3124782275482474,13.895944842601834,null,7.56592286568854,6.1398313941336307,13.64419849405788,13.870997006259639,null,6.6343345934132936,6.6729323308270674,3.8550630764010982,15.48347063578246,1023.12,null,6.8643059898703731,7.8642052923358294]
["2013-07-05",7.4350160707822024,13.934046992651728,3.7725548255760155,13.972463306634879,null,null,null,8.0013716637137797,5.3124782275482474,13.723577973328496,null,7.56592286568854,6.0309691353723958,13.145241767214008,13.485439535516647,null,6.5769097831737149,6.7829201381832949,3.9199901298541069,15.833462607195248,1041.2,null,6.8343688850061382,7.6116449894811904]
["2013-07-12",7.3800406600315167,13.684795427741994,3.724900527435921,13.775694881027226,null,null,null,7.6747850651948504,5.3124782275482474,13.814297378209201,null,7.56592286568854,5.9221068766111618,13.201941395264448,13.542139163567088,null,6.7919126271986769,6.1676996545417593,3.9324820332500541,16.010907992390532,1025.0999999999999,null,7.1144168932361209,7.9640863603828693]
["2013-07-19",7.3051978978709284,13.054749160845505,3.683260849449431,13.900886410459481,null,null,null,7.2121207172930335,4.223855639935902,11.791254649369501,null,7.2665518170461878,5.8785619731066676,12.81184795427742,13.152045722580059,null,6.6043974885490577,5.41023166023166,3.532432682520589,14.690953823376525,1003.72,null,7.0218840236557565,7.5016941679798173]
["2013-07-26",7.2107599397992042,11.824140433638757,3.6516455383856146,12.717826457324659,null,null,null,6.9943963182804136,4.223855639935902,11.197042547400889,null,7.2665518170461878,5.7696997143454327,12.104236596207929,12.557833620611451,null,6.4917251120600268,4.960373907742329,3.38006230529595,13.55116659454546,966.01,null,6.9217308001099518,7.3767747940463275]
["2013-08-02",6.9337056420556458,11.071849768665517,3.333333333333333,11.892923140565594,null,null,null,6.9127496686506804,4.1149933811746671,11.099519187154131,null,6.9943963182804136,5.6608374555841987,11.779914723759411,12.233511748162933,null,6.579359182662607,4.8752794147530985,3.3974892816384443,13.576204900431911,936.9,null,7.0667896809521098,7.4167816523648957]
["2013-08-09",6.9075787141741314,10.699673410142429,3.3675704019000032,11.42617646018229,null,null,null,6.9671807684038356,4.1149933811746671,11.011067767395446,null,6.9943963182804136,5.1165261617780251,11.464664791798967,11.918261816202486,null,6.4119835509216552,4.7353180247917086,3.6200302273217977,13.556065393523244,918.38,null,7.0191624686680996,7.3343185362388663]
["2013-08-16",6.8912493842481846,10.997006259638937,3.2716449215014958,11.743781927241949,null,null,null,6.8038874691443709,4.1149933811746671,11.235598294475189,null,6.9943963182804136,5.4431129380617289,11.689195318878708,12.142792343282228,null,6.2818932225116146,4.5529363950416579,3.6075383239258505,13.596072251841813,938.89,null,6.9617376584285209,7.3242487827845322]
["2013-08-23",6.8716541883370494,11.263494511476004,3.3308657968600599,12.624204965749232,null,null,null,6.8311030190209481,4.1149933811746671,11.557652181801688,null,6.9943963182804136,4.2456280916881486,12.011249206205209,12.351446974507848,null,6.3044821289091741,4.8752794147530985,3.8249899756330774,13.218592575053684,935.58,null,6.9418703070186183,7.1917090548856004]
["2013-08-30",6.7938177156900368,11.451964075115667,2.3339810616575676,13.624376423713455,null,null,null,6.9399652185272585,4.1149933811746671,11.931869726934591,null,6.9943963182804136,4.4633526092106175,12.272067495237232,12.702984668420576,null,6.4119835509216552,4.9728205649258284,3.9474414731192748,14.298505594156278,965.35,null,7.0093648707125311,7.2417856666585019]
["2013-09-06",6.7271396184924228,11.224938764401706,3.3416612689306318,13.25941589986855,null,null,null,6.6678097197614834,4.1149933811746671,11.539508300825547,null,6.9943963182804136,4.3980352539538767,11.879706069128186,12.265263539871178,null,6.2718234690572805,4.8953464742938424,3.7449492612812687,14.228561630973473,952.34,null,7.0118142702014223,7.0591693269866678]
["2013-09-13",6.2886971099807587,10.643200580604191,3.0933654113074862,13.214510242572198,null,null,null,6.4773008706254407,3.8972688636521982,11.430645014968702,null,6.7222408195146386,4.2456280916881486,11.657443527170463,12.111040551573982,null,6.4168823498994394,4.7901849217638688,3.669997840905586,14.418526169111985,947.31,null,7.0667896809521098,7.0542705280088835]
["2013-09-20",6.0124592787334974,10.418443255012248,3.0099318343049255,12.905069440475511,null,null,null,6.2595764716128208,3.4465791123806873,11.147146874716503,null,6.7222408195146386,4.0279035741656797,10.648190147872631,11.691463304000726,null,6.5692894292082729,4.5953566348303188,3.1200456494247555,13.393588560760078,941.76,null,7.0191624686680996,7.0842076328731194]
["2013-09-27",6.3425838987363825,10.205025855030391,3.0500293019956204,12.336808759052573,null,null,null,6.4228697708722864,3.4465791123806873,10.95890410958904,null,6.6950252696380605,3.9190413154044452,10.95890410958904,11.412501133992562,null,6.7818428737443428,4.5676691729323302,3.1849727028777646,13.166066563791889,921.47,null,7.2717227715227377,7.2442350661473949]
["2013-10-04",6.4500853207488635,10.180078018688198,2.9900373214891585,11.976747034185452,null,null,null,6.5589475202551739,3.2440953110847905,10.834164927878073,null,6.6950252696380605,4.2020831881836553,10.879524630318425,11.355801505942122,null,6.8594071908925889,4.3901137980085352,3.1374726257672498,12.736333031240731,862.6,null,7.5441504257872785,7.466858264137799]
["2013-10-11",6.5918783356058324,10.172140070761136,2.914931680083896,11.69669902595547,null,null,null,6.5589475202551739,3.2440953110847905,10.834164927878073,null,6.6950252696380605,4.2020831881836553,10.879524630318425,11.355801505942122,null,6.8594071908925889,4.3901137980085352,3.1374726257672498,12.736333031240731,862.6,null,7.5441504257872785,7.466858264137799]
["2013-10-18",6.5992265340725078,10.23450966161662,3.3200703247894885,11.843390839790224,null,null,null,6.3956542209957084,3.3094126663415313,10.924884332758777,null,6.6950252696380605,4.3544903504493835,10.949832169100972,11.516828449605372,null,6.8594071908925889,4.4302479170900222,3.3174485672866356,12.931196368357025,906.7,null,7.4891750150365919,7.4491681567180228]
["2013-10-25",6.622087595968833,10.352898484985939,3.2725702476789733,12.020019758489212,null,null,null,6.4228697708722864,3.3094126663415313,11.09271523178808,null,6.4500853207488635,4.0061311224134331,11.226526353987119,11.748162932051166,null,6.9650035244137092,4.4025604551920337,3.4425218222756855,13.097483378102915,906.92,null,7.642670716340489,7.5199285863971248]
["2013-11-01",6.349932097203058,10.401433366597116,3.1610684432929275,11.634103261239343,null,null,null,6.2323609217362437,3.3094126663415313,10.967976050077112,null,6.4500853207488635,4.0279035741656797,11.099519187154131,11.62115576521818,null,6.6751579182281597,4.2824121113594797,3.3024891274174144,12.802738972939581,911.33,null,7.4050789659179665,7.3024763428832706]
["2013-11-08",6.0883906628891493,10.572439444797244,2.9224885105332965,11.815086667918584,null,null,null,5.9602054229704686,3.3094126663415313,11.131270978862378,null,6.4500853207488635,4.0061311224134331,11.417037104236597,11.825274426199764,null,6.4525347202377556,4.3225462304409668,3.3649486443971499,13.192737802670935,898.54,null,7.0324980881076211,7.0126307366977203]
["2013-11-15",6.1863666424448276,10.45881339018416,3.2983251596187659,11.863530346698891,null,null,null,5.9329898730938915,3.3094126663415313,11.131270978862378,null,6.4500853207488635,4.0061311224134331,11.201578517644924,11.655175542048443,null,6.4451865217710793,4.219924812030075,3.4300299188797383,12.805188372428471,892.33,null,6.9824214763347197,6.9674529239026013]
["2013-11-22",6.1926262189164403,10.471287308355258,3.0750131087875143,12.325106072605646,null,null,null,5.8241276735875811,3.3094126663415313,11.174362696180713,null,6.4500853207488635,4.0061311224134331,11.287761952281594,11.58260001814388,null,6.4949909780452169,4.2224649461491559,3.6900465747509332,13.195187202159827,907.58,null,7.0175295356755045,6.9924912297890529]
["2013-11-29",6.2075947713485586,10.457452599110949,3.2432682520588512,12.15664181886963,null,null,null,5.796912123711004,3.3094126663415313,11.126735008618343,null,6.4500853207488635,3.9408137671566918,11.240134264719224,11.534972330581512,null,6.5499663887959025,4.1526112578744154,3.6525708645630921,13.36501223338967,886.85,null,7.1326513116534267,6.8675718558555623]
["2013-12-06",5.7966399682122383,10.098657352807766,3.1249807223713026,11.910068936987839,null,null,null,5.5519721748218069,3.3094126663415313,10.909008436904655,null,6.4500853207488635,4.0279035741656797,11.249206205207294,11.476004717409054,null,6.3801413575660595,4.2275452143873196,3.6425464976404185,13.280099717774748,890.38,null,7.0501881955273973,6.6626387652849335]
["2013-12-13",5.7375822249800645,9.4266533611539511,3.2175133401190585,11.777529209088906,null,null,null,5.2253855763028767,3.3747300215982721,10.162841331760864,null,6.4500853207488635,4.0279035741656797,10.503039100063505,10.434999546402976,null,6.2250127232695673,4.2824121113594797,3.8649332222941921,13.237643459967288,877.59,null,6.6925758701491693,6.5224786834205597]
["2013-12-20",4.8549819424826568,9.243400163294929,2.9900373214891585,11.730174152303661,null,null,null,5.1437389266731444,3.1787779558280498,10.015422298829721,null,6.4500853207488635,3.8754964118999511,10.35562006713236,10.46901932323324,null,6.1074415478027531,4.3050193050193046,3.4824650689368002,13.270029964320415,867.23,null,6.5276496378971096,6.4626044736920898]
["2013-12-27",4.8499999999999996,9.24,2.99,11.73]
["2014-01-03",4.8499999999999996,9.24,2.99,11.73]
["2014-01-10",5.0166423087495282,8.7299283316701448,3.1849727028777646,12.160179840353585,null,null,null,4.8715834279073693,3.1787779558280498,9.5436813934500595,null,6.4500853207488635,3.3747300215982721,10.201397078835164,10.428195591036923,null,5.6899550126960543,4.3276264986791304,3.8649332222941921,13.037609168374443,836.8,null,6.2601207826103531,6.2051453718596665]
["2014-01-17",4.6933215762157872,8.6866098158396081,3.2349403164615524,11.385080979868658,null,null,null,4.9532300775371016,2.7651013725353586,9.7772838610178727,null,6.4228697708722864,3.3094126663415313,10.230880885421392,10.457679397623153,null,5.6349796019453686,4.239991871570818,3.9949415502297896,13.164977941796826,832.17,null,6.2326330772350094,6.1776576664843237]
["2014-01-24",4.3501334922721453,8.629910187789168,3.1300700163474295,11.380182180890873,null,null,null,4.9532300775371016,2.7651013725353586,9.6434727388188328,null,6.4228697708722864,3.3094126663415313,10.097069763222354,10.323868275424113,null,5.652669709365143,4.2951127819548871,3.9625551340180749,12.847644630235932,827.76,null,6.2726399355535785,6.1300304542003126]
["2014-01-31",4.8800202483691084,8.5899936496416593,3.0299805681502732,11.440056390619345,null,null,null,4.789936778277637,2.7542151466592348,9.6616166197949749,null,6.4228697708722864,3.3094126663415313,10.115213644198494,10.342012156400255,null,5.5350985338983287,4.3349928876244661,4.1200148052188394,12.750212961677786,817.39,null,6.1074415478027531,5.9724524204149283]
["2014-02-07",5.5100602280118771,8.6999909280595134,3.03,10.59011476797383,null,null,null,5.062092277043412,2.7542151466592348,9.718316247845415,null,6.2867920214893989,3.4835922803595065,10.398711784450695,10.625510296652454,null,5.8075261881628686,4.4299939036781142,4.5649424755559673,13.257510811377189,852.45,null,6.4876427795785405,6.3825907570549516]
["2014-02-14",5.2501517266905626,8.0799237956998997,3.03,11.51000035380215,null,null,null,5.2253855763028767,2.7542151466592348,8.9358613807493423,null,6.2867920214893989,3.4400473768550128,9.6162569173546224,9.843055429556383,null,5.9550344684939196,4.4051005893111155,4.1075229018228923,13.442576550537916,871.86,null,6.7276839294899533,6.6226319069663653]
["2014-02-21",5.1799356080089929,8.4198947654903389,3.1200456494247555,11.360042673982209,null,null,null,5.4431099753154966,2.7542151466592348,9.325954821736369,null,6.2867920214893989,3.6577718943774822,10.006350358341649,10.23314887054341,null,6.1624169585534396,4.5575086364560047,4.6849264365688903,13.582736632402289,894.57,null,6.9176484676284646,6.8174952440826599]
["2014-02-28",5.3200956898733658,8.739907466207022,3.2400296104376793,11.810187868940799,null,null,null,5.2526011261794547,2.7542151466592348,9.4801778100335667,null,6.2867920214893989,3.8319515083954574,10.160573346638847,10.387371858840606,null,5.9901425278347036,4.5750355618776668,5.1050245211437026,14.142560493363488,915.52,null,6.7701401872974145,6.7075444225812868]
["2014-03-07",5.4999904745575439,9.2799147237594131,3.0899725486567351,12.040159265397879,null,null,null,5.4975410750686518,2.7542151466592348,10.122017599564547,null,6.2867920214893989,3.9190413154044452,10.981583960809218,11.208382473010976,null,6.4149772614080787,4.8574984759195283,5.1500570617809442,14.375253444808228,976.15,null,7.062435192971857,7.4124271643846438]
["2014-03-14",5.5699344377403479,9.4999092805951193,2.949939853798464,10.850023269295146,null,null,null,5.9057743232173143,2.797760050163729,10.344280141522272,null,6.2867920214893989,3.8972688636521982,11.251474190329311,11.478272702531072,null,6.7374815274455218,4.8498780735622837,4.3999259739058019,13.962665708679312,947.93,null,7.3675215070882905,7.2050446743251229]
["2014-03-21",5.9901425278347036,9.4599927424476107,3.0699238148113879,11.110203926115227,null,null,null,6.1234987222299342,2.8413049536682227,10.323868275424113,null,6.5589475202551739,4.0279035741656797,11.684659348634675,12.138256373038194,null,7.037669042584171,4.785104653525706,4.0999660713734931,14.33769598597855,910.89,null,7.8201161015357732,7.5525872462490176]
["2014-03-28",5.8200453411060948,9.7400889050167834,2.9200209740600229,11.429986637165012,null,null,null,6.1779298219830885,2.8413049536682227,10.405515739816748,null,6.5589475202551739,4.223855639935902,11.652907556926426,12.106504581329945,null,7.1051636062780839,4.9199857752489331,4.0674254341321987,14.365183691353895,891.48,null,7.8375340534567846,7.5425174927946834]
["2014-04-04",5.5201299814662113,9.6799872992833169,2.949939853798464,10.990183351159519,null,null,null,5.9329898730938915,2.8413049536682227,10.410051710060783,null,6.5589475202551739,4.223855639935902,11.657443527170463,12.111040551573982,null,6.7600704338430804,5,4.1474661484840079,14.752733121596357,918.82,null,7.4401870252587523,7.3049257423721627]
["2014-04-11",5.4700533696933089,10,3.190061996853891,12.100033475126351,null,null,null,5.7424810239578488,2.9937121159339513,10.455411412501133,null,6.5589475202551739,4.1803107364314078,11.362605461308174,11.816202485711694,null,6.602492400057697,4.9850132086974188,4.0350390179204831,14.62999099165299,928.31,null,7.1949749208707896,7.0175295356755045]
["2014-04-18",5.7200467018835885,10.25,3.18,12.780104344418227,null,null,null,5.9874209728470467,3.0481432453145683,10.734373582509299,null,6.5589475202551739,4.1803107364314078,11.52816837521546,11.981765399618977,null,6.8800561728949461,4.9749999999999996,4.05,15.187624000849125,963.80550000000005,null,7.545061602397146,7.265059316290956]
["2014-04-25",5.9600486614031798,9.99,3.21,11.980097812686259,null,null,null,6.041852072600201,3.0372570194384449,10.26036469200762,null,6.8311030190209481,4.2020831881836553,10.82736097251202,11.280957996915539,null,6.8900562545415953,5.0125000000000002,4.0175000000000001,14.720120183868255,939.10950000000014,null,7.5950620106303939,7.3625601123457898]
["2014-05-02",6.2600511108026682,10.36,3.05,12.040098302566154,null,null,null,6.2595764716128208,3.0372570194384449,10.86591671958632,null,6.8311030190209481,4.3544903504493835,11.208382473010976,11.661979497414498,null,6.9875570505964291,5.0324999999999998,4.18,14.73512030633823,902.28600000000006,null,8.0625658276112642,7.4875611329289109]
["2014-05-09",6.6900546216086028,10.46,3.18,12.800104507711529,null,null,null,6.8583185688975261,3.059029471190692,10.88406060056246,null,6.6678097197614834,4.485125060962865,11.33765762496598,11.791254649369501,null,7.3525600306991405,5.165,3.53,14.695119979751633,906.69600000000003,null,8.4250687873023153,8.05756578678794]
["2014-05-16",6.0700495595163257,10.71,3.11,12.860104997591424,null,null,null,6.314007571365976,3.2658677628370376,10.99745985666334,null,6.6678097197614834,4.6593046749808398,11.67785539326862,11.904653905470379,null,6.7825553768401114,4.8425000000000002,3.5049999999999999,14.70262004098662,904.93200000000002,null,7.7875635823283993,7.5500616432204701]
["2014-05-23",5.9200483348165811,10.65,2.94,13.470109978037053,null,null,null,6.069067622476779,3.2658677628370376,11.138074934228433,null,6.6678097197614834,4.7463944819898281,11.818470470833713,12.045268983035472,null,6.592553825553769,4.7675000000000001,3.46,15.187624000849125,900.96299999999997,null,7.5175613778688604,7.3100596837008798]
["2014-05-30",5.7300467835302387,10.130000000000001,3.19,13.010106222291169,null,null,null,5.9057743232173143,3.2658677628370376,10.530254921527716,null,6.6678097197614834,4.5722148679718524,11.210650458132996,11.437448970334755,null,6.3250516415058913,4.6950000000000003,3.6150000000000002,14.990122388327796,868.9905,null,7.3050596428775547,7.14505833653116]
["2014-06-06",6.0100490696364277,10.25,3.13,13.340108916630607,null,null,null,5.5519721748218069,3.1570055040758027,10.42139163567087,null,6.6678097197614834,4.2456280916881486,11.101787172276151,11.328585684477909,null,6.0575494574580144,4.49,3.5625,14.605119244931785,853.11450000000002,null,7.1400582957078358,6.9050563770115696]
["2014-06-13",5.6300459670637419,10.16,3.1,13.150107365344265,null,null,null,5.4703255251920746,2.9392809865533338,10.305724394447973,null,6.6678097197614834,4.2020831881836553,10.986119931053253,11.212918443255012,null,5.8525477837016968,4.4400000000000004,3.4449999999999998,14.152615550420888,850.68899999999996,null,7.0550576017113134,6.8200556830150489]
["2014-06-20",5.69004645694364,10.28,3.13,12.870105079238073,null,null,null,5.6064032745749612,2.8848498571727164,10.525718951283681,null,6.6678097197614834,4.1367658329269146,11.494148598385195,11.720947110586954,null,6.0250491921064029,4.4424999999999999,3.4024999999999999,13.690111774263343,897.65550000000007,null,7.267559336702619,7.0175572955363785]
["2014-06-27",5.5500453138905446,10.33,3.06,12.640103201365134,null,null,null,5.4158944254389194,2.8848498571727164,10.675405969336841,null,6.6678097197614834,4.1149933811746671,11.469200762043002,11.58260001814388,null,5.8475477428783718,4.3899999999999997,3.335,13.817612815258128,895.89150000000006,null,7.1475583569428238,6.8675560708366339]
["2014-07-04",5.4800447423639982,10.25,3.31,11.880096996219763,null,null,null,5.2526011261794547,2.8848498571727164,10.339744171278236,null,6.6678097197614834,4.223855639935902,11.133538963984396,11.360337476186157,null,5.7950473142334609,4.0949999999999998,3.5125000000000002,12.997606120232858,852.6735000000001,null,6.8725561116599581,6.7250549073718764]
["2014-07-11",5.2100425379044575,9.94,3.19,10.59008646380196,null,null,null,5.2253855763028767,2.8848498571727164,10.192325138347092,null,6.6678097197614834,4.2456280916881486,11.099519187154131,11.212918443255012,null,5.4850447831873224,3.8624999999999998,3.3675000000000002,12.327600649907332,826.43399999999997,null,6.4725528457939738,6.4100523355024137]
["2014-07-18",5.2900431910776549,9.99,2.96,10.220083442875923,null,null,null,5.1981700264262996,2.9937121159339513,10.219540959811305,null,6.6678097197614834,4.3109454469448893,11.126735008618343,11.285493967159576,null,5.5075449668922838,3.7950000000000004,3.3725000000000001,11.747595914401654,801.95849999999996,null,6.4900529886756102,6.370052008915815]
["2014-07-25",5.4200442524840993,9.9600000000000009,3.08,9.5200777276104471,null,null,null,5.1437389266731444,2.9937121159339513,9.9950104327315614,null,6.6678097197614834,4.1367658329269146,11.015603737639481,11.060963440079833,null,5.2875431706659919,3.6150000000000002,3.37,11.115090750251065,799.75350000000014,null,6.2050506617460961,6.1975506005111081]
["2014-08-01",5.5100449873039468,9.92,3.17,9.7900799320699878,null,null,null,5.1165233767965672,2.9937121159339513,10.008618343463667,null,6.7222408195146386,4.0279035741656797,10.983851945931235,11.07457135081194,null,5.3025432931359662,3.5699999999999994,3.5449999999999999,10.997589790902932,797.32799999999997,null,6.2575510903910061,6.1600502943361723]
["2014-08-08",5.6300459670637419,10.15,3.17,9.7200793605434406,null,null,null,5.4703255251920746,2.9610534383055809,10.067585956636124,null,6.7222408195146386,3.9190413154044452,11.042819559103693,11.156218815204571,null,5.4925448444223095,3.5175000000000001,3.5775000000000001,12.847604895533113,781.452,null,6.2925513761542806,6.1875505188644588]
["2014-08-15",5.6600462120036914,9.7799999999999994,3.03,9.7000791972501403,null,null,null,5.4431099753154966,2.9610534383055809,9.8067676676041007,null,6.7222408195146386,3.9190413154044452,10.600562460310259,10.71396171641114,null,5.3725438646625143,3.6200000000000006,3.5924999999999998,12.245099976322471,740.88000000000011,null,6.0800496411629759,6.0575494574580144]
["2014-08-22",5.9100482531699319,9.57,3.11,9.3300761763241056,null,null,null,5.4975410750686518,2.9392809865533338,9.5164655719858491,null,6.7222408195146386,3.8537239601477045,10.310260364692008,10.423659620792888,null,5.4625445994823609,3.6224999999999996,3.7625000000000002,11.362592771005644,722.79900000000009,null,6.2200507842160695,6.1575502739245094]
["2014-08-29",5.8100474367034343,9.5500000000000007,3.05,9.3100760130308053,null,null,null,5.5791877246983841,2.7215564690308645,9.6434727388188328,null,6.7222408195146386,3.8319515083954574,10.323868275424113,10.550666787625874,null,5.7175466814719265,3.6924999999999999,3.41,10.287583993990808,720.37350000000004,null,6.4475526416773494,6.3200516006825671]
["2014-09-05",5.7900472734101358,9.4499999999999993,3.2,9.0100735636313178,null,null,null,5.3614633256857642,2.6997840172786178,9.373582509298739,null,6.5861630701317511,3.6795443461297288,10.053978045904019,10.28077655810578,null,5.3025432931359662,3.4649999999999999,3.41,10.032581912001243,705.6,null,6.2025506413344331,6.0800496411629759]
["2014-09-12",5.6400460487103912,9.19,3.14,8.8800725022248717,null,null,null,5.2798166760560319,2.6997840172786178,9.325954821736369,null,6.5861630701317511,3.6359994426252351,10.006350358341649,10.119749614442529,null,5.0950415989679865,3.4100000000000006,3.5375000000000001,9.8150801361866122,694.57500000000005,null,6.0625494982813386,5.9275483960515682]
["2014-09-19",5.3000432727243041,8.8800000000000008,3.08,8.5400697262387837,null,null,null,5.1981700264262996,2.6888977914024941,9.2170915358795238,null,6.5861630701317511,3.5924545391207414,9.8974870724848039,10.010886328585684,null,4.8850398843883447,3.3824999999999998,3.4224999999999999,9.7150793197201164,721.476,null,5.6975465181786271,5.5025449260689596]
["2014-09-26",5.41004417083745,8.75,2.98,8.1700667053127489,null,null,null,5.1437389266731444,2.6888977914024941,8.9880250385557474,null,6.5861630701317511,3.5489096356162473,9.6684205751610275,9.7818198312619078,null,4.7400387005119251,3.2599999999999993,3.3125,9.2275753394459468,721.03500000000008,null,5.6425460691220541,5.3625437830158642]
["2014-10-03",5.5700454771838448,8.7899999999999991,3.07,8.3600682565990905,null,null,null,5.5247566249452289,2.5364906291367659,9.0311167558740806,null,6.5861630701317511,3.5924545391207414,9.7115122924793607,9.824911548580241,null,4.8275394149201087,3.2275,3.4449999999999998,9.2450754823275823,723.24,null,5.6150458445937677,5.355043721780878]
["2014-10-10",5.9000481715232826,8.91,3.17,8.7100711142318286,null,null,null,5.7424810239578488,2.5582630808890126,9.1762678036832082,null,6.5861630701317511,3.8754964118999511,10.015422298829721,10.310260364692008,null,4.9325402722099305,3.4474999999999998,3.4375,9.4200769111439513,727.87049999999999,null,5.7275467631185757,5.5350451914205703]
["2014-10-17",6.1800504576294708,9.1199999999999992,3.26,8.8900725838715235,null,null,null,6.1779298219830885,2.5909217585173829,9.4438900480812844,null,6.314007571365976,3.9190413154044452,10.20366506395718,10.498503129819468,null,5.1700422113178588,3.5224999999999995,3.47,9.742579544248402,713.53800000000001,null,6.0500493962230264,5.7650470692935114]
["2014-10-24",6.2300508658627196,9.27,2.93,9.2000751149176594,null,null,null,6.1507142721065113,2.9828258900578275,9.5550213190601472,null,6.314007571365976,3.9843586706611855,10.348816111766308,10.643654177628596,null,5.2675430073726934,3.5975000000000001,3.605,10.000081646649631,720.37350000000004,null,6.0525494166346894,5.7100466202369384]
["2014-10-31",6.3200516006825671,9.73,3.07,9.5700781358436959,null,null,null,6.1507142721065113,3.0481432453145683,9.8566633402884882,null,6.314007571365976,4.0714484776701738,10.650458132994649,10.945296198856937,null,5.3600437626042021,3.7399999999999998,3.3849999999999998,10.297584075637456,756.53550000000007,null,6.0200491512830769,5.7775471713518236]
["2014-11-07",6.1300500493962229,9.73,3.11,9.4600772377305518,null,null,null,5.9329898730938915,3.1787779558280498,9.9042910278508565,null,6.314007571365976,4.0932209294224204,10.698085820557017,10.992923886419305,null,5.2025424766694695,3.7125000000000004,3.3574999999999999,10.28008393275582,717.28650000000005,null,5.7900472734101358,5.5400452322438953]
["2014-11-14",6.4700528253823109,9.51,3.12,9.0500738902179165,null,null,null,6.2051453718596665,3.4400473768550128,9.6298648280867294,null,6.314007571365976,4.1803107364314078,10.310260364692008,10.537058876893768,null,5.5375452118322332,3.8624999999999998,3.3875000000000002,10.535086014745387,707.14350000000002,null,6.0525494166346894,5.8425477020550476]
["2014-11-21",6.2800512740959675,9.57,2.87,9.1500747066844124,null,null,null,6.1507142721065113,3.5489096356162473,9.7591399800417307,null,6.314007571365976,4.2456280916881486,10.439535516647011,10.666334028848771,null,5.472544681129011,3.7324999999999995,3.2574999999999998,10.205083320405947,720.37350000000004,null,6.0225491716947399,5.8450477224667088]
["2014-11-28",6.5400533969088581,9.48,2.93,9.3400762579707557,null,null,null,6.2595764716128208,3.7013167978819759,9.843055429556383,null,6.314007571365976,4.3980352539538767,10.430463576158941,10.657262088360699,null,5.6200458854170927,3.7825000000000002,2.95,10.470085484042164,738.23399999999992,null,6.2100507025694203,5.9850488655198042]
["2014-12-05",6.4700528253823109,9.36,2.83,9.1500747066844124,null,null,null,6.4773008706254407,3.8537239601477045,9.3599745985666338,null,6.2867920214893989,4.4198077057061242,10.040370135171914,10.267168647373673,null,5.8975481511116197,3.8975,3.12,10.105082503939453,698.98500000000001,null,6.3550518864458407,6.1850504984527959]
["2014-12-12",6.370052008915815,9.75,2.97,9.620078544076943,null,null,null,6.314007571365976,3.8537239601477045,9.7614079651637482,null,6.2867920214893989,4.3109454469448893,10.546130817381838,10.772929329583599,null,5.9750487838731532,3.9849999999999999,3.1150000000000002,10.422585096220578,706.04100000000005,null,6.2750512332726434,6.1525502331011843]
["2014-12-19",6.3200516006825671,9.74,3.1,9.7900799320699878,null,null,null,6.6405941698849063,3.8537239601477045,9.9247028939490161,null,6.2867920214893989,4.3109454469448893,10.718497686655176,10.854576793976232,null,6.5525534989671703,4.1100000000000003,3.1625000000000001,10.432585177867226,707.36400000000003,null,6.8375558258966844,6.6100539684354063]
["2014-12-26",6.32,9.74,3.1,9.7899999999999991]
["2015-01-02",6.32,9.74,3.1,9.7899999999999991]
["2015-01-09",6.1000498044562743,9.98,3.09,9.8900807485364854,null,null,null,6.0146365227236238,3.8537239601477045,10.562006713235961,null,6.5589475202551739,4.4633526092106175,11.038283588859658,11.197042547400889,null,5.6700462936503406,3.9424999999999994,3.0225,10.450085320748864,740.43899999999996,null,6.0775496207513129,6.0850496819863]
["2015-01-16",5.9200483348165811,10.07,3.1,9.1000742984511636,null,null,null,5.8513432234641591,4.1585382846791612,10.237684840787445,null,6.5589475202551739,4.5286699644673583,11.031479633493603,11.144878889594484,null,5.3275434972525906,3.8,2.8174999999999999,9.9100809118297839,727.42950000000008,null,5.7300467835302387,5.8100474367034343]
["2015-01-23",6.0500493962230264,10.210000000000001,3.09,9.4800774010238502,null,null,null,5.9874209728470467,4.2456280916881486,10.482627233965346,null,6.5589475202551739,4.4415801574583709,11.276422026671504,11.389821282772385,null,5.3375435788992407,3.8374999999999999,2.91,9.7675797483650264,704.93849999999998,null,5.6475461099453792,5.7550469876468622]
["2015-01-30",5.9300484164632312,9.9700000000000006,3.14,9.4300769927906014,null,null,null,5.796912123711004,4.2456280916881486,10.18552118298104,null,6.314007571365976,4.3544903504493835,10.9793159756872,11.09271523178808,null,5.0775414560863492,3.7149999999999994,2.8250000000000002,9.6825790543685049,651.35699999999997,null,5.4400444157773995,5.5925456608888062]
["2015-02-06",6.0500493962230264,10.06,3.17,9.7800798504233377,null,null,null,6.2051453718596665,4.2456280916881486,10.403247754694728,null,6.314007571365976,4.2891729951926427,11.197042547400889,11.310441803501769,null,5.2575429257260433,3.8525,2.8774999999999999,9.8125801157749493,699.20550000000003,null,5.6400460487103912,5.7900472734101358]
["2015-02-13",6.2100507025694203,10.26,3.1,10.060082136529529,null,null,null,6.0962831723533562,4.2456280916881486,10.505307085185521,null,6.314007571365976,4.3544903504493835,11.185702621790801,11.299101877891681,null,5.2125425583161205,3.8300000000000005,2.7324999999999999,9.8375803198915754,705.82049999999992,null,5.5400452322438953,5.74254688558855]
["2015-02-20",6.0400493145763772,10.36,3.09,10.100082463116127,null,null,null,6.0962831723533562,4.0061311224134331,10.738909552753334,null,6.2323609217362437,4.3109454469448893,11.419305089358614,11.532704345459495,null,5.2775430890193427,3.8975,2.77,10.07258223858784,701.85149999999999,null,5.4450444566007246,5.7400468651768879]
["2015-02-27",6.0800496411629759,10.39,3.09,10.58008638215531,null,null,null,6.1779298219830885,3.9190413154044452,10.509843055429556,null,6.2323609217362437,4.3544903504493835,11.076839335933956,11.303637848135716,null,5.0050408641481399,3.8849999999999998,2.7450000000000001,10.265083810285846,706.48199999999997,null,5.3250434768409285,5.5675454567721818]
["2015-03-06",5.9900489063431293,10.01,3.2,10.140082789702726,null,null,null,6.2051453718596665,4.0061311224134331,10.215004989567268,null,6.2323609217362437,4.4415801574583709,10.782001270071667,11.008799782273428,null,4.8050392312151473,3.9050000000000002,2.8650000000000002,9.8550804627732109,696.11850000000004,null,5.1700422113178588,5.5850455996538182]
["2015-03-13",6.250051029156019,10.26,3.25,10.170083034642674,null,null,null,6.4228697708722864,4.0061311224134331,10.516647010795609,null,6.2323609217362437,4.4415801574583709,11.083643291300008,11.310441803501769,null,5.072541415263025,3.8849999999999998,2.8125,9.9050808710064597,680.68350000000009,null,5.465044619894023,5.695046497766965]
["2015-03-20",6.4700528253823109,10.31,3.24,9.8800806668898353,null,null,null,6.5045164205020187,4.0932209294224204,10.546130817381838,null,6.2323609217362437,4.4415801574583709,11.083643291300008,11.310441803501769,null,5.1200418030846109,3.7349999999999999,2.73,9.6175785236652818,675.17100000000005,null,5.5025449260689596,5.7275467631185757]
["2015-03-27",6.2900513557426176,10.029999999999999,3.13,9.8800806668898353,null,null,null,6.2867920214893989,4.3980352539538767,10.294384468837885,null,6.2323609217362437,4.5286699644673583,10.861380749342285,11.088179261544044,null,4.9925407620898277,3.9125000000000005,2.7774999999999999,9.745079564660065,687.2985000000001,null,5.4300443341307494,5.6325459874754049]
["2015-04-03",6.29,10.029999999999999,3.13,9.8800000000000008]
["2015-04-10",6.2699183805659207,10.119976412954731,3.1100212825020819,9.7499707432838836,null,null,null,6.3956542209957084,4.4633526092106175,10.28077655810578,null,6.2323609217362437,4.6810771267330873,10.847772838610179,11.07457135081194,null,5.1875559619744349,3.7799735826051615,2.6899231979272691,9.5349678992589215,680.02,null,5.5149590269896613,5.7400316244689567]
["2015-04-17",5.6000457221237925,9.9,3.02,9.7300794421900907,null,null,null,5.796912123711004,4.4633526092106175,10.296652453959902,null,6.2323609217362437,4.7028495784853339,10.716229701533159,10.943028213734918,null,4.9500404150915669,3.8,2.625,9.690079115603492,695.01599999999996,null,5.0900415581446623,5.3300435176642527]
["2015-04-24",5.8100474367034343,10.029999999999999,2.93,9.7100792788967922,null,null,null,5.5791877246983841,4.5068975127151116,10.28077655810578,null,6.2323609217362437,4.7028495784853339,10.804681121291845,11.031479633493603,null,4.9775406396198534,3.7075,2.5125000000000002,9.7825798708350025,706.04100000000005,null,5.1650421704945337,5.4525445178357108]
["2015-05-01",5.7200467018835885,10.039999999999999,2.68,9.580078217490346,null,null,null,5.4431099753154966,4.5068975127151116,10.126553569808582,null,6.2323609217362437,4.6810771267330873,10.693549850312982,10.920348362514742,null,4.7400387005119251,3.6625000000000001,2.4424999999999999,9.7600796871300393,697.88249999999994,null,4.9900407416781656,5.3800439258975006]
["2015-05-08",5.6100458037704435,10.23,2.71,9.690079115603492,null,null,null,5.4431099753154966,4.5068975127151116,10.126553569808582,null,6.0962831723533562,4.5722148679718524,10.811485076657897,11.038283588859658,null,4.7275385984536129,3.6150000000000002,2.3250000000000002,9.7500796054833909,716.4045000000001,null,4.9975408029131518,5.3075433339592912]
["2015-05-15",5.7700471101168365,10.24,2.74,9.4100768294973012,null,null,null,5.7152654740812716,4.223855639935902,10.34654812664429,null,6.0962831723533562,4.4415801574583709,10.800145151047809,11.026943663249568,null,5.1425419867895723,3.68,2.4750000000000001,9.5700781358436959,735.14700000000005,null,5.4325443545424124,5.6650462528270156]
["2015-05-22",6.1800504576294708,10.35,2.78,9.350076339617404,null,null,null,6.041852072600201,4.1585382846791612,10.491699174453416,null,6.0962831723533562,4.3980352539538767,10.831896942756057,11.172094711058696,null,5.2200426195511067,3.6499999999999995,2.4424999999999999,9.3850766253806785,735.14700000000005,null,5.5775455384188311,5.7825472121751487]
["2015-05-29",5.9900489063431293,10.7,2.89,9.4000767478506528,null,null,null,5.5791877246983841,4.1585382846791612,10.723033656899212,null,6.0962831723533562,4.3980352539538767,11.063231425201851,11.403429193504492,null,4.7700389454518737,3.5150000000000001,2.34,9.3400762579707557,734.92650000000003,null,4.9875407212665026,5.3075433339592912]
["2015-06-05",6.2700511924493183,11.06,3.09,9.5400778909037474,null,null,null,5.9874209728470467,4.2891729951926427,11.287761952281594,null,6.0962831723533562,4.6375322232285932,11.627959720584235,11.968157488886874,null,5.237542762432744,3.6349999999999998,2.54,9.4650772785538742,761.38650000000007,null,5.4125441912491121,5.7575470080585252]
["2015-06-12",6.0900497228096251,10.75,2.93,9.3900766662040027,null,null,null,5.8513432234641591,4.4633526092106175,11.081375306177993,null,6.0962831723533562,4.8988016442555562,11.421573074480632,11.761770842783273,null,5.0425411703230765,3.5649999999999999,2.5975000000000001,9.4000767478506528,734.04449999999997,null,5.2325427216094189,5.6275459466520799]
["2015-06-19",5.8600478449366831,11.04,2.9,9.5300778092570972,null,null,null,5.6608343743281164,4.5722148679718524,11.226526353987119,null,6.0962831723533562,4.8988016442555562,11.793522634491518,11.906921890592399,null,4.8800398435650196,3.58,2.5074999999999998,9.7775798300116765,711.11250000000007,null,4.9825406804431784,5.3975440687791378]
["2015-06-26",6.4100523355024137,11.56,3.11,10.090082381469477,null,null,null,6.1507142721065113,4.3109454469448893,11.920529801324504,null,6.0962831723533562,4.9858914512645436,12.442166379388553,12.600925337929784,null,5.3800439258975006,3.8275000000000001,2.67,9.8700805852431852,737.5725000000001,null,5.4350443749540736,5.8725479469949953]
["2015-07-03",6.7100547849019021,11.62,3.05,10.540086055568709,null,null,null,6.7494563693912157,4.4502891381592695,12.090628685475824,null,6.0962831723533562,5.2689333240437541,12.657624965980224,12.771024222081104,null,5.9050482123466068,4.2850000000000001,2.6,10.382584769633979,738.23399999999992,null,5.917548314404919,6.2400509475093697]
["2015-07-10",6.700054703255252,11.58,3.21,10.210083361229273,null,null,null,6.7766719192677938,4.7333310109384801,12.067948834255649,null,6.0962831723533562,5.4431129380617289,12.634945114760049,12.748344370860927,null,5.7800471917634866,4.2874999999999996,2.5449999999999999,10.262583789874183,713.75849999999991,null,5.7925472938217988,6.1900505392761218]
["2015-07-17",6.4000522538557645,11.3,3.05,10.58008638215531,null,null,null,6.4500853207488635,4.7551034626907267,11.72548308083099,null,6.0962831723533562,5.4213404863094823,12.06568084913363,12.405878617436271,null,5.6225459058287539,4.3,2.5625,10.102582483527788,695.45699999999999,null,5.5325451710089082,5.8200475183500853]
["2015-07-24",6.1700503759828216,11.08,2.89,10.140082789702726,null,null,null,6.1507142721065113,4.7333310109384801,11.711875170098883,null,6.0962831723533562,5.1600710652825192,12.052072938401524,12.392270706704164,null,5.2150425787277825,4.0324999999999998,2.3650000000000002,9.8625805240081998,689.50350000000003,null,5.1700422113178588,5.5275451301855831]
["2015-07-31",5.9600486614031798,10.84,2.82,9.6700789523101935,null,null,null,5.9057743232173143,4.5308472096425829,11.310441803501769,null,6.1234987222299342,4.7899393854943213,11.65063957180441,11.990837340107051,null,4.9650405375615412,3.7324999999999995,2.35,9.6450787481935674,670.31999999999994,null,4.9100400885049682,5.2675430073726934]
["2015-08-07",6.0600494778696756,11.04,2.89,10.940089321434696,null,null,null,6.041852072600201,4.5308472096425829,11.598475913998003,null,6.1234987222299342,4.7899393854943213,11.825274426199764,12.392270706704164,null,5.2550429053143812,3.9024999999999999,2.3374999999999999,10.447585300337201,670.54050000000007,null,5.0450411907347386,5.3425436197225658]
["2015-08-14",5.9900489063431293,10.67,2.79,9.9200809934764322,null,null,null,6.0962831723533562,4.4655298543858422,11.156218815204571,null,6.1234987222299342,4.7899393854943213,11.269618071305452,11.950013607910732,null,5.0325410886764264,3.6375000000000006,2.2799999999999998,9.3625764416757171,639.22950000000003,null,4.8525396190367331,5.182542313376171]
["2015-08-21",5.9900489063431293,10.37,2.7,9.690079115603492,null,null,null,6.2051453718596665,4.4002124991291014,10.847772838610179,null,5.8513432234641591,4.5722148679718524,10.96117209471106,11.641567631316338,null,5.1125417418496237,3.8250000000000002,2.33,9.072574073922878,618.94349999999997,null,5.0125409253831279,5.2775430890193427]
["2015-08-28",5.9400484981098813,10.34,2.75,9.3600764212640541,null,null,null,6.1507142721065113,4.1781334912561832,10.723033656899212,null,5.8513432234641591,4.5722148679718524,10.836432913000092,11.494148598385195,null,4.8975399864466569,3.7499999999999996,2.2200000000000002,8.7900717674050242,595.35,null,4.8825398639766817,5.1350419255545852]
["2015-09-04",5.8800480082299833,9.93,2.78,9.2800757680908568,null,null,null,6.0146365227236238,4.0061311224134331,10.3737639481085,null,5.8513432234641591,4.6810771267330873,10.487163204209381,11.144878889594484,null,4.6525379861037406,3.6150000000000002,2.2275,8.6950709917618543,592.04250000000002,null,4.677538190220365,5.0025408437364787]
["2015-09-11",5.970048743049829,10.18,2.8,9.4000767478506528,null,null,null,6.0962831723533562,4.0061311224134331,10.589222534700172,null,5.8513432234641591,4.6810771267330873,10.816021046901932,11.360337476186157,null,4.7800390270985238,3.7399999999999998,2.3199999999999998,8.7400713591717771,594.24750000000006,null,4.7750389862751987,5.0875415377329993]
["2015-09-18",5.9900489063431293,10.15,2.88,9.4800774010238502,null,null,null,6.314007571365976,4.0061311224134331,10.666334028848771,null,5.8513432234641591,4.6810771267330873,10.893132541050532,11.437448970334755,null,4.8150393128617974,3.7974999999999994,2.3174999999999999,8.8450722164615989,588.07350000000008,null,4.792539129156836,5.1025416602029736]
["2015-09-25",6.1800504576294708,10.34,2.89,10.02008180994293,null,null,null,6.4773008706254407,4.0061311224134331,10.698085820557017,null,5.8785587733407363,4.6810771267330873,11.038283588859658,11.469200762043002,null,4.9725405987965292,3.8149999999999995,2.2625000000000002,8.6800708692918782,599.31899999999996,null,4.900040006858319,5.1400419663779102]
["2015-10-02",6.2300508658627196,10.23,2.65,9.9000808301831338,null,null,null,6.6405941698849063,4.0279035741656797,10.679941939580877,null,5.8785587733407363,4.6810771267330873,10.906740451782635,11.360337476186157,null,5.182542313376171,3.8875000000000002,2.21,8.7725716245233887,602.40600000000006,null,5.0750414356746871,5.3125433747826163]
["2015-10-09",6.2200507842160695,10.15,2.79,9.8500804219498868,null,null,null,6.5045164205020187,4.0279035741656797,10.661798058604736,null,5.8785587733407363,4.6157597714763465,10.888596570806497,11.342193595210016,null,5.1150417622612858,3.9125000000000005,2.1875,8.8125719511099856,625.33799999999997,null,5.0350411090880893,5.3100433543709533]
["2015-10-16",6.0000489879897785,10.31,2.82,10.01008172829628,null,null,null,6.1234987222299342,4.0279035741656797,10.686745894946929,null,5.9057743232173143,4.6375322232285932,10.91354440714869,11.367141431552209,null,4.8575396598600582,3.7300000000000004,2.27,8.910072747164822,620.48700000000008,null,4.7225385576302878,5.0450411907347386]
["2015-10-23",6.1200499677495737,10.42,2.89,10.060082136529529,null,null,null,6.2323609217362437,4.0279035741656797,10.759321418851492,null,5.9057743232173143,4.6375322232285932,10.986119931053253,11.439716955456772,null,4.9075400680933061,3.7825000000000002,2.25,8.9875733799263564,636.14250000000004,null,4.7550388229818985,5.0800414764980131]
["2015-10-30",6.2400509475093697,10.210000000000001,2.83,9.9300810751230824,null,null,null,6.3684386711191312,4.0279035741656797,10.686745894946929,null,5.9057743232173143,4.6375322232285932,10.986119931053253,11.439716955456772,null,5.1500420480245603,3.8,2.27,8.8025718694633373,614.75400000000002,null,4.8825398639766817,5.2000424562578083]
["2015-11-06",6.2200507842160695,10.35,2.9,9.8000800137166379,null,null,null,6.4500853207488635,4.1041071552985438,10.879524630318425,null,5.9057743232173143,4.7246220302375805,11.106323142520186,11.559920166923705,null,5.2325427216094189,3.7300000000000004,2.2374999999999998,8.6725708080568911,618.28200000000004,null,4.9025400272699819,5.1875423541994961]
["2015-11-13",6.1000498044562743,10.199999999999999,2.97,9.6600788706635434,null,null,null,6.4500853207488635,4.1041071552985438,10.729837612265264,null,5.8785587733407363,4.7246220302375805,10.956636124467025,11.364873446430192,null,4.9800406600315164,3.6200000000000006,2.2999999999999998,8.6300704610586312,605.05200000000002,null,4.6375378636337663,5.0525412519697266]
["2015-11-20",6.1500502126895231,10.1,3.07,9.7400795238367408,null,null,null,6.4228697708722864,4.1041071552985438,10.552934772747891,null,5.8785587733407363,4.7028495784853339,10.779733284949652,11.233330309353171,null,4.9075400680933061,3.6425000000000001,2.4775,8.6000702161186826,607.47750000000008,null,4.6250377615754541,5.0875415377329993]
["2015-11-27",6.3000514373892669,10.1,3.05,10.060082136529529,null,null,null,6.4500853207488635,4.1585382846791612,10.503039100063505,null,5.8785587733407363,4.7028495784853339,10.729837612265264,11.183434636668784,null,4.790039108745173,3.6724999999999999,2.3275000000000001,8.7300712775251288,641.21399999999994,null,4.6650380881620528,5.0650413540280379]
["2015-12-04",6.3300516823292163,10.31,3.1,10.28008393275582,null,null,null,6.5045164205020187,4.1585382846791612,10.779733284949652,null,5.8785587733407363,4.6157597714763465,11.006531797151411,11.460128821554932,null,4.7875390883335101,3.77,2.3975,8.9750732778680433,680.68350000000009,null,4.7650389046285486,5.1200418030846109]
["2015-12-11",6.2800512740959675,10.32,3.12,10.05008205488288,null,null,null,6.6133786200083282,4.1585382846791612,10.750249478363422,null,5.8785587733407363,4.6593046749808398,10.977047990565183,11.38528531252835,null,4.955040455914892,3.7925,2.375,8.7825717061700388,700.96950000000004,null,4.8975399864466569,5.1550420888478845]
["2015-12-18",6.2700511924493183,10.29,3.06,10.150082871349374,null,null,null,6.5589475202551739,4.0061311224134331,10.899936496416585,null,5.8785587733407363,4.5722148679718524,11.081375306177993,11.534972330581512,null,4.8400395169784209,3.7425000000000002,2.2799999999999998,8.7775716653467128,668.33550000000002,null,4.8050392312151473,5.0800414764980131]
["2015-12-25",6.27,10.29,3.06,10.15]
["2016-01-01",6.27,10.29,3.06,10.15]
["2016-01-08",6.2300508658627196,10.33,2.93,10.200083279582623,null,null,null,6.4500853207488635,3.9625862189089389,10.840968883244127,null,6.1507142721065113,4.4633526092106175,10.977047990565183,11.430645014968702,null,4.6850382514553512,3.53,2.0874999999999999,8.6450705835286055,653.12100000000009,null,4.6275377819871162,4.9475403946799039]
["2016-01-15",6.4500526620890124,10.53,2.88,10.930089239788046,null,null,null,6.5317319703785959,3.9625862189089389,11.011067767395446,null,6.1507142721065113,4.4633526092106175,11.147146874716503,11.600743899120022,null,4.6875382718670142,3.58,2.0024999999999999,8.8225720327566375,655.98750000000007,null,4.6850382514553512,4.9250402109749434]
["2016-01-22",6.2900513557426176,10.45,2.9,10.870088749908147,null,null,null,6.6950252696380605,4.1367658329269146,10.954368139345005,null,6.1507142721065113,4.4633526092106175,11.090447246666063,11.544044271069582,null,4.7500387821585743,3.67,2.0375000000000001,8.7850717265817,660.17700000000002,null,4.7150384963953007,5.0025408437364787]
["2016-01-29",6.1600502943361723,10.35,2.85,10.690087280268456,null,null,null,6.3956542209957084,4.1367658329269146,10.838700898122108,null,6.1507142721065113,4.4633526092106175,10.974780005443163,11.428377029846684,null,4.7225385576302878,3.6549999999999998,1.9900000000000002,8.677570848880217,676.71450000000004,null,4.6475379452804155,4.9525404355032299]
["2016-02-05",6.0600494778696756,10.29,2.74,10.350084504282366,null,null,null,6.1507142721065113,4.1367658329269146,10.620974326408419,null,6.2051453718596665,4.5504424162196058,10.757053433729475,11.187970606912819,null,4.7275385984536129,3.6850000000000005,1.9624999999999999,8.7450713999951013,688.84199999999998,null,4.5975375370471676,4.9450403742682427]
["2016-02-12",5.8900480898766325,10.29,2.75,10.340084422635718,null,null,null,6.1507142721065113,4.0932209294224204,10.632314252018507,null,6.2051453718596665,4.5722148679718524,10.768393359339564,11.199310532522908,null,4.5825374145771924,3.6025000000000005,1.915,8.7350713183484512,696.55950000000007,null,4.4400362511124358,4.8625397006833824]
["2016-02-19",5.9900489063431293,10.4,2.69,10.390084830868966,null,null,null,6.2323609217362437,4.0496760259179263,10.582418579334121,null,6.2051453718596665,4.5722148679718524,10.718497686655176,11.149414859838521,null,4.6175377003404661,3.6549999999999998,1.92,8.7825717061700388,692.14949999999999,null,4.5700373125188811,4.9325402722099305]
["2016-02-26",6.0400493145763772,9.98,2.4700000000000002,10.190083197935973,null,null,null,6.2595764716128208,4.0083083675886568,10.27850857298376,null,6.2051453718596665,4.5722148679718524,10.414587680304818,10.845504853488162,null,4.5400370675789317,3.6049999999999995,1.835,8.6550706651752556,681.56550000000004,null,4.5700373125188811,4.9175401497399562]
["2016-03-04",6.0900497228096251,9.98,2.48,10.090082381469477,null,null,null,6.1779298219830885,3.9190413154044452,10.258096706885603,null,6.2051453718596665,4.5068975127151116,10.39417581420666,10.870452689830355,null,4.5975375370471676,3.5649999999999999,1.865,8.6375705222936165,674.95050000000003,null,4.6600380473387286,4.9800406600315164]
["2016-03-11",6.1800504576294708,10.18,2.63,10.220083442875923,null,null,null,6.314007571365976,3.8319515083954574,10.552934772747891,null,6.2051453718596665,4.4633526092106175,10.689013880068947,11.165290755692643,null,4.7700389454518737,3.6274999999999999,1.8825000000000001,8.892572604283183,697.221,null,4.8325394557434329,5.125041843907935]
["2016-03-18",6.0700495595163257,10.32,2.58,10.040081973236228,null,null,null,6.3956542209957084,3.8319515083954574,10.557470742991926,null,6.2051453718596665,4.485125060962865,10.784269255193687,11.237866279597206,null,4.6250377615754541,3.6850000000000005,1.9125000000000001,8.9775732982797045,736.69049999999993,null,4.7075384351603136,5.0975416193796494]
["2016-03-25",6.1900505392761218,10.44,2.58,10.350084504282366,null,null,null,6.4228697708722864,3.8319515083954574,10.679941939580877,null,6.2051453718596665,4.5286699644673583,10.906740451782635,11.360337476186157,null,4.6300378023987792,3.7,1.87,9.1050743392744895,731.61900000000003,null,4.7175385168069637,5.1400419663779102]
["2016-04-01",6.310051519035917,10.62,2.5,10.200083279582623,null,null,null,6.5317319703785959,3.8319515083954574,10.800145151047809,null,6.2051453718596665,4.5286699644673583,11.026943663249568,11.48054068765309,null,4.7350386596886,3.5150000000000001,1.855,9.1075743596861507,754.55100000000004,null,4.7625388842168865,5.2950432319009799]
["2016-04-08",6.2600511108026682,10.65,2.57,10.100082463116127,null,null,null,6.4500853207488635,3.7448617013864696,10.936224258368865,null,6.3412231212425541,4.5504424162196058,11.163022770570626,11.639299646194322,null,4.5700373125188811,3.6150000000000002,1.8625,9.0450738493945906,751.90500000000009,null,4.5425370879905955,5.1350419255545852]
["2016-04-15",6.2300508658627196,10.56,2.61,10.330084340989067,null,null,null,6.4228697708722864,3.7448617013864696,10.888596570806497,null,6.3412231212425541,4.5504424162196058,11.115395083008256,11.591671958631952,null,4.5975375370471676,3.7399999999999998,1.93,9.4800774010238502,742.86450000000002,null,4.5500371492255818,5.2250426603744318]
["2016-04-22",6.2600511108026682,10.88,2.7,10.530085973922061,null,null,null,6.5861630701317511,3.7884066048909637,11.317245758867822,null,6.3412231212425541,4.5722148679718524,11.446520910822825,11.900117935226346,null,5.0350411090880893,3.8975,2.1225000000000001,10.275083891932496,760.72500000000002,null,5.0000408233248157,5.5125450077156088]
["2016-04-29",6.2600511108026682,11.07,2.78,10.800088178381602,null,null,null,6.4228697708722864,3.7884066048909637,11.287761952281594,null,6.3412231212425541,4.6810771267330873,11.514560464483353,11.968157488886874,null,4.8550396394483961,3.9125000000000005,2.0674999999999999,10.275083891932496,733.60350000000005,null,4.7450387413352493,5.4225442728957631]
["2016-05-06",6.2400509475093697,11.26,2.72,11.050090219547842,null,null,null,6.4500853207488635,3.7884066048909637,11.333121654721944,null,6.3412231212425541,4.6810771267330873,11.559920166923705,12.013517191327226,null,4.6325378228104421,3.7374999999999998,1.925,10.122582646821089,711.33299999999997,null,4.5275369655206195,5.3175434156059413]
["2016-05-13",6.2800512740959675,11.37,2.74,11.400093077180578,null,null,null,6.4228697708722864,3.7884066048909637,11.487344643019142,null,6.3412231212425541,4.7463944819898281,11.714143155220903,12.167740179624422,null,4.6800382106320271,3.89,1.9175,10.720087525208404,718.16849999999999,null,4.4975367205806709,5.3000432727243041]
["2016-05-20",6.3500518456225157,11.46,2.75,11.770096098106615,null,null,null,6.4500853207488635,3.7230892496342229,11.863830173274064,null,6.3412231212425541,4.6810771267330873,12.090628685475824,12.544225709879344,null,4.6875382718670142,3.9,1.8825000000000001,10.715087484385078,703.6155,null,4.4800365776990345,5.2850431502543298]
["2016-05-27",6.3000514373892669,11.23,2.83,11.810096424693214,null,null,null,6.5861630701317511,3.7230892496342229,11.693731289122745,null,6.3412231212425541,4.4633526092106175,11.852490247663976,12.306087272067495,null,4.8125392924501345,4.0824999999999996,1.9125000000000001,10.797588157969939,684.43200000000002,null,4.6225377411637911,5.3450436401342278]
["2016-06-03",6.4400525804423623,11.29,2.82,12.370100996905592,null,null,null,6.5317319703785959,3.7339754755103463,11.807130545223623,null,6.3412231212425541,4.4633526092106175,11.965889503764856,12.419486528168376,null,4.8550396394483961,4.1524999999999999,1.9075,11.442593424178842,711.33299999999997,null,4.6450379248687526,5.3225434564292655]
["2016-06-10",6.3600519272691658,11.45,2.87,12.380101078552244,null,null,null,6.6405941698849063,3.7339754755103463,11.850222262541958,null,6.314007571365976,4.485125060962865,12.008981221083189,12.485258096706886,null,5.1025416602029736,4.2649999999999997,2.0525000000000002,11.760096016459967,728.31150000000002,null,4.8425395373900839,5.5400452322438953]
["2016-06-17",6.3500518456225157,11.2,2.86,12.560102548191935,null,null,null,6.3412231212425541,3.7339754755103463,11.55538419667967,null,6.314007571365976,4.4633526092106175,11.714143155220903,12.213099882064775,null,4.7250385780419499,4.2525000000000004,2.0449999999999999,11.345092628124005,687.07799999999997,null,4.507536802227321,5.2925432114893169]
["2016-06-24",6.0900497228096251,10.23,2.82,12.130099037386001,null,null,null,6.1779298219830885,3.7339754755103463,10.732105597387282,null,6.314007571365976,4.4633526092106175,10.890864555928513,11.389821282772385,null,4.5425370879905955,3.8725000000000001,2.0724999999999998,11.245091811657508,700.08749999999998,null,4.2775349243543799,5.2150425787277825]
["2016-06-30",5.8100474367034343,10.62,2.73,13.090106875464366,null,null,null,5.9057743232173143,3.7339754755103463,11.242402249841241,null,6.1779298219830885,4.3544903504493835,11.129002993740361,11.58260001814388,null,4.455036373582411,3.6549999999999998,2.0249999999999999,11.742595873578328,695.23650000000009,null,4.2250344957094681,5.0825414969096743]
["2016-07-08",5.66,10.16,2.5299999999999998,11.73,null,null,null,5.6880034835619417,3.6141955149139995,10.484895219087363,null,6.1778793816677551,4.3544524276072281,10.371495962986483,10.825092987390004,null,4.2549999999999999,3.4175,1.94,10.505000000000001,656.86950000000002,null,4.1224999999999996,4.9524999999999997]
["2016-07-15",5.55,10.16,2.56,11.66,null,null,null,5.7424341389070328,3.3747006313956018,10.81828903202395,null,6.1778793816677551,4.2455911169170477,10.704889775923069,11.158486800326591,null,4.34,3.5775000000000001,2.0674999999999999,10.8375,676.27350000000001,null,4.1775000000000002,5]
["2016-07-22",5.54,9.7799999999999994,2.5099999999999998,10.88,null,null,null,5.5791421728717614,3.2658393207054215,10.478091263721311,null,5.9057261049423033,4.1367298062268674,10.378299918352537,10.831896942756057,null,4.1775000000000002,3.3424999999999998,2.0775000000000001,10.324999999999999,684.87300000000005,null,4.0750000000000002,4.8624999999999998]
["2016-07-29",5.54,9.6199999999999992,2.63,11.02,null,null,null,5.6335728282168516,3.1569780100152407,10.23314887054341,null,5.9057261049423033,3.810145874156325,10.115213644198494,10.573346638846049,null,4.1025,3.3125,1.9824999999999999,10.035,650.25450000000001,null,4.09,4.8674999999999997]
["2016-08-05",5.6100458037704435,9.42,2.57,10.810088260028252,null,null,null,5.5791877246983841,3.0045983418100746,10.135625510296652,null,5.6336188244515393,3.7666341531387166,10.022226254195772,10.702621790801052,null,4.0325329240114636,3.2075,1.85,9.7350794830134149,675.61200000000008,null,4.057533128128088,4.8875399048000068]
["2016-08-12",5.7500469468235371,9.67,2.5499999999999998,10.840088504968199,null,null,null,5.7152654740812716,3.0045983418100746,10.484895219087363,null,4.8443678780307922,3.7013167978819759,10.371495962986483,11.165290755692643,null,4.1625339854179089,3.21,1.69,10.017581789531267,700.96950000000004,null,4.1225336588313102,5.0350411090880893]
["2016-08-19",5.9200483348165811,9.8800000000000008,2.5,11.030090056254542,null,null,null,5.9602054229704686,3.0045983418100746,10.625510296652454,null,4.8443678780307922,3.4835922803595065,10.512111040551574,11.305905833257734,null,4.2700348631193918,3.32,1.7,10.32258427975408,753.8895,null,4.2100343732394947,5.2775430890193427]
["2016-08-26",5.6400460487103912,9.7100000000000009,2.5099999999999998,10.79008809673495,null,null,null,5.7424810239578488,3.0045983418100746,10.423659620792888,null,4.8443678780307922,3.5271371838640007,10.35562006713236,11.104055157398168,null,4.2375345977677812,3.32,1.89,9.7550796463067151,728.53200000000004,null,4.3225352917643027,5.0450411907347386]
["2016-09-02",5.6400460487103912,9.81,2.54,10.670087116975155,null,null,null,5.5791877246983841,3.0045983418100746,10.482627233965346,null,4.8443678780307922,3.4835922803595065,10.414587680304818,10.822825002267985,null,3.6825300663787264,3.11,1.6625000000000001,9.5900782991369962,710.0100000000001,null,3.7975310053151969,4.905040047681644]
["2016-09-09",5.7400468651768879,9.86,2.59,11.040090137901192,null,null,null,5.5519721748218069,3.0045983418100746,10.507575070307539,null,4.8443678780307922,3.4618198286072599,10.439535516647011,10.847772838610179,null,4.0600331485397492,3.3850000000000002,1.7775000000000001,9.7675797483650264,727.65,null,4.1800341282995452,4.9200401701516174]
["2016-09-16",5.7800471917634866,9.7100000000000009,2.56,11.030090056254542,null,null,null,5.7696965738344268,2.9392809865533338,10.335208201034201,null,4.8443678780307922,3.4618198286072599,10.562006713235961,10.675405969336841,null,3.9950326178365274,3.3,1.73,9.5050776051404746,706.48199999999997,null,4.1600339650062468,4.9125401089166312]
["2016-09-23",5.8600478449366831,10,2.56,10.920089158141398,null,null,null,5.8513432234641591,2.8957360830488401,10.682209924702894,null,4.8443678780307922,3.4618198286072599,10.909008436904655,11.022407693005535,null,4.055033107716425,3.3675000000000002,1.7725,9.7650797279533634,748.8180000000001,null,4.2075343528278317,5.0125409253831279]
["2016-09-30",5.9300484164632312,9.8800000000000008,2.57,10.760087851795001,null,null,null,6.069067622476779,2.8848498571727164,10.548398802503856,null,4.8443678780307922,3.4400473768550128,10.775197314705617,11.024675678127553,null,3.9900325770132028,3.2925000000000004,1.76,9.5025775847288116,735.14700000000005,null,4.172534067064559,5.0975416193796494]
["2016-10-07",6.1000498044562743,9.98,2.64,10.880088831554799,null,null,null,6.2323609217362437,2.8848498571727164,10.614170371042366,null,4.8715834279073693,3.4618198286072599,10.840968883244127,11.067767395445886,null,3.9575323116615913,3.4049999999999994,1.8774999999999999,9.585078258313672,734.26499999999999,null,4.0500330668930999,5.2475428440793932]
["2016-10-14",6.1900505392761218,10.54,2.82,10.860088668261499,null,null,null,6.3684386711191312,2.8848498571727164,10.888596570806497,null,4.8715834279073693,3.5924545391207414,11.001995826907375,11.342193595210016,null,4.1600339650062468,3.4949999999999997,1.9575,9.5625780746087106,736.02900000000011,null,4.1400338017129474,5.3200434360176034]
["2016-10-21",6.3400517639758656,10.88,3.03,11.210091525894237,null,null,null,6.4228697708722864,2.8848498571727164,11.378481357162297,null,4.8715834279073693,3.6795443461297288,11.491880613263177,11.832078381565818,null,4.170034046652896,3.51,2.105,9.7550796463067151,772.85249999999996,null,4.230034536532794,5.3125433747826163]
["2016-10-28",6.370052008915815,11.23,3.11,11.36009275059398,null,null,null,6.4500853207488635,2.8848498571727164,11.782182708881431,null,4.8715834279073693,3.7013167978819759,11.895581964982311,12.23577973328495,null,4.1450338425362716,3.5749999999999997,2.3199999999999998,10.25008368781587,774.17550000000006,null,4.170034046652896,5.2550429053143812]
["2016-11-04",6.1800504576294708,10.93,3.21,11.210091525894237,null,null,null,6.069067622476779,2.8848498571727164,11.530436360337475,null,4.8715834279073693,3.7884066048909637,11.757234872539236,11.984033384740997,null,4.1425338221246095,3.4874999999999994,2.2825000000000002,9.9075808914181209,765.35550000000001,null,4.115033597596323,5.1025416602029736]
["2016-11-11",6.250051029156019,11.06,3.17,11.38009291388728,null,null,null,6.1507142721065113,2.8848498571727164,11.655175542048443,null,4.8715834279073693,3.7448617013864696,11.881974054250204,12.108772566451965,null,4.0475330464814379,3.4350000000000001,2.2075,9.9800814833563312,766.6785000000001,null,4.0875333730680365,5.1500420480245603]
["2016-11-18",6.4700528253823109,11.09,3.22,11.400093077180578,null,null,null,6.2867920214893989,2.8848498571727164,11.66878345278055,null,4.8715834279073693,3.6577718943774822,11.895581964982311,12.12238047718407,null,4.0800333118330494,3.4550000000000001,2.3250000000000002,9.9375811363580713,750.80250000000001,null,4.1375337813012845,5.2925432114893169]
["2016-11-25",6.4400525804423623,11.51,3.07,11.720095689873366,null,null,null,6.4228697708722864,3.091688148819062,11.979497414496961,null,4.6538590288947494,3.6577718943774822,12.206295926698722,12.433094438900483,null,4.1950342507695204,3.5825,2.165,10.460085402395514,814.52699999999993,null,4.2950350672360162,5.2875431706659919]
["2016-12-02",6.4700528253823109,11.5,3.07,11.550094301880325,null,null,null,6.5045164205020187,3.091688148819062,12.004445250839154,null,4.6538590288947494,3.5924545391207414,12.231243763040913,12.458042275242674,null,4.0425330056581137,3.4725000000000001,2.145,10.275083891932496,831.726,null,4.0875333730680365,5.3850439667208256]
["2016-12-09",6.4200524171490629,11.29,3.15,11.36009275059398,null,null,null,6.4773008706254407,3.091688148819062,11.766306813027306,null,4.6538590288947494,3.5489096356162473,11.993105325229067,12.219903837430826,null,4.1625339854179089,3.5950000000000002,2.25,10.375084708398992,814.52699999999993,null,4.1350337608896224,5.3625437830158642]
["2016-12-16",6.4700528253823109,11.39,3.18,11.460093567060477,null,null,null,6.4773008706254407,3.091688148819062,11.754966887417218,null,4.6538590288947494,3.7013167978819759,11.981765399618977,12.208563911820738,null,4.0925334138913616,3.5625,2.2400000000000002,10.367584647164005,810.11700000000008,null,4.1475338629479337,5.4425444361890616]
["2016-12-23",6.4500526620890124,11.14,3.18,11.150091036014338,null,null,null,6.314007571365976,3.091688148819062,11.469200762043002,null,4.6538590288947494,3.5924545391207414,11.895581964982311,12.12238047718407,null,3.9700324137199035,3.4725000000000001,2.1800000000000002,9.9450811975930584,767.11950000000002,null,4.0800333118330494,5.350043680957552]
["2016-12-30",6.45,11.14,3.18,11.15]
["2017-01-06",6.4600527437356616,10.91,3.28,10.79008809673495,null,null,null,6.4500853207488635,3.091688148819062,11.301369863013699,null,4.6538590288947494,3.614226990872988,11.573528077655812,11.754966887417218,null,4.2325345569444561,3.58,2.2799999999999998,9.9475812180047196,771.30899999999997,null,4.3350353938226149,5.5275451301855831]
["2017-01-13",6.6100539684354063,10.97,3.29,11.330092505654031,null,null,null,6.6133786200083282,3.0263707935623216,11.342193595210016,null,4.6538590288947494,3.5924545391207414,11.614351809852128,11.795790619613536,null,4.2600347814727426,3.5850000000000004,2.4249999999999998,10.462585422807177,784.98,null,4.4900366593456837,5.8275475795850715]
["2017-01-20",6.5400533969088581,11.4,3.31,11.580094546820272,null,null,null,6.4500853207488635,3.0263707935623216,11.784450694003448,null,4.6266434790181723,3.5706820873684944,12.056608908645559,12.238047718406968,null,4.282534965177704,3.6974999999999993,2.6274999999999999,10.675087157798481,775.0575,null,4.4300361694657857,5.6850464161203149]
["2017-01-27",6.3400517639758656,11.38,3.19,11.290092179067432,null,null,null,6.3684386711191312,3.0263707935623216,11.745894946929148,null,4.6266434790181723,3.5053647321117536,12.01805316157126,12.312891227433548,null,4.2050343324161696,3.625,2.5325000000000002,10.492585667747123,755.65350000000012,null,4.3425354550576021,5.6000457221237925]
["2017-02-03",6.3500518456225157,11.31,3.2,10.930089239788046,null,null,null,6.3956542209957084,2.9392809865533338,11.641567631316338,null,4.6266434790181723,3.4835922803595065,11.981765399618977,12.208563911820738,null,4.3025351284710034,3.6524999999999999,2.5874999999999999,10.27008385110917,746.61300000000006,null,4.4050359653491631,5.5825455792421552]
["2017-02-10",6.5600535602021575,11.73,3.21,11.240091770834185,null,null,null,6.6678097197614834,2.9392809865533338,11.97042547400889,null,4.6266434790181723,3.3965024733505191,12.31062324231153,12.537421754513289,null,4.4900366593456837,3.7450000000000001,2.5449999999999999,10.59008646380196,763.15049999999997,null,4.6050375982821556,5.7250467427069136]
["2017-02-17",6.3500518456225157,11.43,3.19,11.080090464487791,null,null,null,6.2595764716128208,2.9392809865533338,11.741358976685115,null,4.6266434790181723,3.3965024733505191,12.081556744987754,12.308355257189515,null,4.4100360061724873,3.6825000000000001,2.5674999999999999,10.325084300165743,725.22450000000003,null,4.562537251283894,5.4625445994823609]
["2017-02-24",6.310051519035917,11.36,3.21,10.930089239788046,null,null,null,6.4228697708722864,2.9828258900578275,11.718679125464938,null,4.6266434790181723,3.3965024733505191,12.02712510205933,12.25392361426109,null,4.4800365776990345,3.7075,2.5,10.242583626580883,720.37350000000004,null,4.6700381289853778,5.5375452118322332]
["2017-03-03",6.370052008915815,11.71,3.22,11.430093322120529,null,null,null,6.4773008706254407,2.9828258900578275,12.079288759865737,null,4.6266434790181723,3.3747300215982721,12.419486528168376,12.759684296471017,null,4.5350370267556075,3.8075000000000001,2.4224999999999999,10.375084708398992,758.07900000000006,null,4.7175385168069637,5.4775447219523352]
["2017-03-10",6.3000514373892669,11.54,3.16,11.210091525894237,null,null,null,6.2595764716128208,2.9392809865533338,12.008981221083189,null,4.6266434790181723,3.3747300215982721,12.281139435725303,12.621337204027942,null,4.2600347814727426,3.5975000000000001,2.64,10.002581667061293,724.7835,null,4.5327370079768787,5.3475436605458899]
["2017-03-17",6.4100523355024137,11.15,3.11,10.950089403081344,null,null,null,6.3956542209957084,2.9828258900578275,11.423841059602649,null,4.6266434790181723,3.4618198286072599,11.695999274244762,12.126916447428107,null,4.3625356183509005,3.6749999999999998,2.5,10.000081646649631,712.21499999999992,null,4.5350370267556075,5.4900448240106474]
["2017-03-24",6.2400509475093697,10.67,3.1,10.720087525208404,null,null,null,6.2867920214893989,2.9828258900578275,10.943028213734918,null,4.5722123792650171,3.4835922803595065,11.215186428377031,11.714143155220903,null,4.2475346794144304,3.5625,2.4624999999999999,9.7575796667183781,710.67149999999992,null,4.280034944766042,5.3575437421925391]
["2017-03-31",6.2900513557426176,10.8,2.96,10.290084014402469,null,null,null,6.2595764716128208,2.9828258900578275,10.986119931053253,null,4.5722123792650171,3.4835922803595065,11.258278145695364,11.757234872539236,null,4.2650348222960668,3.6425000000000001,2.2425000000000002,9.4600772377305518,700.74900000000002,null,4.2050343324161696,5.3425436197225658]
["2017-04-07",6.1200499677495737,10.89,3,10.350084504282366,null,null,null,6.1234987222299342,2.9828258900578275,11.09271523178808,null,4.5722123792650171,3.4835922803595065,11.43291300009072,11.863830173274064,null,4.2400346181794442,3.5950000000000002,2.165,9.4200769111439513,697.221,null,4.2175344344744818,5.182542313376171]
["2017-04-14",6.1500502126895231,11.12,2.95,10.520085892275411,null,null,null,6.2051453718596665,2.9828258900578275,11.339925610087999,null,4.5722123792650171,3.4835922803595065,11.680123378390638,12.111040551573982,null,4.2975350876476792,3.71,2.2549999999999999,9.5550780133737216,687.73950000000002,null,4.2725348835310548,5.3025432931359662]
["2017-04-21",6.2600511108026682,11.52,3.01,10.560086218862009,null,null,null,6.2323609217362437,2.9828258900578275,11.927333756690556,null,4.5722123792650171,3.4835922803595065,12.133720402794157,12.473918171096798,null,4.0500330668930999,3.5699999999999994,2.1749999999999998,9.510077645963797,704.27700000000004,null,4.0450330260697758,5.2650429869610305]
["2017-04-28",6.5400533969088581,11.53,3.09,10.700087361915104,null,null,null,6.4773008706254407,2.9828258900578275,12.004445250839154,null,4.5722123792650171,3.7448617013864696,12.126916447428107,12.693912727932506,null,4.1350337608896224,3.6200000000000006,2.23,9.457577217318887,698.98500000000001,null,4.2075343528278317,5.4000440891908008]
["2017-05-05",6.6700544583153034,11.819999999999999,3.16,11.090090546134439,null,null,null,6.6405941698849063,2.9828258900578275,11.929601741812574,null,4.5722123792650171,3.7448617013864696,12.265263539871178,12.832259820375578,null,4.2750349039427169,3.6175000000000002,2.54,9.6300786257235949,721.2555000000001,null,4.3800357612325378,5.4200442524840993]
["2017-05-12",6.5800537234954568,11.8,3.09,10.970089566374645,null,null,null,6.4500853207488635,2.9828258900578275,11.884242039372221,null,4.5722123792650171,3.9190413154044452,12.222171822552843,12.789168103057245,null,4.2500346998260934,3.6175000000000002,2.4700000000000002,9.5400778909037474,719.49150000000009,null,4.2900350264126921,5.3700438442508514]
["2017-05-19",6.640054213375354,11.62,3.06,10.740087688501703,null,null,null,6.5589475202551739,3.0045983418100746,11.866098158396083,null,4.5722123792650171,3.9190413154044452,12.092896670597842,12.773292207203122,null,4.3525355367042513,3.7250000000000001,2.4175,9.5300778092570972,728.53200000000004,null,4.3800357612325378,5.5575453751255326]
["2017-05-26",6.7800553564284503,11.67,3.14,10.390084830868966,null,null,null,6.6678097197614834,3.0045983418100746,11.720947110586954,null,4.8443678780307922,4.0279035741656797,12.287943391091353,12.628141159393994,null,4.3825357816442008,3.7425000000000002,2.4424999999999999,9.2650756456208843,696.78000000000009,null,4.3750357204092136,5.6875464365319779]
["2017-06-02",6.9900570710080911,11.2,3.08,10.27008385110917,null,null,null,6.8583185688975261,3.0045983418100746,11.33765762496598,null,4.8443678780307922,4.0279035741656797,11.904653905470379,12.358250929873901,null,4.2935350549890181,3.7275,2.46,9.2125752169759725,683.77050000000008,null,4.332535373410952,5.8375476612317216]
["2017-06-09",7.2200589488810332,11.58,3.08,10.660087035328505,null,null,null,7.1032585177867231,3.0045983418100746,11.671051437902568,null,4.8443678780307922,3.8754964118999511,12.464846230608728,12.691644742810489,null,4.4575363939940722,3.8774999999999995,2.5225,9.4150768703206271,711.99450000000002,null,4.5150368634623081,6.0650495186930007]
["2017-06-16",7.4700609900472728,11.41,3.15,10.28008393275582,null,null,null,7.4026295664290753,3.0045983418100746,11.65971151229248,null,4.8443678780307922,3.8537239601477045,12.453506304998641,12.725664519640752,null,4.6525379861037406,3.8400000000000003,2.69,9.3900766662040027,730.07550000000003,null,4.7350386596886,6.4275524783840501]
["2017-06-23",7.720063031213515,11.13,3.09,9.8300802586565865,null,null,null,7.5114917659353857,3.0045983418100746,11.557652181801688,null,4.8443678780307922,3.9190413154044452,12.260727569627145,12.464846230608728,null,4.5975375370471676,3.5775000000000001,2.5449999999999999,9.0450738493945906,697.00049999999999,null,4.6425379044570914,6.6125539888470684]
["2017-06-30",8.6500706243519296,11.47,3.13,10.060082136529529,null,null,null,8.4096049118624432,3.0045983418100746,12.503401977683026,null,4.8443678780307922,4.0279035741656797,11.407965163748527,11.861562188152046,null,5.1100417214379616,3.7049999999999996,2.9,9.4225769315556143,726.10649999999998,null,5.1125417418496237,7.6775626842152533]
["2017-07-07",8.4000685831856909,11.69,3.14,10.750087770148353,null,null,null,8.0285872135903578,3.0045983418100746,12.952463031842512,null,4.8443678780307922,4.4633526092106175,11.845686292297922,12.299283316701441,null,5.1525420684362215,3.8225000000000002,2.8250000000000002,9.9600813200630327,722.79900000000009,null,5.2650429869610305,7.5750618473370954]
["2017-07-14",8.1200662970794983,11.26,3.1,10.480085565688814,null,null,null,7.8380783644543151,3.0045983418100746,12.659892951102242,null,4.8443678780307922,4.5722148679718524,11.618887780096163,12.072484804499682,null,4.9475403946799039,3.6524999999999999,2.98,9.852580442361548,728.97300000000007,null,4.9900407416781656,7.5650617656904462]
["2017-07-21",8.1500665420194487,11.16,3.1,10.58008638215531,null,null,null,7.8925094642074702,3.0481432453145683,11.448788895944844,null,4.8443678780307922,4.485125060962865,11.562188152045723,12.015785176449242,null,4.9925407620898277,3.7974999999999994,2.9575,10.090082381469477,745.29,null,4.9600404967382161,7.657562520921954]
["2017-07-28",7.7800635210934121,11.08,3.09,10.370084667575666,null,null,null,7.7020006150714275,3.0481432453145683,11.573528077655812,null,4.8443678780307922,4.2891729951926427,11.754966887417218,12.095164655719858,null,4.8100392720384715,3.7425000000000002,2.9024999999999999,10.007581707884617,763.15049999999997,null,4.8100392720384715,7.4050604593440514]
["2017-08-04",7.5900619698070697,10.83,2.96,9.9100809118297839,null,null,null,7.5387073158119629,3.1570055040758027,11.346729565454051,null,4.8443678780307922,4.2891729951926427,11.52816837521546,11.868366143518099,null,4.5475371288139197,3.665,2.8374999999999999,9.4925775030821615,740.88000000000011,null,4.5950375166355046,7.1625584794127981]
["2017-08-11",7.3400599286408292,11.11,2.91,9.9500812384163808,null,null,null,7.2121207172930335,3.1570055040758027,11.496416583507212,null,4.8443678780307922,4.2456280916881486,11.723215095708971,12.063412864011612,null,4.39253586329085,3.6074999999999999,2.64,9.35507638044073,739.3365,null,4.4125360265841485,6.7400550298418507]
["2017-08-18",7.2500591938209826,11.05,2.88,9.7100792788967922,null,null,null,7.0216118681569908,3.1570055040758027,11.491880613263177,null,4.8443678780307922,4.2456280916881486,11.718679125464938,12.058876893767579,null,4.1600339650062468,3.5200000000000005,2.54,9.3750765437340284,741.10050000000001,null,4.1450338425362716,6.6875546011969407]
["2017-08-25",7.0200573159480406,10.97,2.84,9.7600796871300393,null,null,null,6.8583185688975261,3.1570055040758027,11.339925610087999,null,5.1165233767965672,4.2456280916881486,11.587135988387915,11.927333756690556,null,4.0950334343030237,3.3875000000000002,2.4125000000000001,9.3900766662040027,763.15049999999997,null,4.0450330260697758,6.5050531111455845]
["2017-09-01",6.7900554380750995,10.8,2.8,9.8000800137166379,null,null,null,6.314007571365976,3.1570055040758027,11.278690011793524,null,5.1165233767965672,4.223855639935902,11.505488523995282,11.732287036197041,null,4.2050343324161696,3.4,2.2349999999999999,9.4200769111439513,778.58550000000002,null,4.1200336384196472,6.1200499677495737]
["2017-09-08",6.5300533152622089,10.6,2.69,9.8900807485364854,null,null,null,6.3412231212425541,3.1570055040758027,11.106323142520186,null,5.1709544765497215,4.2456280916881486,11.333121654721944,11.673319423024587,null,4.1375337813012845,3.4424999999999999,2.3325,9.56507809502037,762.70950000000005,null,4.1550339241829217,6.3025514578009298]
["2017-09-15",6.2900513557426176,10.52,2.76,10.040081973236228,null,null,null,6.069067622476779,3.1570055040758027,11.09271523178808,null,5.1709544765497215,4.2891729951926427,11.319513743989841,11.65971151229248,null,4.4900366593456837,3.5474999999999999,2.36,9.687579095191829,762.04800000000012,null,4.4600364144057352,6.2150507433927453]
["2017-09-22",6.4300524987957122,10.71,2.81,10.210083361229273,null,null,null,6.2595764716128208,3.1570055040758027,11.221990383743083,null,5.1709544765497215,4.2891729951926427,11.448788895944844,11.788986664247481,null,4.4950367001690088,3.5350000000000001,2.48,9.8425803607148978,749.47950000000003,null,4.5025367614039968,6.3475518252108527]
["2017-09-29",6.4600527437356616,10.71,2.86,10.230083524522572,null,null,null,6.2051453718596665,3.1570055040758027,11.167558740814661,null,5.7152654740812716,4.5504424162196058,11.39435725301642,11.734555021319061,null,4.4825365981106975,3.5525000000000002,2.5125000000000002,9.6825790543685049,718.16849999999999,null,4.4275361490541245,6.2375509270977068]
["2017-10-06",6.3900521722091135,10.82,2.86,10.25008368781587,null,null,null,6.3412231212425541,3.1570055040758027,11.265082101061417,null,5.7424810239578488,4.5286699644673583,11.491880613263177,11.832078381565818,null,4.4350362102891108,3.5,2.5125000000000002,9.7225793809551035,721.2555000000001,null,4.3675356591742256,6.2375509270977068]
["2017-10-13",6.4000522538557645,10.84,2.96,10.440085239102213,null,null,null,6.2323609217362437,3.1570055040758027,11.317245758867822,null,5.7424810239578488,4.4633526092106175,11.544044271069582,11.770842783271343,null,4.3950358837025121,3.5274999999999999,2.6675,10.002581667061293,738.45450000000005,null,4.3625356183509005,6.1500502126895231]
["2017-10-20",6.4000522538557645,11,2.97,10.480085565688814,null,null,null,6.2867920214893989,3.2223228593325435,11.389821282772385,null,5.7696965738344268,4.5286699644673583,11.616619794974147,11.956817563276786,null,4.2600347814727426,3.4449999999999998,2.6974999999999998,9.7875799116583249,753.22799999999995,null,4.2275345161211311,6.1125499065145865]
["2017-10-27",6.6200540500820555,11.15,2.98,10.520085892275411,null,null,null,null,null,11.571260092533793,null,5.796912123711004,4.6157597714763465,12.002177265717139,12.297015331579427,null,4.2725348835310548,3.4874999999999994,2.6524999999999999,9.7525796258950503,768.22200000000009,null,4.2525347202377555,6.1700503759828216]
["2017-11-03",6.7400550298418507,11.25,2.91,10.410084994162265,null,null,null,null,null,11.664247482536513,null,5.796912123711004,4.6157597714763465,11.947745622788714,12.174544134990473,null,4.2575347610610805,3.4824999999999999,2.63,9.7700797687766894,758.96100000000001,null,4.2675348427077306,6.247551008744356]
["2017-11-10",6.9900570710080911,11.21,3.01,10.370084667575666,null,null,null,null,null,11.625691735462215,null,5.9057743232173143,4.6375322232285932,11.909189875714416,12.135988387916177,null,4.3150352305293156,3.4350000000000001,2.72,9.7725797891883524,767.56050000000005,null,4.332535373410952,6.475052866205635]
["2017-11-17",6.9500567444214933,11.31,2.91,10.370084667575666,null,null,null,null,null,11.779914723759411,null,5.9057743232173143,4.6810771267330873,12.006713235961172,12.233511748162933,null,4.2725348835310548,3.4299999999999997,2.57,9.9050808710064597,759.40199999999993,null,4.2200344548861439,6.3500518456225157]
["2017-11-24",6.8600560096016467,11.13,2.93,10.550086137215361,null,null,null,null,null,11.589403973509935,null,5.9874209728470467,4.7681669337420747,11.816202485711694,12.043000997913454,null,4.1575339445945829,3.4224999999999994,2.4925000000000002,9.9325810955347453,748.37699999999995,null,4.1450338425362716,6.2350509066860456]
["2017-12-01",6.7800553564284503,11.14,2.96,10.59008646380196,null,null,null,null,null,11.478272702531072,null,5.9874209728470467,4.7681669337420747,11.705071214732833,12.045268983035472,null,4.1450338425362716,3.4474999999999998,2.4725000000000001,9.9425811771813954,740.88000000000011,null,4.2050343324161696,6.1050498452795994]
["2017-12-08",6.6700544583153034,11.13,2.82,10.560086218862009,null,null,null,null,null,11.455592851310897,null,5.9874209728470467,4.7899393854943213,11.682391363512656,12.022589131815296,null,3.9200320054866546,3.4,2.2625000000000002,9.8975808097714726,739.55700000000002,null,4.0075327198948401,5.9775488042848171]
["2017-12-15",6.7500551114885008,10.92,2.88,10.290084014402469,null,null,null,null,null,11.226526353987119,null,5.9874209728470467,4.7899393854943213,11.682391363512656,12.022589131815296,null,4.1825341487112082,3.4750000000000005,2.3875000000000002,9.6725789727218547,731.178,null,4.1750340874762202,6.200050620922771]
["2017-12-22",6.75,10.92,2.88,10.29]
["2017-12-29",6.75,10.92,2.88,10.29]
["2018-01-05",6.6800545399619526,10.92,2.83,9.8800806668898353,null,null,null,null,null,11.160754785448608,null,6.041852072600201,4.7899393854943213,11.52590039009344,11.888778009616258,null,4.3075351692943284,3.5124999999999997,2.4849999999999999,9.6150785032536206,741.98249999999996,null,4.3750357204092136,6.2675511720376562]
["2018-01-12",6.5800537234954568,10.86,2.86,9.8500804219498868,null,null,null,null,null,11.042819559103693,null,6.041852072600201,4.7899393854943213,11.407965163748527,11.770842783271343,null,4.2050343324161696,3.4624999999999999,2.4950000000000001,9.4400770744372515,726.10649999999998,null,4.2625348018844056,6.1275500289845617]
["2018-01-19",6.5800537234954568,10.92,2.91,10.02008180994293,null,null,null,null,null,11.249206205207294,null,6.041852072600201,4.7899393854943213,11.476004717409054,11.838882336931871,null,4.2275345161211311,3.5249999999999999,2.58,9.7725797891883524,711.774,null,4.2750349039427169,6.0850496819863]
["2018-01-26",6.6000538867887553,10.9,2.91,10.080082299822829,null,null,null,null,null,11.197042547400889,null,6.041852072600201,4.7899393854943213,11.423841059602649,11.786718679125466,null,4.4100360061724873,3.5649999999999999,2.66,9.8550804627732109,723.01949999999999,null,4.4300361694657857,6.1450501718661981]
["2018-02-02",6.4600527437356616,10.94,2.92,10.120082626409426,null,null,null,null,null,11.190238592034836,null,6.041852072600201,4.7899393854943213,11.417037104236597,11.779914723759411,null,4.4675364756407223,3.6150000000000002,2.6749999999999998,9.7875799116583249,716.84550000000002,null,4.6325378228104421,6.0375492941647142]
["2018-02-09",6.640054213375354,11.05,2.96,10.27008385110917,null,null,null,null,null,11.292297922525629,null,6.041852072600201,4.7899393854943213,11.56445613716774,11.881974054250204,null,4.4900366593456837,3.6200000000000006,2.665,9.8300802586565865,704.71800000000007,null,4.6550380065154027,6.0350492737530521]
["2018-02-16",6.7700552747818001,11.11,2.9,10.680087198621804,null,null,null,null,null,11.410233148870544,null,6.0962831723533562,4.8770291925033096,11.637031661072305,12.090628685475824,null,4.5775373737538674,3.6749999999999998,2.6775000000000002,10.215083402052597,695.45699999999999,null,4.785039067921848,6.0525494166346894]
["2018-02-23",6.7400550298418507,11.33,2.94,10.880088831554799,null,null,null,null,null,11.605279869364058,null,6.0962831723533562,4.8770291925033096,11.832078381565818,12.285675405969338,null,4.5225369246972953,3.6625000000000001,2.6,10.362584606340681,713.53800000000001,null,4.6900382922786772,6.0075490492247656]
["2018-03-02",6.8200556830150489,11.55,2.94,11.150091036014338,null,null,null,null,null,11.954549578154769,null,6.314007571365976,5.1165261617780251,12.181348090356527,12.634945114760049,null,5.0000408233248157,3.8525,2.6850000000000001,10.710087443561756,712.21499999999992,null,5.3375435788992407,6.2025506413344331]
["2018-03-09",6.7900554380750995,11.37,2.88,10.740087688501703,null,null,null,null,null,11.55538419667967,null,6.3956542209957084,5.1818435170347659,11.904653905470379,12.358250929873901,null,4.8900399252116689,3.8300000000000005,2.5950000000000002,10.292584034814134,692.81100000000004,null,5.0800414764980131,6.1500502126895231]
["2018-03-16",6.9100564178348947,11.45,2.85,10.920089158141398,null,null,null,null,null,11.863830173274064,null,6.5317319703785959,5.22538842053926,12.204027941576705,12.657624965980224,null,4.677538190220365,3.8275000000000001,2.4224999999999999,10.495085688158786,705.15899999999999,null,4.9950407825014906,6.1175499473379116]
["2018-03-23",6.590053805142106,11.37,2.66,10.720087525208404,null,null,null,null,null,11.807130545223623,null,6.5317319703785959,5.1818435170347659,12.147328313526264,12.600925337929784,null,4.6025375778704927,3.7725,2.2625000000000002,10.282583953167482,692.81100000000004,null,4.792539129156836,6.027549212518065]
["2018-03-30",6.4300524987957122,11.48,2.67,10.970089566374645,null,null,null,null,null,11.854758232785993,null,6.5317319703785959,5.3124782275482474,12.194956001088634,12.671232876712331,null,4.5100368226389831,3.8774999999999995,2.25,10.447585300337201,702.73350000000005,null,4.6725381493970399,5.7850472325868116]
["2018-04-06",6.76005519313515,11.74,2.69,10.8200883416749,null,null,null,null,null,12.061144878889595,null,null,null,12.401342647192234,12.922979225256281,null,4.7225385576302878,3.8849999999999998,2.3325,10.337584402224055,695.23650000000009,null,5.0675413744397,6.0725495799279878]
["2018-04-13",6.8400558463083474,11.59,2.68,11.050090219547842,null,null,null,null,null,11.877438084006171,null,null,null,12.21763585230881,12.78463213281321,null,4.7250385780419499,3.8624999999999998,2.3424999999999998,10.542586075980374,694.13400000000001,null,4.957540476326554,6.1700503759828216]
["2018-04-20",6.7700552747818001,11.67,2.77,11.090090546134439,null,null,null,null,null,12.129184432550122,null,null,null,12.469382200852761,13.036378481357161,null,4.6325378228104421,3.7650000000000006,2.3250000000000002,10.287583993990808,690.16500000000008,null,4.8275394149201087,6.0000489879897785]
["2018-04-27",6.9200564994815439,11.760000000000002,2.78,11.520094056940373,null,null,null,null,null,12.095164655719858,null,null,null,12.414950557924341,13.049986392089268,null,4.955040455914892,3.8950000000000005,2.2149999999999999,10.450085320748864,670.98149999999998,null,5.122541823496273,6.0625494982813386]
["2018-05-04",7.0100572343013914,11.65,2.85,11.200091444247585,null,null,null,null,null,11.954549578154769,null,null,null,12.22670779279688,12.861743626961808,null,5.2625429665493684,4.0625,2.35,10.367584647164005,678.47850000000005,null,5.5575453751255326,6.2300508658627196]
["2018-05-11",6.8700560912482969,11.74,2.9,10.7800880150883,null,null,null,null,null,12.072484804499682,null,null,null,12.344643019141794,13.093078109407601,null,4.9875407212665026,3.9649999999999999,2.34,10.032581912001243,690.38549999999998,null,5.180042292964508,6.0500493962230264]
["2018-05-18",7.0500575608879883,11.74,2.95,10.700087361915104,null,null,null,null,null,12.0747527896217,null,null,null,12.346911004263811,13.049986392089268,null,5.182542313376171,4.0250000000000004,2.42,9.9850815241796553,683.10900000000004,null,5.3875439871324886,6.2900513557426176]
["2018-05-25",7.3900603368740772,11.84,2.98,11.39009299553393,null,null,null,null,null,12.204027941576705,null,null,null,12.476186156218816,13.179261544044271,null,5.4300443341307494,4.0599999999999996,2.4874999999999998,10.415085034985589,691.04700000000003,null,5.6400460487103912,6.4425526008540244]
["2018-06-01",6.9000563361882454,11.73,2.96,11.160091117660988,null,null,null,null,null,12.02712510205933,null,null,null,12.299283316701441,12.93431915086637,null,5.2325427216094189,3.915,2.46,10.212583381640936,687.73950000000002,null,5.4075441504257871,6.0400493145763772]
["2018-06-08",6.8200556830150489,11.42,2.98,10.650086953681857,null,null,null,null,null,11.736823006441078,null,null,null,12.077020774743717,12.644017055248119,null,5.2000424562578083,3.7775000000000003,2.4075000000000002,9.692579136015155,672.96600000000001,null,5.3825439463091644,5.9250483756399062]
["2018-06-15",6.6800545399619526,11.42,2.91,10.200083279582623,null,null,null,null,null,11.793522634491518,null,null,null,12.133720402794157,12.700716683298557,null,4.9950407825014906,3.6125000000000003,2.335,9.0550739310412389,650.47500000000002,null,5.1975424358461453,5.7075465998252763]
["2018-06-22",6.5300533152622089,11.27,2.97,9.9400811567697325,null,null,null,null,null,11.961353533520819,null,null,null,12.30155130182346,12.800508028667332,null,4.9125401089166312,3.5724999999999998,2.4449999999999998,8.9450730329280947,644.08050000000003,null,4.8875399048000068,5.4900448240106474]
["2018-06-29",6.2400509475093697,11.04,2.9,9.7400795238367408,null,null,null,null,null,11.553116211557652,null,null,null,12.120112492062052,12.392270706704164,null,5.0125409253831279,3.5950000000000002,2.4,8.6350705018819571,644.52150000000006,null,4.8850398843883447,5.3675438238391884]
["2018-07-06",6.4100523355024137,11,2.92,9.7200793605434406,null,null,null,null,null,11.59393994375397,null,null,null,11.866098158396083,12.16093622425837,null,5.1525420684362215,3.6025000000000005,2.4049999999999998,8.7750716449350517,639.89099999999996,null,5.1300418847312601,5.5825455792421552]
["2018-07-13",6.3000514373892669,10.39,2.9,9.2900758497375051,null,null,null,null,null,11.001995826907375,null,null,null,11.274154041549489,11.795790619613536,null,4.9700405783848662,3.4124999999999996,2.37,8.1875668481943844,616.73850000000004,null,4.9175401497399562,5.3175434156059413]
["2018-07-20",6.3900521722091135,10.49,2.91,9.7800798504233377,null,null,null,null,null,11.119931053252291,null,null,null,11.392089267894404,11.845686292297922,null,5.1500420480245603,3.5525000000000002,2.3325,8.4975693792405238,622.25099999999998,null,5.0850415173213372,5.5500453138905446]
["2018-07-27",6.9600568260681426,10.54,2.82,10.070082218176179,null,null,null,null,null,11.194774562278873,null,null,null,11.421573074480632,11.875170098884151,null,5.3050433135476291,3.6200000000000006,2.3199999999999998,8.7050710734085026,629.74800000000005,null,5.3250434768409285,5.9250483756399062]
["2018-08-03",7.0100572343013914,10.48,3.01,10.210083361229273,null,null,null,null,null,11.244670234963259,null,null,null,11.430645014968702,11.884242039372221,null,5.5875456200654821,3.6974999999999993,2.4925000000000002,8.9250728696347963,628.42500000000007,null,5.6800463752969899,6.1050498452795994]
["2018-08-10",7.0400574792413391,10.65,2.99,9.9300810751230824,null,null,null,null,null,11.45105688106686,null,null,null,11.67785539326862,12.01805316157126,null,5.4675446403056851,3.5775000000000001,2.5674999999999999,8.5075694608871739,619.60500000000002,null,5.5975457017121313,6.087549702397963]
["2018-08-17",7.0500575608879883,10.77,3.01,10.530085973922061,null,null,null,null,null,11.589403973509935,null,null,null,11.813934500589676,12.154132268892315,null,5.6050457629471184,3.6425000000000001,2.5874999999999999,8.8150719715216486,622.47149999999999,null,5.6500461303570413,6.0850496819863]
["2018-08-24",6.700054703255252,10.49,3.07,10.150082871349374,null,null,null,null,null,11.274154041549489,null,null,null,11.813934500589676,12.154132268892315,null,5.1475420276128974,3.4850000000000003,2.5950000000000002,8.4200687464789894,620.70749999999998,null,5.1925423950228202,5.7275467631185757]
["2018-08-31",6.7800553564284503,10.41,2.96,9.9600813200630327,null,null,null,null,null,11.240134264719224,null,null,null,11.466932776920984,11.807130545223623,null,5.4550445382473738,3.6499999999999995,2.5249999999999999,8.4350688689489637,628.64550000000008,null,5.5325451710089082,5.9875488859314663]
["2018-09-07",6.6300541317287047,10.47,2.97,10.230083524522572,null,null,null,null,null,11.237866279597206,null,null,null,11.464664791798967,11.804862560101606,null,5.1125417418496237,3.67,2.4725000000000001,8.4400689097722879,618.28200000000004,null,5.1475420276128974,5.7000465385902892]
["2018-09-14",6.6000538867887553,10.36,3.14,10.01008172829628,null,null,null,null,null,11.133538963984396,null,null,null,11.360337476186157,11.700535244488796,null,5.1150417622612858,3.5175000000000001,2.4175,8.3050678075425175,606.15449999999998,null,5.1625421500828717,5.7225467222952506]
["2018-09-21",6.7100547849019021,10.35,3.14,10.26008376946252,null,null,null,null,null,11.106323142520186,null,null,null,11.333121654721944,11.673319423024587,null,5.2175425991394455,3.5724999999999998,2.5299999999999998,8.4725691751238994,619.3845,null,5.2525428849027183,5.8250475591734103]
["2018-09-28",6.6900546216086028,10.51,3.17,10.640086872035207,null,null,null,null,null,11.369409416674227,null,null,null,11.596207928875987,11.936405697178627,null,5.2100425379044575,3.6825000000000001,2.87,8.6900709509385283,641.21399999999994,null,5.2425428032560681,5.912548273581594]
["2018-10-05",6.88,10.65,3.35,10.81,null,null,null,null,null,11.37,null,null,null,11.51,11.87,null,5.09,3.56,2.65,8.4600000000000009,632.39,null,5.1100000000000003,5.73]
["2018-10-12",6.97,10.58,3.42,11.01,null,null,null,null,null,11.22,null,null,null,11.45,11.67,null,5.17,3.74,2.88,8.68,640.33000000000004,null,5.24,5.96]
["2018-10-19",6.95,10.55,3.53,10.96,null,null,null,null,null,11.22,null,null,null,11.45,11.79,null,5.15,3.67,2.95,8.57,647.83000000000004,null,5.16,5.89]
["2018-10-26",6.8700212553444544,10.430009979134537,3.5999814934764505,10.700065589475203,null,null,null,null,null,11.147146874716503,null,null,null,11.305905833257734,11.600743899120022,null,5.0525668345866102,3.6776061776061773,2.9200209740600229,8.5775248546009255,624.46,null,5.0024902228137069,5.7775890832986336]
["2018-11-02",6.9100564178348947,10.3,3.56,10.560086218862009,null,null,null,null,null,11.006531797151411,null,null,null,11.233330309353171,11.641567631316338,null,5.0875415377329993,3.7125000000000004,2.8424999999999998,8.8775724818132105,621.81000000000006,null,5.0425411703230765,5.8050473958801101]
["2018-11-09",6.930056581128194,10.27,3.55,10.150082871349374,null,null,null,null,null,10.9407602286129,null,null,null,11.212918443255012,11.62115576521818,null,5.0200409866181142,3.6974999999999993,2.85,8.8675724001665586,612.99,null,4.8750398027416955,5.7325468039419007]
["2018-11-16",6.8600560096016467,10.17,3.66,10.02008180994293,null,null,null,null,null,10.816021046901932,null,null,null,11.042819559103693,11.45105688106686,null,5.0200409866181142,3.6974999999999993,2.85,8.8675724001665586,612.99,null,4.8750398027416955,5.7325468039419007]
["2018-11-23",6.930056581128194,10.14,3.63,9.690079115603492,null,null,null,null,null,10.804681121291845,null,null,null,11.138074934228433,11.43291300009072,null,4.9975408029131518,3.59,2.8624999999999998,8.8075719102866614,613.21050000000002,null,4.6125376595171419,5.74254688558855]
["2018-11-30",6.9600568260681426,10.25,3.65,9.7100792788967922,null,null,null,null,null,10.872720674952372,null,null,null,11.212918443255012,11.553116211557652,null,5.1575421092595466,3.7775000000000003,2.9224999999999999,8.9475730533397559,618.72299999999996,null,5.0025408437364787,5.7575470080585252]
["2018-12-07",7.0600576425346393,10.44,3.69,9.9700814017096828,null,null,null,null,null,11.011067767395446,null,null,null,11.351265535698086,11.691463304000726,null,5.3125433747826163,3.855,2.88,9.2900758497375051,633.71699999999998,null,5.1200418030846109,5.8150474775267611]
["2018-12-14",7.0700577241812885,10.32,3.66,9.9500812384163808,null,null,null,null,null,10.836432913000092,null,null,null,11.176630681302731,11.516828449605372,null,5.3000432727243041,3.8475000000000006,2.875,9.1375746046260993,628.20449999999994,null,5.182542313376171,5.8400476816433837]
["2018-12-21",6.9500567444214933,10.36,3.6,9.7000791972501403,null,null,null,null,null,10.992923886419305,null,null,null,11.219722398621066,11.491880613263177,null,5.1400419663779102,3.7849999999999997,2.7725,8.8475722368732601,614.97450000000003,null,5.0275410478531013,5.6125458241821047]
["2018-12-28",6.95,10.36,3.6,9.6999999999999993]
["2019-01-04",6.9200564994815439,10.31,3.61,9.7900799320699878,null,null,null,null,null,11.008799782273428,null,null,null,11.280957996915539,11.689195318878708,null,5.1700422113178588,3.8300000000000005,2.8,9.2150752373876337,631.51200000000006,null,5.0600413132047128,5.7025465590019513]
["2019-01-11",6.8900562545415953,10.4,3.69,9.6300786257235949,null,null,null,null,null,10.96117209471106,null,null,null,11.414769119114579,11.641567631316338,null,5.1950424154344832,3.7825000000000002,2.9474999999999998,9.1025743188628248,626.44050000000004,null,5.0450411907347386,5.7025465590019513]
["2019-01-18",6.930056581128194,10.41,3.65,9.6800790339568419,null,null,null,null,null,10.981583960809218,null,null,null,11.435180985212737,11.661979497414498,null,5.1775422725528468,3.8,2.9575,9.2100751965643113,640.33199999999999,null,5.0400411499114144,5.7200467018835885]
["2019-01-25",6.9600568260681426,10.64,3.65,9.8100800953632881,null,null,null,null,null,11.079107321055973,null,null,null,11.419305089358614,11.759502857661253,null,5.2000424562578083,3.8024999999999998,2.91,9.3900766662040027,668.99700000000007,null,5.0950415989679865,5.747546926411875]
["2019-02-01",6.8600560096016467,10.48,3.52,9.620078544076943,null,null,null,null,null,10.9407602286129,null,null,null,11.280957996915539,11.62115576521818,null,5.2425428032560681,3.7825000000000002,2.8849999999999998,9.3150760538541295,666.13049999999998,null,5.0950415989679865,5.7550469876468622]
["2019-02-08",6.8700560912482969,10.54,3.56,9.620078544076943,null,null,null,null,null,10.96117209471106,null,null,null,11.301369863013699,11.641567631316338,null,5.1725422317295218,3.7425000000000002,2.8424999999999998,9.2875758293258439,687.73950000000002,null,4.9425403538565797,5.6850464161203149]
["2019-02-15",6.8400558463083474,10.43,3.56,9.6800790339568419,null,null,null,null,null,10.791073210559739,null,null,null,11.131270978862378,11.426109044724667,null,5.0425411703230765,3.7475000000000005,2.7574999999999998,9.2150752373876337,667.67400000000009,null,4.7650389046285486,5.7300467835302387]
["2019-02-22",6.7800553564284503,10.43,3.46,9.7500796054833909,null,null,null,null,null,10.918080377392725,null,null,null,11.258278145695364,11.485076657897125,null,4.9175401497399562,3.8450000000000002,2.7425000000000002,9.3725765233223672,687.96,null,4.6600380473387286,5.6450460895337162]
["2019-03-01",6.6500542950220041,10.130000000000001,3.36,9.7300794421900907,null,null,null,null,null,10.462215367867188,null,null,null,10.802413136169827,11.029211648371588,null,4.5725373329305432,3.7300000000000004,2.6425000000000001,9.1150744209211378,674.28899999999999,null,4.447536312347423,5.5825455792421552]
["2019-03-08",6.6600543766686542,9.89,3.48,9.5400778909037474,null,null,null,null,null,10.371495962986483,null,null,null,10.711693731289124,10.938492243490883,null,4.3950358837025121,3.6425000000000001,2.6349999999999998,8.9575731349864061,660.61800000000005,null,4.3075351692943284,5.5300451505972461]
["2019-03-15",6.7500551114885008,10.06,3.59,9.5200777276104471,null,null,null,null,null,10.459947382745169,null,null,null,10.836432913000092,11.108591127642203,null,4.6225377411637911,3.7324999999999995,2.77,9.0925742372161764,648.93150000000003,null,4.4300361694657857,5.5475452934788825]
["2019-03-22",6.9400566627748441,9.93,3.41,9.5400778909037474,null,null,null,null,null,10.294384468837885,null,null,null,10.589222534700172,10.861380749342285,null,4.6600380473387286,3.7825000000000002,2.7850000000000001,9.0375737881596034,631.95299999999997,null,4.4500363327590859,5.7225467222952506]
["2019-03-29",6.7500551114885008,9.85,3.28,9.2300753598576097,null,null,null,null,null,10.326136260546132,null,null,null,10.598294475188244,10.96117209471106,null,4.5775373737538674,3.5649999999999999,2.69,8.8425721960499359,625.33799999999997,null,4.3000351080593413,5.5475452934788825]
["2019-04-05",6.4200524171490629,10.01,3.39,9.5300778092570972,null,null,null,null,null,10.3737639481085,null,null,null,10.645922162750612,11.054159484713781,null,4.677538190220365,3.625,2.875,8.9900734003380176,642.75749999999994,null,4.3125352101176526,5.2250426603744318]
["2019-04-12",6.480052907028961,9.99,3.34,9.4700773193772001,null,null,null,null,null,10.348816111766308,null,null,null,10.575614623968068,10.915812392270707,null,4.6450379248687526,3.61,2.8725000000000001,8.9525730941630819,638.34749999999997,null,4.3425354550576021,5.3125433747826163]
["2019-04-19",6.4000522538557645,9.81,3.3,9.2600756047975583,null,null,null,null,null,10.369227977864465,null,null,null,10.4123196951828,10.639118207384561,null,4.4825365981106975,3.6724999999999999,2.7825000000000002,8.9425730125164336,641.43450000000007,null,4.2575347610610805,5.2950432319009799]
["2019-04-26",6.2800512740959675,9.6199999999999992,3.45,9.1600747883310625,null,null,null,null,null,10.119749614442529,null,null,null,10.27850857298376,10.459947382745169,null,4.4250361286424615,3.6125000000000003,2.9474999999999998,8.6700707876452299,613.87200000000007,null,4.0750332710097243,5.1175417826729488]
["2019-05-03",6.250051029156019,9.3800000000000008,3.32,9.070074053511215,null,null,null,null,null,9.8113036378481358,null,null,null,9.9247028939490161,10.151501406150777,null,4.3800357612325378,3.7075,2.84,8.4225687668906506,603.0675,null,4.0150327811298263,5.1500420480245603]
["2019-05-10",6.3200516006825671,9.41,3.37,8.4500689914189362,null,null,null,null,null,9.8838791617526986,null,null,null,9.997278417853579,10.33747618615622,null,4.2475346794144304,3.5175000000000001,2.8624999999999998,8.0925660725512127,590.71950000000004,null,3.8700315972534076,5.1700422113178588]
["2019-05-17",6.4500526620890124,9.5500000000000007,3.3,8.7600715224650756,null,null,null,null,null,10.051710060782002,null,null,null,10.27850857298376,10.505307085185521,null,4.6500379656920785,3.8324999999999996,2.94,8.217567093134333,600.20100000000002,null,4.2025343120045067,5.2775430890193427]
["2019-05-24",6.6700544583153034,9.61,3.39,8.8900725838715235,null,null,null,null,null,10.078925882246212,null,null,null,10.305724394447973,10.532522906649731,null,4.8950399660349939,4.0425000000000004,3.085,8.2975677463075304,595.57050000000004,null,4.4200360878191365,5.4800447423639982]
["2019-05-31",6.6500542950220041,9.84,3.48,9.510077645963797,null,null,null,null,null,10.42139163567087,null,null,null,10.716229701533159,10.87498866007439,null,5.0300410682647643,4.2699999999999996,3.145,8.7775716653467128,608.35950000000003,null,4.7300386188652759,5.520045068950596]
["2019-06-07",6.7100547849019021,9.75,3.75,9.3600764212640541,null,null,null,null,null,10.273972602739727,null,null,null,10.568810668602014,10.727569627143247,null,5.0450411907347386,4.1574999999999998,3.145,8.5625699099437451,603.72900000000004,null,4.4900366593456837,5.6875464365319779]
["2019-06-14",6.7300549481952014,9.83,3.91,9.8800806668898353,null,null,null,null,null,10.31706432005806,null,null,null,10.611902385920349,10.77066134446158,null,5.3850439667208256,4.53,3.0274999999999999,8.9675732166330544,608.80050000000006,null,4.7625388842168865,5.6325459874754049]
["2019-06-21",6.3600519272691658,9.77,3.78,9.9900815650029813,null,null,null,null,null,10.330672230790166,null,null,null,10.539326862015786,10.766125374217545,null,5.2600429461377054,4.4225000000000003,2.79,9.0275737065129533,627.10200000000009,null,4.5250369451089583,5.3600437626042021]
["2019-06-28",6.3800520905624643,9.59,3.58,9.6100784624302946,null,null,null,null,null,10.339744171278236,null,null,null,10.339744171278236,10.566542683479996,null,5.2725430481960176,4.2474999999999996,2.7725,9.0450738493945906,625.55850000000009,null,4.6150376799288049,5.5425452526555583]
["2019-07-05",6.1900505392761218,9.4,3.88,9.6700789523101935,null,null,null,null,null,10.042638120293931,null,null,null,10.201397078835164,10.4508754422571,null,5.1500420480245603,4.3875000000000002,2.7825000000000002,8.7600715224650756,607.69799999999998,null,4.4425362715240979,5.3325435380759156]
["2019-07-12",6.2700511924493183,9.5399999999999991,3.76,10.120082626409426,null,null,null,null,null,10.221808944933322,null,null,null,10.448607457135081,10.675405969336841,null,5.2300427011977568,4.5425000000000004,2.8149999999999999,9.1325745638027769,624.2355,null,4.6725381493970399,5.4275443137190873]
["2019-07-19",6.0900497228096251,9.4600000000000009,3.66,9.8100800953632881,null,null,null,null,null,10.196861108591129,null,null,null,10.46901932323324,10.650458132994649,null,4.9350402926215926,4.2450000000000001,2.7475000000000001,8.8700724205782215,611.66700000000003,null,4.3275353325876278,5.2550429053143812]
["2019-07-26",6.0500493962230264,9.51,3.57,9.8800806668898353,null,null,null,null,null,10.217272974689287,null,null,null,10.489431189331398,10.670869999092806,null,4.9950407825014906,4.1849999999999996,2.6349999999999998,8.8775724818132105,626.44050000000004,null,4.3750357204092136,5.2300427011977568]
["2019-08-02",5.9200483348165811,9.36,3.3,9.4400770744372515]
["2019-08-09",5.9100482531699319,9.58,3.31,9.580078217490346]
["2019-08-16",5.8400476816433837,9.57,3.28,9.6100784624302946]
["2019-08-23",5.8800480082299833,9.58,3.25,9.3700765029107025]
["2019-08-30",5.7200467018835885,9.52,3.24,9.3900766662040027]
["2019-09-06",5.6200458854170927,9.42,3.2,9.2400754415042599]
["2019-09-13",5.8900480898766325,9.6300000000000008,3.29,9.9800814833563312]
["2019-09-20",6.1000498044562743,9.65,3.24,9.7600796871300393]
["2019-09-27",6.5100531519689095,9.5299999999999994,3.25,9.6300786257235949]
["2019-10-04",6.38,9.8000000000000007,3.36,9.98]
["2019-10-11",6.46,9.89,3.42,10.17]
["2019-10-18",6.51,9.7200000000000006,3.48,10.25]
["2019-10-25",6.38,9.7200000000000006,3.73,10.01]
["2019-11-01",6.31,9.64,3.66,10.14]
["2019-11-08",6.25,9.81,3.74,10.14]
["2019-11-15",6.17,9.81,3.72,10.11]
["2019-11-22",6.11,9.85,3.75,9.8000000000000007]
["2019-11-29",6.28,9.7100000000000009,3.77,9.61]
["2019-12-06",6.19,9.76,3.82,9.58]
["2019-12-16",6.53,9.86,3.74,9.83]
["2019-12-20",6.53,10.050000000000001,3.8,10.07]
["2020-01-03",6.66,10.11,3.71,10.039999999999999,null,4.55]
["2020-01-10",6.62,10.199999999999999,3.85,10.19,null,4.54]
["2020-01-17",6.64,10.15,3.88,10.06,null,4.4800000000000004]
["2020-01-24",6.6,9.98,3.82,9.99,null,4.6399999999999997]
["2020-01-31",6.49,9.69,3.88,9.57,null,4.7]
["2020-02-07",6.5,9.83,3.86,9.67,null,4.6500000000000004]
["2020-02-14",6.39,9.8000000000000007,3.79,9.74,null,4.59]
["2020-02-21",6.45,9.83,3.77,9.81,null,4.6100000000000003]
["2020-02-28",6.35,9.61,3.62,9.76,null,4.5599999999999996]
["2020-03-06",6.38,9.77,3.65,9.83,null,4.58]
["2020-03-13",6.35,9.6199999999999992,3.53,9.76,null,4.55]
["2020-03-20",6.58,9.85,3.69,10.01,null,4.3499999999999996]
["2020-03-27",6.57,9.89,3.55,9.9,null,4.32]
["2020-04-03",6.53,9.92,3.61,10.119999999999999,null,4.22]
["2020-04-09",6.5,9.9600000000000009,3.74,9.91,null,4.1100000000000003]
["2020-04-17",6.43,9.7899999999999991,3.75,9.67,null,4.1100000000000003]
["2020-04-24",6.43,9.76,3.9,9.73,null,4.0599999999999996]
["2020-05-01",6.4,9.9600000000000009,4.12,9.86,6.99,4.0199999999999996]
["2020-05-08",6.52,10.07,4.22,9.83,7.07,3.97]
["2020-05-15",6.5,10.130000000000001,4.22,9.81,7.2,4.0199999999999996]
["2020-05-22",6.55,10,4.43,9.7200000000000006,6.99,3.88]
["2020-05-29",6.53,9.91,4.32,9.74,7.34,4.01]
["2020-06-05",6.43,9.9700000000000006,4.29,9.86,7.11,4.05]
["2020-06-12",6.35,10.08,4.26,9.9700000000000006,6.77,4.0199999999999996]
["2020-06-19",6.49,10.23,4.32,10.07,6.55,4.09]
["2020-06-26",6.29,10.06,4.3899999999999997,10.01,6.02,4.07]
["2020-07-03",6.28,10.210000000000001,4.25,10.23,6.31,4.1399999999999997]
["2020-07-10",6.43,10.3,4.2,10.24,6.33,4.12]
["2020-07-17",6.31,10.29,4.01,10.18,6.28,4.16]
["2020-07-24",6.21,10.42,3.37,9.92,5.8,4.0199999999999996]
["2020-07-31",6.1,10.47,3.28,10.14,6.07,3.87]
["2020-08-07",5.82,10.43,3.08,9.91,6.15,3.86]
["2020-08-14",5.85,10.3,3.01,10.1,6.17,3.9]
["2020-08-21",6.04,10.28,3.03,10.130000000000001,6.05,3.9]
["2020-08-28",6.09,10.55,3.05,10.54,6,4.1399999999999997]
["2020-09-04",6.19,10.65,3.06,10.77,5.94,4.0999999999999996]
["2020-09-11",6.1,10.95,3.03,11.19,5.86,4.21]
["2020-09-18",6.27,11.27,3.11,11.36,5.99,4.4400000000000004]
["2020-09-25",6.2,10.92,3.07,11.32,6.34,4.16]
["2020-10-02",6.2,10.93,3.13,11.4,6.51,4.45]
["2020-10-09",6.44,11.22,3.31,11.85,6.8,4.71]
["2020-10-16",6.65,11.27,3.44,11.69,7.08,4.9000000000000004]
["2020-10-23",6.73,11.72,3.61,12.14,7.14,5.08]
["2020-10-30",6.47,11.55,3.58,12.02,7.45,5.03]
["2020-11-06",6.47,11.63,3.57,12.2,7.71,5.05]
["2020-11-13",6.64,11.99,3.69,12.92,7.98,5.07]
["2020-11-20",6.63,12.29,3.77,13.26,8.0500000000000007,5.34]
["2020-11-27",6.67,12.35,3.78,13.28,8.16,5.45]
["2020-12-04",6.4,12.54,3.78,12.84,8.1199999999999992,5.42]
["2020-12-11",6.47,12.56,3.94,12.86,8.14,5.65]
["2020-12-18",6.55,13.09,3.9,13.31,8.14,5.62]
["2020-12-23",6.75,13.27,4.0599999999999996,13.89,8.3800000000000008,5.69]
["2021-01-08",6.95,14.08,4.22,14.49,8.52,6.01]
["2021-01-15",7.29,14.73,4.28,15.6,8.68,6.12]
["2021-01-22",7.09,13.96,4.22,13.84,9.07,6.12]
["2021-01-29",7.27,14.6,4.25,14.88,9.1,6.5]
["2021-02-05",7.34,14.75,4.32,14.9,9.49,6.65]
["2021-02-12",7.31,15.22,4.3,15.11,9.5399999999999991,6.7]
["2021-02-19",7.45,15.95,4.3,15.16,9.65,6.66]
["2021-02-26",7.46,16.27,4.38,15.51,9.48,6.8]
["2021-03-05",7.54,17.13,4.42,15.74,9.82,6.88]
["2021-03-12",7.44,17.46,4.3,15.64,9.82,6.97]
["2021-03-19",7.26,16.79,4.1500000000000004,15.53,9.89,6.96]
["2021-03-26",7.3,16.850000000000001,4.28,15.82,9.58,6.97]
["2021-04-02",7.24,16.399999999999999,4.3,15.72,9.4,7.01]
["2021-04-09",7.73,17.21,4.26,15.78,9.34,7.06]
["2021-04-16",7.87,17.68,4.24,15.96,9.34,7.22]
["2021-04-23",8.32,18.95,4.18,17.14,9.31,7.81]
["2021-04-30",8.68,19.649999999999999,4.09,17.239999999999998,9.66,8.7100000000000009]
["2021-05-07",9.0299999999999994,22.04,4.1500000000000004,17.57,9.6199999999999992,8.41]
["2021-05-14",8.4700000000000006,19.309999999999999,3.94,17.53,9.6199999999999992,7.86]
["2021-05-21",7.95,18.920000000000002,4.13,16.829999999999998,9.5500000000000007,8.09]
["2021-05-28",8.18,18.09,4.2,16.32,8.61,7.96]
["2021-06-04",9.0299999999999994,18.899999999999999,4.1399999999999997,16.32,8.75,8.17]
["2021-06-11",8.7200000000000006,18.77,4.03,15.78,8.67,8.3800000000000008]
["2021-06-18",8.7100000000000009,16.62,3.9,14.26,8.6,8.07]
["2021-06-25",9.17,17.77,3.91,13.8,8.1199999999999992,7.12]
["2021-07-02",9.2799999999999994,19.010000000000002,4.05,14.12,9.0299999999999994,7.51]
["2021-07-09",9.25,18.86,4.1100000000000003,13.92,9.0299999999999994,7.14]
["2021-07-16",10.37,20.84,4.4400000000000004,15.52,8.9700000000000006,7.43]
["2021-07-23",10.08,19.940000000000001,4.92,15.1,9.14,7.83]
["2021-07-30",10.17,19.440000000000001,4.68,15.01,9.98,7.67]
["2021-08-06",10.26,19.62,4.91,14.88,11.29,7.62]
["2021-08-13",10.69,20.03,5.08,15.18,12.11,7.79]
["2021-08-20",10.72,19.89,5.54,14.92,13.07,8.02]
["2021-08-27",10.85,20.64,5.85,14.89,12.4,8.08]
["2021-09-02",10.58,20.13,5.87,14.2,13.13,7.61]
["2021-09-10",10.4,19.39,5.77,14.58,14.13,7.66]
["2021-09-17",10.66,19.7,6.03,14.82,13.86,7.81]
["2021-09-24",10.84,19.88,6.81,15.03,13.15,7.5]
["2021-10-01",10.99,20.21,6.84,14.8,14.03,7.66]
["2021-10-08",11.23,20.79,7.53,14.82,14.43,7.93]
["2021-10-15",11.38,20.61,7.66,14.46,14.56,7.53]
["2021-10-22",11.88,21.06,7.83,14.55,15.8,7.75]
["2021-10-29",12.25,21.74,8.27,14.67,15.47,7.96]
["2021-11-05",11.95,22.12,8.35,14.27,15.66,7.89]
["2021-11-12",12.35,22.72,8.7899999999999991,14.29,16.03,8.19]
["2021-11-19",12.22,22.68,9.17,14.65,16,8.0500000000000007]
["2021-11-26",12.72,23.04,9.07,14.6,16.079999999999998,8.16]
["2021-12-03",12.61,22.75,9.5,14.79,16.7,8.17]
["2021-12-10",12.45,22.55,9.75,14.57,16.59,8.24]
["2021-12-17",12.65,22.59,10.130000000000001,14.87,16.05,8.27]
["2021-12-23",12.78,22.83,10.18,15.29,16.05,8.4]
["2022-01-07",11.65,22.96,10.15,16.16,16.649999999999999,8.4499999999999993]
["2022-01-14",11.02,22.19,10.199999999999999,15.79,16.64,8.32]
["2022-01-21",11.52,22.55,9.8800000000000008,15.75,16.559999999999999,8.4499999999999993]
["2022-01-28",10.83,22.5,9.76,16.48,16.54,8.5500000000000007]
["2022-02-04",11.36,22.61,9.68,17.21,16.27,8.6300000000000008]
["2022-02-11",11.8,22.48,9.5500000000000007,18.11,16.12,8.82]
["2022-02-18",12.06,22.37,9.84,18.329999999999998,16.11,8.93]
["2022-02-25",11.92,22.51,9.69,18.25,16.22,8.73]
["2022-03-04",13.35,23.85,9.5299999999999994,19.21,16.170000000000002,9.61]
["2022-03-11",12.81,25,9.42,19.399999999999999,16.239999999999998,9.83]
["2022-03-18",12.87,24.93,9.59,19.350000000000001,16.420000000000002,9.6999999999999993]
["2022-03-25",13.19,25.32,9.4,19.350000000000001,16.420000000000002,9.7100000000000009]
["2022-04-01",13,24.99,9.5500000000000007,18.579999999999998,16.260000000000002,9.69]
["2022-04-08",13.6,25.84,9.84,19.05,16.11,9.9600000000000009]
["2022-04-15",14.01,25.94,9.56,19.18,15.74,10.15]
["2022-04-22",14.17,26.31,8.84,19.3,15.74,10.27]
["2022-04-29",14.38,26.68,9.02,19.559999999999999,15.52,10.67]
["2022-05-06",14.81,25.83,8.9700000000000006,19.38,15.64,10.7]
["2022-05-13",16.04,26.24,8.5299999999999994,19.510000000000002,15.69,10.59]
["2022-05-20",15.72,25.81,8.19,19.95,15.52,10.67]
["2022-05-27",15.72,26.24,8.1199999999999992,19.809999999999999,15.52,10.58]
["2022-06-03",14.26,25.11,8.5,19.53,14.98,9.92]
["2022-06-10",14.6,24.56,9.25,19.920000000000002,14.94,10.25]
["2022-06-17",14.51,23.27,9.2100000000000009,19.79,15,10.33]
["2022-06-24",13.19,19.95,7.9,18.89,13.96,9.89]
["2022-07-01",12.32,19.920000000000002,6.63,18.510000000000002,12.44,8.77]
["2022-07-08",12.14,19.010000000000002,6.44,17.87,13.45,8.6199999999999992]
["2022-07-15",11.48,18.96,6.21,16.62,13.42,8.1300000000000008]
["2022-07-22",10.98,17.84,5.59,15.69,12.45,7.36]
["2022-07-29",11.33,18.809999999999999,5.53,17.059999999999999,11.87,8.0399999999999991]
["2022-08-05",10.9,18.57,4.96,16.88,11.25,7.73]
["2022-08-12",11.05,18.93,4.8600000000000003,17.440000000000001,11.55,7.82]
["2022-08-19",10.52,17.86,4.51,16.77,11.28,7.75]
["2022-08-26",10.85,18.62,4.57,17.7,11.34,8.06]
["2022-09-02",10.86,18.100000000000001,4.66,17.23,11.11,8.0299999999999994]
["2022-09-09",10.85,16.93,4.3099999999999996,17.260000000000002,10.92,8.36]
["2022-09-16",11.09,17.41,4.32,18.03,10.74,8.6300000000000008]
["2022-09-23",11.63,17.91,4.33,18,10.93,8.73]
["2022-09-30",11.89,18.55,4.3099999999999996,18.079999999999998,11.01,8.74]
["2022-10-07",12.02,19.16,4.53,17.8,10.8,9.0299999999999994]
["2022-10-14",12.06,19.239999999999998,4.62,18.670000000000002,11.12,9.3000000000000007]
["2022-10-21",12.06,19.34,4.93,19,11.39,9.2100000000000009]
["2022-10-28",11.99,19.18,4.9800000000000004,19.010000000000002,11.59,9.1999999999999993]
["2022-11-04",12.05,19.84,4.91,19.350000000000001,11.87,9.2100000000000009]
["2022-11-11",11.76,19.54,5.0199999999999996,19.27,11.97,9.24]
["2022-11-18",11.93,18.91,4.71,19.25,12.1,9.02]
["2022-11-25",11.98,17.87,4.68,19.04,12.1,9.06]
["2022-12-02",11.74,18.329999999999998,4.6100000000000003,18.91,11.85,8.8800000000000008]
["2022-12-09",11.59,19.07,4.45,19.309999999999999,11.91,8.9]
["2022-12-16",11.8,18.96,4.51,19.73,11.9,8.9499999999999993]
["2022-12-23",11.88,18.93,4.38,19.59,11.96,8.8800000000000008]
["2023-01-06",11.54,19.22,4.45,19.47,12.13,9.18]
["2023-01-13",11.52,18.739999999999998,4.37,19.3,12.07,9.09]
["2023-01-20",11.48,18.47,4.51,19.13,11.93,9.14]
["2023-01-27",11.56,17.989999999999998,4.3899999999999997,18.809999999999999,11.91,9.2899999999999991]
["2023-02-03",11.55,18.47,4.21,18.940000000000001,11.66,9.26]
["2023-02-10",11.58,18.5,4.29,18.98,11.7,9.23]
["2023-02-17",11.74,18.39,4.21,19.2,11.64,9.27]
["2023-02-24",11.44,18.350000000000001,3.97,19.45,11.68,9.19]
["2023-03-03",11.31,18.489999999999998,4.2699999999999996,19.329999999999998,11.7,8.91]
["2023-03-10",10.85,17.96,4.07,19.43,11.6,8.77]
["2023-03-17",10.99,16.96,4.04,19.09,11.4,8.8000000000000007]
["2023-03-24",10.97,16.670000000000002,3.98,18.309999999999999,11,8.91]
["2023-03-31",11.19,17.37,4.13,18.600000000000001,10.92,9.0299999999999994]
["2023-04-07",11,17.420000000000002,4.01,18.54,10.81,8.89]
["2023-04-14",10.75,17.11,4.1500000000000004,18.38,10.81,8.83]
["2023-04-21",10.7,16.84,4.2,18.37,10.53,8.94]
["2023-04-28",10.18,16.07,4.13,17.96,10.42,8.67]
["2023-05-05",10.51,16.54,4.0599999999999996,18.02,10.38,8.61]
["2023-05-12",10.8,16.309999999999999,4.0599999999999996,17.350000000000001,10.220000000000001,8.2100000000000009]
["2023-05-19",10.61,15.99,3.92,16.71,10.19,7.85]
["2023-05-26",10.36,15.63,3.94,16.04,10.15,8.31]
["2023-06-02",10.11,14.89,3.94,15.9,9.8699999999999992,8.31]
["2023-06-09",10.26,15.45,3.97,16.059999999999999,9.8000000000000007,8.48]
["2023-06-16",10.43,16.28,4.18,16.38,9.68,8.83]
["2023-06-23",10.84,16.37,4.21,16.43,9.51,8.83]
["2023-06-29",10.31,16.09,4.1500000000000004,15.83,9.49,8.5399999999999991]
["2023-07-07",10.58,16.86,4.6100000000000003,15.91,9.24,8.4499999999999993]
["2023-07-14",10.88,18.03,4.42,15.83,9.31,8.6999999999999993]
["2023-07-21",10.93,18.239999999999998,4.7,15.84,9.2799999999999994,8.82]
["2023-07-28",11.05,18.100000000000001,4.92,15.96,9.2799999999999994,8.85]
["2023-08-04",9.9600000000000009,17.18,5.03,15.66,9.84,8.4600000000000009]
["2023-08-11",9.9600000000000009,16.72,4.99,15.54,9.94,7.69]
["2023-08-18",9.85,17.28,5.13,16.190000000000001,10.050000000000001,7.77]
["2023-08-25",9.82,17.600000000000001,5.09,16.84,10.050000000000001,7.82]
["2023-09-01",9.42,17.739999999999998,5.08,16.91,10.17,7.32]
["2023-09-08",9.42,17.739999999999998,5.08,16.91,10.17,7.32]
["2023-09-15",9.6999999999999993,16.62,5.41,16.739999999999998,10.24,6.88]
["2023-09-22",9.4700000000000006,15.78,4.9400000000000004,16.16,10.28,6.5]
["2023-09-29",9.0399999999999991,15.46,5.09,15.9,10.28,6.52]
["2023-10-06",9.2100000000000009,15.57,5.03,15.66,10.26,6.63]
["2023-10-13",9.18,15.69,5.26,15.52,10.32,6.61]
["2023-10-20",9.4,15.39,5.18,15.75,10.34,6.7]
["2023-10-27",9.24,14.88,5.23,15.68,10.34,6.45]
["2023-11-03",9.1999999999999993,14.86,5.18,15.75,10.36,6.32]
["2023-11-10",9.3699999999999992,14.91,5.2,15.5,10.36,6.14]
["2023-11-17",9.32,15.15,5.21,15.75,10.23,6.02]
["2023-11-24",9.17,15.08,5.19,15.93,10.09,6.06]
["2023-12-01",9.19,15.22,5.26,15.9,9.92,5.95]

{"sheet":"Chart data (HIDE)","index":11,"n_rows":267,"n_cols":48,"rows_kept":267,"cut":false,"hidden":true,"merged":[[42,0,42,1],[43,0,43,1],[18,4,18,5],[0,0,0,1],[1,0,1,1],[18,2,18,3],[33,1,33,3],[33,4,33,6]]}
["MASC - 5 Year Average Seeded Acres"]
[{"$f":"\"MASC - \"&Introduction!I11-1&\" Seeded Acres\"","v":"MASC - 2023 Seeded Acres"}]
[null,"5 yr Average Acres",{"$f":"'Data (HIDE)'!J15","v":"2023 Acres"}]
[{"$f":"'Data (HIDE)'!B67","v":"Canola"},{"$f":"'Data (HIDE)'!C67","v":3283027},{"$f":"'Data (HIDE)'!P67","v":3142868}]
[{"$f":"'Data (HIDE)'!B68","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!C68","v":2703171},{"$f":"'Data (HIDE)'!P68","v":2901941}]
[{"$f":"'Data (HIDE)'!B69","v":"Soybeans"},{"$f":"'Data (HIDE)'!C69","v":1241453.6000000001},{"$f":"'Data (HIDE)'!P69","v":1571490},{"$f":"SUM(C4:C6)","v":7616299}]
[{"$f":"'Data (HIDE)'!B70","v":"Oats"},{"$f":"'Data (HIDE)'!C70","v":562552.80000000005},{"$f":"'Data (HIDE)'!P70","v":324254}]
[{"$f":"'Data (HIDE)'!B71","v":"Barley"},{"$f":"'Data (HIDE)'!C71","v":379474.4},{"$f":"'Data (HIDE)'!P71","v":379784},{"$f":"SUM(C8+C10)","v":544559}]
[{"$f":"'Data (HIDE)'!B72","v":"Corn"},{"$f":"'Data (HIDE)'!C72","v":383497.6},{"$f":"'Data (HIDE)'!P72","v":497522}]
[{"$f":"'Data (HIDE)'!B73","v":"Peas"},{"$f":"'Data (HIDE)'!C73","v":169342.2},{"$f":"'Data (HIDE)'!P73","v":164775}]
["Other",{"$f":"SUM('Data (HIDE)'!C67:C89)-SUM('Data (HIDE)'!C67:C73)","v":625648},{"$f":"SUM('Data (HIDE)'!P67:P89)-SUM('Data (HIDE)'!P67:P73)","v":641113}]
[null,{"$f":"SUM((B4+B5+B6)/SUM(B46:B68))","v":0.77316247230767154},{"$f":"SUM((C4+C5+C6)/SUM(C46:C68))","v":0.7914068189864093},{"$f":"SUM((C8+C10)/SUM(C46:C69))","v":5.6584924769946678E-2}]
[null,{"$f":"A4&\", \"&A5&\" and \"&A6&\" total \"&ROUND(B12*100,0)&\"% of the 5 Year Average Seeded Acres\"","v":"Canola, Wheat - Hard Red Spring and Soybeans total 77% of the 5 Year Average Seeded Acres"},{"$f":"A4&\", \"&A5&\" and \"&A6&\" total \"&ROUND(C12*100,0)&\"% of the \"&Introduction!I11-1&\" Seeded Acres and  \"&ROUND(B12*100,0)&\"% of the 5 Year Average Seeded Acres\"","v":"Canola, Wheat - Hard Red Spring and Soybeans total 79% of the 2023 Seeded Acres and  77% of the 5 Year Average Seeded Acres"}]
[null,null,{"$f":"SUM((C11)/SUM(C46:C69))","v":6.6617815285460014E-2}]
[null,null,{"$f":"\"Other Crops are \"&ROUND(C14*100,0)&\"% of the \"&Introduction!I11-1&\" Seeded Acres\"","v":"Other Crops are 7% of the 2023 Seeded Acres"}]
["Average 11-52-0 Phosphate Prices"]
["Average Urea Nitrogen Prices"]
[]
[null,null,"46-0-0 ($/T)",null,"11-52-0 ($/T)",null,null,44.091999999999999,36.744,36.744,64.841999999999999,39.368000000000002,null,null,null,null,null,null,"Fertilizer Affordability Index - Nitrogen to Grain Price Ratio",null,null,null,null,null,"Fertilizer Affordability Index - Phosphate to Grain Price Ratio",null,null,null,null,null,null,"fall/spring avg",null,null,null,"Long Term Fertilizer Affordability - Bushels of Grain Required to Purchase 1 Tonne of Urea",null,null,null,null,null,null,"Long Term Fertilizer Affordability - Bushels of Grain Required to Purchase 1 Tonne of Phosphate"]
["Year ","Crop Year","Previous Fall ","Spring","Previous Fall","Spring",null,"canola","Wheat","Soybeans","Oats","Corn","canola","Wheat","Soybeans","Oats","Corn",null,"Canola","Wheat","Soybeans","Oats","Corn",null,"Canola","Wheat","Soybeans","Oats","Corn",null,null,"Urea","Phos",null,null,"Canola","Wheat","Oats","Avg. Canola","Avg. Wheat","Oats",null,"Canola","Wheat","Oats","Avg. Canola","Avg. Wheat","Oats"]
[{"$f":"\"15/16\"","v":"15/16"},{"$f":"\"16/17\"","v":"16/17"},{"$f":"'Data (HIDE)'!C250","v":536},{"$f":"'Data (HIDE)'!D250","v":562},{"$f":"'Data (HIDE)'!H250","v":779},{"$f":"'Data (HIDE)'!I250","v":791},null,10.92,6.54,10,3.02,4.5,{"$f":"SUM($H$19*H21)","v":481.48463999999996},{"$f":"SUM($I$19*I21)","v":240.30575999999999},{"$f":"SUM($J$19*J21)","v":367.44},{"$f":"SUM($K$19*K21)","v":195.82283999999999},{"$f":"SUM($L$19*L21)","v":177.15600000000001},null,{"$f":"SUM($C$21/M21)","v":1.1132234664848293},{"$f":"SUM($C$21/N21)","v":2.230491686924192},{"$f":"SUM($C$21/O21)","v":1.4587415632484215},{"$f":"SUM($C$21/P21)","v":2.7371679422073547},{"$f":"SUM($C$21/Q21)","v":3.0255819729503939},null,{"$f":"SUM($E$21/M21)","v":1.617912463417317},{"$f":"SUM($E$21/N21)","v":3.2417034031976595},{"$f":"SUM($E$21/O21)","v":2.1200740256912693},{"$f":"SUM($E$21/P21)","v":3.9780854980961364},{"$f":"SUM($E$21/Q21)","v":4.3972543972543967},null,null,{"$f":"AVERAGE(C21:D21)","v":549},{"$f":"AVERAGE(E21:F21)","v":785},null,{"$f":"A21","v":"15/16"},{"$f":"SUM(AF21/H21)","v":50.274725274725277},{"$f":"SUM(AF21/I21)","v":83.944954128440372},{"$f":"SUM(AF21/K21)","v":181.78807947019868},{"$f":"AVERAGE($AJ$21:$AJ$29)","v":48.515828034213826},{"$f":"AVERAGE($AK$21:$AK$29)","v":81.045220826009938},{"$f":"AVERAGE($AL$21:$AL$27)","v":146.22070247092589},null,{"$f":"SUM(AG21/H21)","v":71.88644688644689},{"$f":"SUM(AG21/I21)","v":120.03058103975535},{"$f":"SUM(AG21/K21)","v":259.93377483443709},{"$f":"AVERAGE($AQ$21:$AQ$29)","v":62.629180100835875},{"$f":"AVERAGE($AR$21:$AR$29)","v":104.4746728931209},{"$f":"AVERAGE($AS$21:$AS$27)","v":189.46418051518467}]
[{"$f":"\"16/17\"","v":"16/17"},{"$f":"\"17/18\"","v":"17/18"},{"$f":"'Data (HIDE)'!C251","v":399},{"$f":"'Data (HIDE)'!D251","v":518},{"$f":"'Data (HIDE)'!H251","v":604},{"$f":"'Data (HIDE)'!I251","v":648},null,11.14,6.73,11.5,2.88,4.25,491.18488000000002,247.28712000000002,422.55599999999998,186.74495999999999,167.31400000000002,null,{"$f":"SUM($C$22/M22)","v":0.81232142162030718},{"$f":"SUM($C$22/N22)","v":1.6135090254599591},{"$f":"SUM($C$22/O22)","v":0.94425354272569795},{"$f":"SUM($C$22/P22)","v":2.1366038473006181},{"$f":"SUM($C$22/Q22)","v":2.3847376788553256},null,{"$f":"SUM($E$22/M22)","v":1.2296795455104399},{"$f":"SUM($E$22/N22)","v":2.4425048906712163},{"$f":"SUM($E$22/O22)","v":1.4293963403667207},{"$f":"SUM($E$22/P22)","v":3.2343577036831412},{"$f":"SUM($E$22/Q22)","v":3.6099788421769841},null,null,{"$f":"AVERAGE(C22:D22)","v":458.5},{"$f":"AVERAGE(E22:F22)","v":626},null,"16/17",{"$f":"SUM(AF22/H22)","v":41.157989228007182},{"$f":"SUM(AF22/I22)","v":68.127786032689443},{"$f":"SUM(AF22/K22)","v":159.20138888888889},48.515828034213826,81.045220826009938,146.22070247092589,null,{"$f":"SUM(AG22/H22)","v":56.193895870736085},{"$f":"SUM(AG22/I22)","v":93.016344725111438},{"$f":"SUM(AG22/K22)","v":217.36111111111111},62.629180100835875,104.4746728931209,189.46418051518467]
[{"$f":"\"17/18\"","v":"17/18"},{"$f":"\"18/19\"","v":"18/19"},{"$f":"'Data (HIDE)'!C252","v":420},{"$f":"'Data (HIDE)'!D252","v":495},{"$f":"'Data (HIDE)'!H252","v":614},{"$f":"'Data (HIDE)'!I252","v":699},null,10.130000000000001,6.71,10.5,3.46,4,446.65196000000003,246.55223999999998,385.81200000000001,224.35332,157.47200000000001,null,{"$f":"SUM($C$23/M23)","v":0.94032946816129492},{"$f":"SUM($C$23/N23)","v":1.703492939265123},{"$f":"SUM($C$23/O23)","v":1.088613106901807},{"$f":"SUM($C$23/P23)","v":1.8720471798678977},{"$f":"SUM($C$23/Q23)","v":2.6671408250355619},null,{"$f":"SUM($E$23/M23)","v":1.3746721272643692},{"$f":"SUM($E$23/N23)","v":2.4903444397828225},{"$f":"SUM($E$23/O23)","v":1.5914486848516893},{"$f":"SUM($E$23/P23)","v":2.73675468675926},{"$f":"SUM($E$23/Q23)","v":3.8991058727900829},null,null,457.5,656.5,null,"17/18",45.162882527147083,68.181818181818187,132.22543352601156,48.515828034213826,81.045220826009938,146.22070247092589,null,64.807502467917075,97.83904619970194,189.73988439306359,62.629180100835875,104.4746728931209,189.46418051518467]
[{"$f":"\"18/19\"","v":"18/19"},{"$f":"\"19/20\"","v":"19/20"},{"$f":"'Data (HIDE)'!C253","v":554},{"$f":"'Data (HIDE)'!D253","v":563},{"$f":"'Data (HIDE)'!H253","v":746},{"$f":"'Data (HIDE)'!I253","v":768},null,9.8699999999999992,6.33,11,3.74,4.25,435.18803999999994,232.58951999999999,404.18399999999997,242.50908000000001,167.31400000000002,null,{"$f":"SUM($C$24/M24)","v":1.2730129256309528},{"$f":"SUM($C$24/N24)","v":2.3818785988293882},{"$f":"SUM($C$24/O24)","v":1.3706628664172753},{"$f":"SUM($C$24/P24)","v":2.2844505451094861},{"$f":"SUM($C$24/Q24)","v":3.3111395340497505},null,{"$f":"SUM($E$24/M24)","v":1.7142015207954706},{"$f":"SUM($E$24/N24)","v":3.2073672106980573},{"$f":"SUM($E$24/O24)","v":1.8456940403380639},{"$f":"SUM($E$24/P24)","v":3.0761734777106078},{"$f":"SUM($E$24/Q24)","v":4.4586824772583284},null,null,558.5,757,null,"18/19",56.585612968591697,88.230647709320692,149.33155080213902,48.515828034213826,81.045220826009938,146.22070247092589,null,76.697061803444782,119.58925750394944,202.40641711229947,62.629180100835875,104.4746728931209,189.46418051518467]
[{"$f":"\"19/20\"","v":"19/20"},{"$f":"\"20/21\"","v":"20/21"},{"$f":"'Data (HIDE)'!C254","v":500},{"$f":"'Data (HIDE)'!D254","v":567},{"$f":"'Data (HIDE)'!H254","v":613},{"$f":"'Data (HIDE)'!I254","v":630},null,15.06,7.44,10.5,3.9,4.5,664.02552000000003,273.37536,385.81200000000001,252.88379999999998,177.15600000000001,null,{"$f":"SUM($C$25/M25)","v":0.75298310823957482},{"$f":"SUM($C$25/N25)","v":1.828987074767821},{"$f":"SUM($C$25/O25)","v":1.2959679844069132},{"$f":"SUM($C$25/P25)","v":1.9771926869178651},{"$f":"SUM($C$25/Q25)","v":2.8223712434238748},null,{"$f":"SUM($E$25/M25)","v":0.92315729070171881},{"$f":"SUM($E$25/N25)","v":2.2423381536653486},{"$f":"SUM($E$25/O25)","v":1.5888567488828755},{"$f":"SUM($E$25/P25)","v":2.4240382341613027},{"$f":"SUM($E$25/Q25)","v":3.4602271444376704},null,null,533.5,621.5,null,"19/20",35.424966799468791,71.706989247311824,136.7948717948718,48.515828034213826,81.045220826009938,146.22070247092589,null,41.268260292164676,83.534946236559136,159.35897435897436,62.629180100835875,104.4746728931209,189.46418051518467]
[{"$f":"\"20/21\"","v":"20/21"},{"$f":"\"21/22\"","v":"21/22"},{"$f":"'Data (HIDE)'!C255","v":472},667,{"$f":"'Data (HIDE)'!H255","v":629},965,null,22.46,12.41,11.4,8.35,4.75,990.30632000000003,455.99304000000001,418.88159999999999,541.4307,186.99800000000002,null,{"$f":"SUM($C$26/M26)","v":0.47662020373655695},{"$f":"SUM($C$26/N26)","v":1.0351035182466819},{"$f":"SUM($C$26/O26)","v":1.1268100580211688},{"$f":"SUM($C$26/P26)","v":0.87176438277327084},{"$f":"SUM($C$26/Q26)","v":2.5240911667504462},null,{"$f":"SUM($E$26/M26)","v":0.63515700879299652},{"$f":"SUM($E$26/N26)","v":1.379407019019413},{"$f":"SUM($E$26/O26)","v":1.5016176408799049},{"$f":"SUM($E$26/P26)","v":1.1617368575516682},{"$f":"SUM($E$26/Q26)","v":3.3636723387415906},null,null,569.5,797,null,"20/21",25.356188780053426,45.890410958904106,68.203592814371262,48.515828034213826,81.045220826009938,146.22070247092589,null,35.485307212822796,64.222401289282843,95.449101796407192,62.629180100835875,104.4746728931209,189.46418051518467]
[{"$f":"\"21/22\"","v":"21/22"},{"$f":"\"22/23\"","v":"22/23"},1090,1360,1175,1350,null,17.82,11.19,13.5,6.25,6.25,785.71943999999996,411.16535999999996,496.04399999999998,405.26249999999999,246.05,null,{"$f":"SUM($C$27/M27)","v":1.3872636268233354},{"$f":"SUM($C$27/N27)","v":2.651001533786796},{"$f":"SUM($C$27/O27)","v":2.1973857157832772},{"$f":"SUM($C$27/P27)","v":2.6896147558681101},{"$f":"SUM($C$27/Q27)","v":4.4299939036781142},null,{"$f":"SUM($E$27/M27)","v":1.4954447353370817},{"$f":"SUM($E$27/N27)","v":2.8577310111921883},{"$f":"SUM($E$27/O27)","v":2.3687414826104138},{"$f":"SUM($E$27/P27)","v":2.8993553560963572},{"$f":"SUM($E$27/Q27)","v":4.7754521438731965},null,null,1225,1262.5,null,"21/22",68.742985409652078,109.47274352100089,196,48.515828034213826,81.045220826009938,146.22070247092589,null,70.847362514029186,112.82394995531725,202,62.629180100835875,104.4746728931209,189.46418051518467]
[{"$f":"\"22/23 YTD\"","v":"22/23 YTD"},{"$f":"\"23/24\"","v":"23/24"},1165,760,1300,1160,null,16.05,9.44,null,null,null,707.67660000000001,346.86336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C28:D28)","v":962.5},{"$f":"AVERAGE(E28:F28)","v":1230},null,"22/23 YTD",{"$f":"SUM(AF28/H28)","v":59.968847352024916},{"$f":"SUM(AF28/I28)","v":101.95974576271188},{"$f":"SUM(AF28/K28)","v":{"$error":"#DIV/0!"}},48.515828034213826,81.045220826009938,146.22070247092589,null,{"$f":"SUM(AG28/H28)","v":76.63551401869158},{"$f":"SUM(AG28/I28)","v":130.29661016949154},{"$f":"SUM(AG28/K28)","v":{"$error":"#DIV/0!"}},62.629180100835875,104.4746728931209,189.46418051518467]
[{"$f":"\"23/24 Projected\"","v":"23/24 Projected"},{"$f":"\"24/25\"","v":"24/25"},825,875,1075,1125,null,15.75,9.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(C29:D29)","v":850},{"$f":"AVERAGE(E29:F29)","v":1100},null,"23/24 Projected",{"$f":"SUM(AF29/H29)","v":53.968253968253968},{"$f":"SUM(AF29/I29)","v":91.891891891891888},{"$f":"SUM(AF29/K29)","v":{"$error":"#DIV/0!"}},48.515828034213826,81.045220826009938,146.22070247092589,null,{"$f":"SUM(AG29/H29)","v":69.841269841269835},{"$f":"SUM(AG29/I29)","v":118.91891891891892},{"$f":"SUM(AG29/K29)","v":{"$error":"#DIV/0!"}},62.629180100835875,104.4746728931209,189.46418051518467]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S27-S26)/S26","v":1.9106269854857427},{"$f":"SUM(T27-T26)/T26","v":1.5610979839747965},{"$f":"SUM(U27-U26)/U26","v":0.95009416195856855},{"$f":"SUM(V27-V26)/V26","v":2.0852542372881357},{"$f":"SUM(W27-W26)/W26","v":0.75508474576271212}]
["Average Herbicide Cost Per Acre"]
["Average Seed Cost Per Acre"]
[]
[null,"Seed & per acre",null,null,"Herbicide $ per acre"]
["Year ","Wheat","Canola","Soybeans","Wheat","Canola","Soybeans"]
[2013,26,53.44,72.400000000000006,26.45,11.25,29]
[2014,21.5,53.44,95.81,23.32,11.17,9.01]
[2015,22,52.45,94.38,25,5,10.73]
[2016,22,52.25,94.38,26.21,13.13,14.67]
[2017,22,60,95.1,26.71,13.81,14.67]
[]
[]
[{"$f":"\"MASC - \"&Introduction!I11-1&\" Other Crop Seeded Acres\"","v":"MASC - 2023 Other Crop Seeded Acres"}]
["MASC - 5 Year Avg Other Crop Seeded Acres"]
[null,"5yr",2023,"5 Year Rank","Default Rank"]
[{"$f":"'Data (HIDE)'!B67","v":"Canola"},{"$f":"'Data (HIDE)'!C67","v":3283027},{"$f":"'Data (HIDE)'!P67","v":3142868},{"$f":"'Data (HIDE)'!D67","v":1},1]
[{"$f":"'Data (HIDE)'!B68","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!C68","v":2703171},{"$f":"'Data (HIDE)'!P68","v":2901941},{"$f":"'Data (HIDE)'!D68","v":2},3]
[{"$f":"'Data (HIDE)'!B69","v":"Soybeans"},{"$f":"'Data (HIDE)'!C69","v":1241453.6000000001},{"$f":"'Data (HIDE)'!P69","v":1571490},{"$f":"'Data (HIDE)'!D69","v":3},2]
[{"$f":"'Data (HIDE)'!B70","v":"Oats"},{"$f":"'Data (HIDE)'!C70","v":562552.80000000005},{"$f":"'Data (HIDE)'!P70","v":324254},{"$f":"'Data (HIDE)'!D70","v":4},9]
[{"$f":"'Data (HIDE)'!B71","v":"Barley"},{"$f":"'Data (HIDE)'!C71","v":379474.4},{"$f":"'Data (HIDE)'!P71","v":379784},{"$f":"'Data (HIDE)'!D71","v":6},10]
[{"$f":"'Data (HIDE)'!B72","v":"Corn"},{"$f":"'Data (HIDE)'!C72","v":383497.6},{"$f":"'Data (HIDE)'!P72","v":497522},{"$f":"'Data (HIDE)'!D72","v":5},8]
[{"$f":"'Data (HIDE)'!B73","v":"Peas"},{"$f":"'Data (HIDE)'!C73","v":169342.2},{"$f":"'Data (HIDE)'!P73","v":164775},{"$f":"'Data (HIDE)'!D73","v":7},11]
[{"$f":"'Data (HIDE)'!B74","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!C74","v":134729.60000000001},{"$f":"'Data (HIDE)'!P74","v":151000},{"$f":"'Data (HIDE)'!D74","v":8},4]
[{"$f":"'Data (HIDE)'!B75","v":"Fall Rye"},{"$f":"'Data (HIDE)'!C75","v":99405.8},{"$f":"'Data (HIDE)'!P75","v":85088},{"$f":"'Data (HIDE)'!D75","v":9},15]
[{"$f":"'Data (HIDE)'!B76","v":"Sunflower"},{"$f":"'Data (HIDE)'!C76","v":79371.600000000006},{"$f":"'Data (HIDE)'!P76","v":85767},{"$f":"'Data (HIDE)'!D76","v":10},17]
[{"$f":"'Data (HIDE)'!B77","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!C77","v":76749},{"$f":"'Data (HIDE)'!P77","v":81814},{"$f":"'Data (HIDE)'!D77","v":11},12]
[{"$f":"'Data (HIDE)'!B78","v":"Flaxseed"},{"$f":"'Data (HIDE)'!C78","v":48233},{"$f":"'Data (HIDE)'!P78","v":30271},{"$f":"'Data (HIDE)'!D78","v":12},14]
[{"$f":"'Data (HIDE)'!B79","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!C79","v":46569.2},{"$f":"'Data (HIDE)'!P79","v":53461},{"$f":"'Data (HIDE)'!D79","v":13},7]
[{"$f":"'Data (HIDE)'!B80","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!C80","v":42315.199999999997},{"$f":"'Data (HIDE)'!P80","v":60609},{"$f":"'Data (HIDE)'!D80","v":14},6]
[{"$f":"'Data (HIDE)'!B81","v":"Beans - White"},{"$f":"'Data (HIDE)'!C81","v":33258.6},{"$f":"'Data (HIDE)'!P81","v":19183},{"$f":"'Data (HIDE)'!D81","v":15},16]
[{"$f":"'Data (HIDE)'!B82","v":"Beans - Black"},{"$f":"'Data (HIDE)'!C82","v":25528.799999999999},{"$f":"'Data (HIDE)'!P82","v":30497},{"$f":"'Data (HIDE)'!D82","v":16},20]
[{"$f":"'Data (HIDE)'!B83","v":"Beans - Kidney"},{"$f":"'Data (HIDE)'!C83","v":8510},{"$f":"'Data (HIDE)'!P83","v":4036},{"$f":"'Data (HIDE)'!D83","v":18},18]
[{"$f":"'Data (HIDE)'!B84","v":"Hempseed"},{"$f":"'Data (HIDE)'!C84","v":10447},{"$f":"'Data (HIDE)'!P84","v":19183},{"$f":"'Data (HIDE)'!D84","v":17},21]
[{"$f":"'Data (HIDE)'!B85","v":"Canaryseed"},{"$f":"'Data (HIDE)'!C85","v":4715.8},{"$f":"'Data (HIDE)'!P85","v":3311},{"$f":"'Data (HIDE)'!D85","v":20},19]
[{"$f":"'Data (HIDE)'!B86","v":"Fababean"},{"$f":"'Data (HIDE)'!C86","v":4630.8},{"$f":"'Data (HIDE)'!P86","v":3217},{"$f":"'Data (HIDE)'!D86","v":21},24]
[{"$f":"'Data (HIDE)'!B87","v":"Buckwheat"},{"$f":"'Data (HIDE)'!C87","v":5394.2},{"$f":"'Data (HIDE)'!P87","v":7274},{"$f":"'Data (HIDE)'!D87","v":19},22]
[{"$f":"'Data (HIDE)'!B88","v":"Wheat - Other Spring"},{"$f":"'Data (HIDE)'!C88","v":4361.3999999999996},{"$f":"'Data (HIDE)'!P88","v":5399},{"$f":"'Data (HIDE)'!D88","v":22},5]
[{"$f":"'Data (HIDE)'!B89","v":"Lentil"},{"$f":"'Data (HIDE)'!C89","v":1428},{"$f":"'Data (HIDE)'!P89","v":1003},{"$f":"'Data (HIDE)'!D89","v":23},23]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba - 80% Insured Value AgriInsurance Risk Analysis - \"&Introduction!I11","v":"Manitoba - 80% Insured Value AgriInsurance Risk Analysis - 2024"}]
[{"$f":"'Data (HIDE)'!B13&\" Breakeven Yield Risk Ratio - \"&Introduction!I11","v":"Manitoba Breakeven Yield Risk Ratio - 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitob Crop Profitability ($/Acre) - \"&Introduction!I11","v":"Manitob Crop Profitability ($/Acre) - 2024"}]
[{"$f":"'Data (HIDE)'!B13&\" Risk & Reward Analysis - \"&Introduction!I11","v":"Manitoba Risk & Reward Analysis - 2024"},null,null,null,"80% Coverage of Total Costs",null,null,null,null,null,null,null,null,"check all this graph for data",null,null,null,null,null,null,null,null,null,"ac","af","ah","ai","ar"]
[{"$f":"'Data (HIDE)'!B13&\" - \"&'Data (HIDE)'!B14&\" AgriInsurance Risk Analysis - \"&Introduction!I11","v":"Manitoba - 80% Insured Value AgriInsurance Risk Analysis - 2024"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Manitoba - Monetizing Risk & Reward ($/unit) - \"&Introduction!I11","v":"Manitoba - Monetizing Risk & Reward ($/unit) - 2024"},null,null,null,null,null,null,null,null,{"$f":"\"Manitoba Crop Production Costs ($/Acre) - \"&Introduction!I11","v":"Manitoba Crop Production Costs ($/Acre) - 2024"}]
[null,"Operating Costs",{"$f":"'Data (HIDE)'!B14","v":"80% Insured Value"},"80% Coverage of Operating Costs","80% Coverage of Total Costs (Risk)","Return on Asset (Reward)","Return on Investment (Reward)","ROI #3 (Reward)",null,null,null,"Target Yield as % of B/E Yield",null,null,"$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward","$/unit Covered By AgriInsurance","$/unit  Exposed Risk","$/unit Reward",null,"row",null,"Operating Costs","Fixed Costs","Owners Labour & Living Costs","Total Costs","Margin Over Total Costs (Net Profit)",{"$f":"\"80% Premium $/Acre\"","v":"80% Premium $/Acre"},"Premium % of Insured Value"]
[{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!AC24","v":456.25688664803397},{"$f":"'Data (HIDE)'!AO24","v":719.66160000000013},{"$f":"'Data (HIDE)'!BE24","v":1.577316685096223},{"$f":"'Data (HIDE)'!BF24","v":1.068008770077495},{"$f":"'Data (HIDE)'!AY24","v":3.9027929899285344E-2},{"$f":"'Data (HIDE)'!AZ24","v":5.1815486323605935E-2},{"$f":"'Data (HIDE)'!BD24","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG24","v":1.0514018691588787},null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!BA24","v":15.992480000000002},{"$f":"'Data (HIDE)'!BB24","v":-1.0183707529012302},{"$f":"'Data (HIDE)'!BC24","v":0.775890752901228},{"$f":"O76","v":15.992480000000002},{"$f":"P76","v":-1.0183707529012302},{"$f":"Q76","v":0.775890752901228},null,24,{"$f":"N76","v":"Canola"},{"$f":"'Data (HIDE)'!AC24","v":456.25688664803397},{"$f":"'Data (HIDE)'!AF24","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH24","v":27},{"$f":"'Data (HIDE)'!AI24","v":673.83491611944476},{"$f":"'Data (HIDE)'!AR24","v":34.915083880555244},{"$f":"'Data (HIDE)'!V24","v":17.495000000000001},{"$f":"'Data (HIDE)'!V24/'Data (HIDE)'!AO24","v":2.4310036828420464E-2}]
[{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!AC16","v":388.4626755299052},{"$f":"'Data (HIDE)'!AO16","v":585.72519999999997},{"$f":"'Data (HIDE)'!BE16","v":1.5078030320442171},{"$f":"'Data (HIDE)'!BF16","v":0.96647831600474432},{"$f":"'Data (HIDE)'!AY16","v":3.0998447820039392E-2},{"$f":"'Data (HIDE)'!AZ16","v":-7.9049228241288485E-3},{"$f":"'Data (HIDE)'!BD16","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG16","v":0.99236641221374045},null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!BA16","v":9.0111569230769231},{"$f":"'Data (HIDE)'!BB16","v":0.31254623078947752},{"$f":"'Data (HIDE)'!BC16","v":-7.3703153866400584E-2},0,null,null,null,16,{"$f":"N77","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!AC16","v":388.4626755299052},{"$f":"'Data (HIDE)'!AF16","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH16","v":27},{"$f":"'Data (HIDE)'!AI16","v":606.04070500131604},{"$f":"'Data (HIDE)'!AR16","v":-4.7907050013160415},{"$f":"'Data (HIDE)'!V16","v":13.5175},{"$f":"'Data (HIDE)'!V16/'Data (HIDE)'!AO16","v":2.3078228493498318E-2}]
[{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!AC25","v":322.64234073974967},{"$f":"'Data (HIDE)'!AO25","v":481.7999999999999},{"$f":"'Data (HIDE)'!BE25","v":1.4932943980487368},{"$f":"'Data (HIDE)'!BF25","v":0.89185826112346467},{"$f":"'Data (HIDE)'!AY25","v":3.9910547878715938E-2},{"$f":"'Data (HIDE)'!AZ25","v":7.2710382567554771E-2},{"$f":"'Data (HIDE)'!BD25","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG25","v":1.0734463276836159},null,{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!BA25","v":12.678947368421049},{"$f":"'Data (HIDE)'!BB25","v":1.5373781634515939},{"$f":"'Data (HIDE)'!BC25","v":1.0336744681273569},0,null,null,null,25,"Soybeans",{"$f":"'Data (HIDE)'!AC25","v":322.64234073974967},{"$f":"'Data (HIDE)'!AF25","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH25","v":27},{"$f":"'Data (HIDE)'!AI25","v":540.22037021116046},{"$f":"'Data (HIDE)'!AR25","v":39.279629788839543},{"$f":"'Data (HIDE)'!V25","v":25.945},{"$f":"'Data (HIDE)'!V25/'Data (HIDE)'!AO25","v":5.3850145288501468E-2}]
[{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!AC20","v":331.16431188698704},{"$f":"'Data (HIDE)'!AO20","v":468.11440000000005},{"$f":"'Data (HIDE)'!BE20","v":1.4135412035574308},{"$f":"'Data (HIDE)'!BF20","v":0.85306776007332441},{"$f":"'Data (HIDE)'!AY20","v":3.727718667603902E-2},{"$f":"'Data (HIDE)'!AZ20","v":4.785061523884223E-2},{"$f":"'Data (HIDE)'!BD20","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG20","v":1.048313582497721},null,{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!BA20","v":4.0705600000000004},{"$f":"'Data (HIDE)'!BB20","v":0.70111253355128511},{"$f":"'Data (HIDE)'!BC20","v":0.22832746644871449},0,null,null,null,20,"Oats",{"$f":"'Data (HIDE)'!AC20","v":331.16431188698704},{"$f":"'Data (HIDE)'!AF20","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH20","v":27},{"$f":"'Data (HIDE)'!AI20","v":548.74234135839788},{"$f":"'Data (HIDE)'!AR20","v":26.25765864160212},{"$f":"'Data (HIDE)'!V20","v":21.015000000000001},{"$f":"'Data (HIDE)'!V20/'Data (HIDE)'!AO20","v":4.4892872340607334E-2}]
[{"$f":"'Data (HIDE)'!B21","v":"Barley"},{"$f":"'Data (HIDE)'!AC21","v":344.1280161604289},{"$f":"'Data (HIDE)'!AO21","v":417.55499999999995},{"$f":"'Data (HIDE)'!BE21","v":1.2133711304845931},{"$f":"'Data (HIDE)'!BF21","v":0.74336924668544335},{"$f":"'Data (HIDE)'!AY21","v":1.6960967409417816E-2},{"$f":"'Data (HIDE)'!AZ21","v":-0.1321083264260908},{"$f":"'Data (HIDE)'!BD21","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG21","v":0.8676307007786429},null,{"$f":"'Data (HIDE)'!B21","v":"Barley"},{"$f":"'Data (HIDE)'!BA21","v":5.3532692307692304},{"$f":"'Data (HIDE)'!BB21","v":1.8480903286133303},{"$f":"'Data (HIDE)'!BC21","v":-0.95135955938256078},0,null,null,null,21,"Barley",{"$f":"'Data (HIDE)'!AC21","v":344.1280161604289},{"$f":"'Data (HIDE)'!AF21","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH21","v":27},{"$f":"'Data (HIDE)'!AI21","v":561.70604563183974},{"$f":"'Data (HIDE)'!AR21","v":-74.206045631839743},{"$f":"'Data (HIDE)'!V21","v":18.954999999999998},{"$f":"'Data (HIDE)'!V21/'Data (HIDE)'!AO21","v":4.5395217396510638E-2}]
[{"$f":"'Data (HIDE)'!B23","v":"Corn"},{"$f":"'Data (HIDE)'!AC23","v":622.14988461371877},{"$f":"'Data (HIDE)'!AO23","v":827.2},{"$f":"'Data (HIDE)'!BE23","v":1.3295831446044437},{"$f":"'Data (HIDE)'!BF23","v":0.96229200954126159},{"$f":"'Data (HIDE)'!AY23","v":3.2780609784890037E-2},{"$f":"'Data (HIDE)'!AZ23","v":-1.8455170393569399E-2},{"$f":"'Data (HIDE)'!BD23","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG23","v":0.98181818181818181},null,{"$f":"'Data (HIDE)'!B23","v":"Corn"},{"$f":"'Data (HIDE)'!BA23","v":6.1274074074074081},{"$f":"'Data (HIDE)'!BB23","v":0.24010614009511233},{"$f":"'Data (HIDE)'!BC23","v":-0.11751354750252041},0,null,null,null,23,"Corn",{"$f":"'Data (HIDE)'!AC23","v":622.14988461371877},{"$f":"'Data (HIDE)'!AF23","v":210.46444429912151},{"$f":"'Data (HIDE)'!AH23","v":27},{"$f":"'Data (HIDE)'!AI23","v":859.61432891284028},{"$f":"'Data (HIDE)'!AR23","v":-15.864328912840278},{"$f":"'Data (HIDE)'!V23","v":50.695000000000007},{"$f":"'Data (HIDE)'!V23/'Data (HIDE)'!AO23","v":6.1285058027079307E-2}]
[{"$f":"'Data (HIDE)'!B28","v":"Peas"},{"$f":"'Data (HIDE)'!AC28","v":334.86264251331738},{"$f":"'Data (HIDE)'!AO28","v":450.21600000000001},{"$f":"'Data (HIDE)'!BE28","v":1.3444796249020077},{"$f":"'Data (HIDE)'!BF28","v":0.81495809926979079},{"$f":"'Data (HIDE)'!AY28","v":1.630684681227151E-2},{"$f":"'Data (HIDE)'!AZ28","v":-0.14017916477168604},{"$f":"'Data (HIDE)'!BD28","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG28","v":0.85910652920962194},null,{"$f":"'Data (HIDE)'!B28","v":"Peas"},{"$f":"'Data (HIDE)'!BA28","v":9.0043199999999999},{"$f":"'Data (HIDE)'!BB28","v":2.0444934396945627},{"$f":"'Data (HIDE)'!BC28","v":-1.5488134396945625},0,null,null,null,28,"Peas",{"$f":"'Data (HIDE)'!AC28","v":334.86264251331738},{"$f":"'Data (HIDE)'!AF28","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH28","v":27},{"$f":"'Data (HIDE)'!AI28","v":552.44067198472817},{"$f":"'Data (HIDE)'!AR28","v":-77.440671984728169},{"$f":"'Data (HIDE)'!V28","v":19.657499999999999},{"$f":"'Data (HIDE)'!V28/'Data (HIDE)'!AO28","v":4.3662375393144617E-2}]
[{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!AC17","v":406.00976508246123},{"$f":"'Data (HIDE)'!AO17","v":554.87600000000009},{"$f":"'Data (HIDE)'!BE17","v":1.3666567844428665},{"$f":"'Data (HIDE)'!BF17","v":0.88981215611663811},{"$f":"'Data (HIDE)'!AY17","v":2.9725022228015929E-2},{"$f":"'Data (HIDE)'!AZ17","v":-1.7780647169023753E-2},{"$f":"'Data (HIDE)'!BD17","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG17","v":0.98176718092566628},null,{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!BA17","v":7.926800000000001},{"$f":"'Data (HIDE)'!BB17","v":0.98159706505531386},{"$f":"'Data (HIDE)'!BC17","v":-0.15839706505531481},0,null,null,null,17,"Wheat - Northern Hard Red",{"$f":"'Data (HIDE)'!AC17","v":406.00976508246123},{"$f":"'Data (HIDE)'!AF17","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH17","v":27},{"$f":"'Data (HIDE)'!AI17","v":623.58779455387207},{"$f":"'Data (HIDE)'!AR17","v":-11.087794553872072},{"$f":"'Data (HIDE)'!V17","v":16.407499999999999},{"$f":"'Data (HIDE)'!V17/'Data (HIDE)'!AO17","v":2.956966961987903E-2}]
[{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!AC22","v":420.19477808457577},{"$f":"'Data (HIDE)'!AO22","v":403.86},{"$f":"'Data (HIDE)'!BE22","v":0.96112569946957327},{"$f":"'Data (HIDE)'!BF22","v":0.63323489997579951},{"$f":"'Data (HIDE)'!AY22","v":8.1507021062536354E-3},{"$f":"'Data (HIDE)'!AZ22","v":-0.18466263559794047},{"$f":"'Data (HIDE)'!BD22","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG22","v":0.81549439347604491},null,{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},{"$f":"'Data (HIDE)'!BA22","v":5.0482500000000003},{"$f":"'Data (HIDE)'!BB22","v":2.9239100944498313},{"$f":"'Data (HIDE)'!BC22","v":-1.4721600944498316},0,null,null,null,22,"Hybrid Fall Rye",{"$f":"'Data (HIDE)'!AC22","v":420.19477808457577},{"$f":"'Data (HIDE)'!AF22","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH22","v":27},{"$f":"'Data (HIDE)'!AI22","v":637.77280755598656},{"$f":"'Data (HIDE)'!AR22","v":-117.77280755598656},{"$f":"'Data (HIDE)'!V22","v":18.497499999999999},{"$f":"'Data (HIDE)'!V22/'Data (HIDE)'!AO22","v":4.5801762987173769E-2}]
[{"$f":"'Data (HIDE)'!B26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!AC26","v":423.25655269786205},{"$f":"'Data (HIDE)'!AO26","v":599.10400000000004},{"$f":"'Data (HIDE)'!BE26","v":1.4154630239774815},{"$f":"'Data (HIDE)'!BF26","v":0.90674278965397426},{"$f":"'Data (HIDE)'!AY26","v":3.4870469771765321E-3},{"$f":"'Data (HIDE)'!AZ26","v":-0.24325093001050382},{"$f":"'Data (HIDE)'!BD26","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG26","v":0.75674448522456395},null,{"$f":"'Data (HIDE)'!B26","v":"Sunflower - Oilseed"},{"$f":"'Data (HIDE)'!BA26","v":0.29955200000000004},{"$f":"'Data (HIDE)'!BB26","v":3.0808498498491765E-2},{"$f":"'Data (HIDE)'!BC26","v":-8.0360498498491806E-2},0,null,null,null,26,"Sunflower - Oilseed",{"$f":"'Data (HIDE)'!AC26","v":423.25655269786205},{"$f":"'Data (HIDE)'!AF26","v":210.46444429912151},{"$f":"'Data (HIDE)'!AH26","v":27},{"$f":"'Data (HIDE)'!AI26","v":660.72099699698356},{"$f":"'Data (HIDE)'!AR26","v":-160.72099699698356},{"$f":"'Data (HIDE)'!V26","v":27.3475},{"$f":"'Data (HIDE)'!V26/'Data (HIDE)'!AO26","v":4.5647333351137694E-2}]
[{"$f":"'Data (HIDE)'!B29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!AC29","v":541.48685686168074},{"$f":"'Data (HIDE)'!AO29","v":693.72},{"$f":"'Data (HIDE)'!BE29","v":1.281139128695798},{"$f":"'Data (HIDE)'!BF29","v":0.89058199012725248},{"$f":"'Data (HIDE)'!AY29","v":7.0578997601277907E-2},{"$f":"'Data (HIDE)'!AZ29","v":0.21958843715171797},{"$f":"'Data (HIDE)'!BD29","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG29","v":1.2195904743565056},null,{"$f":"'Data (HIDE)'!B29","v":"Beans - Pinto"},{"$f":"'Data (HIDE)'!BA29","v":0.36511578947368423},{"$f":"'Data (HIDE)'!BB29","v":4.4858579558316958E-2},{"$f":"'Data (HIDE)'!BC29","v":9.0025630967998815E-2},0,null,null,null,29,"Beans - Pinto",{"$f":"'Data (HIDE)'!AC29","v":541.48685686168074},{"$f":"'Data (HIDE)'!AF29","v":210.46444429912151},{"$f":"'Data (HIDE)'!AH29","v":27},{"$f":"'Data (HIDE)'!AI29","v":778.95130116080225},{"$f":"'Data (HIDE)'!AR29","v":171.04869883919775},{"$f":"'Data (HIDE)'!V29","v":39.0075},{"$f":"'Data (HIDE)'!V29/'Data (HIDE)'!AO29","v":5.6229458571181452E-2}]
[{"$f":"'Data (HIDE)'!B27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!AC27","v":317.2215707916061},{"$f":"'Data (HIDE)'!AO27","v":359.19000000000005},{"$f":"'Data (HIDE)'!BE27","v":1.1323000485233852},{"$f":"'Data (HIDE)'!BF27","v":0.67163475781086734},{"$f":"'Data (HIDE)'!AY27","v":4.7074679895639845E-3},{"$f":"'Data (HIDE)'!AZ27","v":-0.25205628462833907},{"$f":"'Data (HIDE)'!BD27","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG27","v":0.74850299401197606},null,{"$f":"'Data (HIDE)'!B27","v":"Flaxseed"},{"$f":"'Data (HIDE)'!BA27","v":14.367600000000003},{"$f":"'Data (HIDE)'!BB27","v":7.0243840105206736},{"$f":"'Data (HIDE)'!BC27","v":-5.3919840105206767},0,null,null,null,27,"Flaxseed",{"$f":"'Data (HIDE)'!AC27","v":317.2215707916061},{"$f":"'Data (HIDE)'!AF27","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH27","v":27},{"$f":"'Data (HIDE)'!AI27","v":534.79960026301694},{"$f":"'Data (HIDE)'!AR27","v":-134.79960026301694},{"$f":"'Data (HIDE)'!V27","v":21.695},{"$f":"'Data (HIDE)'!V27/'Data (HIDE)'!AO27","v":6.039978841281772E-2}]
[{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!AC18","v":391.90142666101588},{"$f":"'Data (HIDE)'!AO18","v":505.60440000000006},{"$f":"'Data (HIDE)'!BE18","v":1.2901315626935295},{"$f":"'Data (HIDE)'!BF18","v":0.82956758412894427},{"$f":"'Data (HIDE)'!AY18","v":2.5500217055406293E-2},{"$f":"'Data (HIDE)'!AZ18","v":-5.2470113324834068E-2},{"$f":"'Data (HIDE)'!BD18","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG18","v":0.94691535150645623},null,{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!BA18","v":7.6606727272727282},{"$f":"'Data (HIDE)'!BB18","v":1.5738644868549487},{"$f":"'Data (HIDE)'!BC18","v":-0.48453721412767692},0,null,null,null,18,"Wheat - Prairie Spring",{"$f":"'Data (HIDE)'!AC18","v":391.90142666101588},{"$f":"'Data (HIDE)'!AF18","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH18","v":27},{"$f":"'Data (HIDE)'!AI18","v":609.47945613242666},{"$f":"'Data (HIDE)'!AR18","v":-31.979456132426662},{"$f":"'Data (HIDE)'!V18","v":12.445},{"$f":"'Data (HIDE)'!V18/'Data (HIDE)'!AO18","v":2.4614105415221858E-2}]
[{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!AC19","v":365.67267552990518},{"$f":"'Data (HIDE)'!AO19","v":527.65280000000007},{"$f":"'Data (HIDE)'!BE19","v":1.4429648024298385},{"$f":"'Data (HIDE)'!BF19","v":0.90467580317594221},{"$f":"'Data (HIDE)'!AY19","v":1.9176405352900876E-2},{"$f":"'Data (HIDE)'!AZ19","v":-0.10844514110132666},{"$f":"'Data (HIDE)'!BD19","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG19","v":0.89163237311385457},null,{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!BA19","v":8.1177353846153864},{"$f":"'Data (HIDE)'!BB19","v":0.85535238463562813},{"$f":"'Data (HIDE)'!BC19","v":-0.97308776925101448},0,null,null,null,19,"Wheat - Winter",{"$f":"'Data (HIDE)'!AC19","v":365.67267552990518},{"$f":"'Data (HIDE)'!AF19","v":190.57802947141082},{"$f":"'Data (HIDE)'!AH19","v":27},{"$f":"'Data (HIDE)'!AI19","v":583.25070500131596},{"$f":"'Data (HIDE)'!AR19","v":-63.250705001315964},{"$f":"'Data (HIDE)'!V19","v":13.977499999999999},{"$f":"'Data (HIDE)'!V19/'Data (HIDE)'!AO19","v":2.6489957032351571E-2}]
[{"$f":"'Data (HIDE)'!B30","v":"Beans - White"},{"$f":"'Data (HIDE)'!AC30","v":546.01129603263814},{"$f":"'Data (HIDE)'!AO30","v":687.64800000000002},{"$f":"'Data (HIDE)'!BE30","v":1.2594025160221145},{"$f":"'Data (HIDE)'!BF30","v":0.87768895015028581},{"$f":"'Data (HIDE)'!AY30","v":4.9441598375604016E-2},{"$f":"'Data (HIDE)'!AZ30","v":8.4909150652285562E-2},{"$f":"'Data (HIDE)'!BD30","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG30","v":1.0848755583918315},null,{"$f":"'Data (HIDE)'!B30","v":"Beans - White"},{"$f":"'Data (HIDE)'!BA30","v":0.4044988235294118},{"$f":"'Data (HIDE)'!BB30","v":5.6369259018682116E-2},{"$f":"'Data (HIDE)'!BC30","v":3.9131917451906084E-2},0,null,null,null,30,"Beans - White",{"$f":"'Data (HIDE)'!AC30","v":546.01129603263814},{"$f":"'Data (HIDE)'!AF30","v":210.46444429912151},{"$f":"'Data (HIDE)'!AH30","v":27},{"$f":"'Data (HIDE)'!AI30","v":783.47574033175965},{"$f":"'Data (HIDE)'!AR30","v":66.524259668240347},{"$f":"'Data (HIDE)'!V30","v":40.815000000000005},{"$f":"'Data (HIDE)'!V30/'Data (HIDE)'!AO30","v":5.9354495323188615E-2}]
[{"$f":"'Data (HIDE)'!B31","v":"Beans - Black"},{"$f":"'Data (HIDE)'!AC31","v":558.59129603263818},{"$f":"'Data (HIDE)'!AO31","v":637.98},{"$f":"'Data (HIDE)'!BE31","v":1.1421230594375806},{"$f":"'Data (HIDE)'!BF31","v":0.80142629174951874},{"$f":"'Data (HIDE)'!AY31","v":4.6897614553561541E-2},{"$f":"'Data (HIDE)'!AZ31","v":6.77644251968572E-2},{"$f":"'Data (HIDE)'!BD31","v":0},null,null,null,{"$f":"'Data (HIDE)'!BG31","v":1.0677721248665286},null,{"$f":"'Data (HIDE)'!B31","v":"Beans - Black"},{"$f":"'Data (HIDE)'!BA31","v":0.37528235294117646},{"$f":"'Data (HIDE)'!BB31","v":9.2985729606917478E-2},{"$f":"'Data (HIDE)'!BC31","v":3.1731917451906066E-2},0,null,null,null,31,"Beans - Black",{"$f":"'Data (HIDE)'!AC31","v":558.59129603263818},{"$f":"'Data (HIDE)'!AF31","v":210.46444429912151},{"$f":"'Data (HIDE)'!AH31","v":27},{"$f":"'Data (HIDE)'!AI31","v":796.05574033175969},{"$f":"'Data (HIDE)'!AR31","v":53.944259668240306},{"$f":"'Data (HIDE)'!V31","v":46.855000000000004},{"$f":"'Data (HIDE)'!V31/'Data (HIDE)'!AO31","v":7.3442741151760249E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'Data (HIDE)'!B13&\" Net Profit Based on Seeding Date - \"&Introduction!I11","v":"Manitoba Net Profit Based on Seeding Date - 2024"}]
[{"$f":"'Data (HIDE)'!B13&\" ROI Based on Seeding Date - \"&Introduction!I11","v":"Manitoba ROI Based on Seeding Date - 2024"}]
[null,"Estimated ROI",null,null,null,null,null,"Estimated ROI"]
[null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"}]
[{"$f":"'Data (HIDE)'!BK15","v":"4th week April"},{"$f":"'Data (HIDE)'!$BK16","v":0.13852831056702977},{"$f":"'Data (HIDE)'!$BK17","v":0},{"$f":"'Data (HIDE)'!$BK18","v":0},{"$f":"'Data (HIDE)'!$BK19","v":0},{"$f":"'Data (HIDE)'!$BK22","v":0},null,{"$f":"'Data (HIDE)'!$BT24","v":98.064708880555258},{"$f":"'Data (HIDE)'!$BT16","v":83.953794998683975},{"$f":"'Data (HIDE)'!$BT25","v":39.279629788839543},{"$f":"'Data (HIDE)'!$BT20","v":111.30015864160202},{"$f":"'Data (HIDE)'!$BT22","v":0}]
[{"$f":"'Data (HIDE)'!BL15","v":"1st week May "},{"$f":"'Data (HIDE)'!$BL16","v":6.0152799470135986E-2},{"$f":"'Data (HIDE)'!$BL17","v":0},{"$f":"'Data (HIDE)'!$BL18","v":0},{"$f":"'Data (HIDE)'!$BL19","v":0},{"$f":"'Data (HIDE)'!$BL22","v":0},null,{"$f":"'Data (HIDE)'!$BU24","v":90.197583880555271},{"$f":"'Data (HIDE)'!$BU16","v":36.455044998684002},{"$f":"'Data (HIDE)'!$BU25","v":79.844629788839597},{"$f":"'Data (HIDE)'!$BU20","v":106.98765864160214},{"$f":"'Data (HIDE)'!$BU22","v":0}]
[{"$f":"'Data (HIDE)'!BM15","v":"2nd week May"},{"$f":"'Data (HIDE)'!$BM16","v":-1.2071722148267554E-2},{"$f":"'Data (HIDE)'!$BM17","v":0},{"$f":"'Data (HIDE)'!$BM18","v":0},{"$f":"'Data (HIDE)'!$BM19","v":0},{"$f":"'Data (HIDE)'!$BM22","v":0},null,{"$f":"'Data (HIDE)'!$BV24","v":70.423458880555245},{"$f":"'Data (HIDE)'!$BV16","v":-7.3159550013160697},{"$f":"'Data (HIDE)'!$BV25","v":79.844629788839597},{"$f":"'Data (HIDE)'!$BV20","v":55.81265864160207},{"$f":"'Data (HIDE)'!$BV22","v":0}]
[{"$f":"'Data (HIDE)'!BN15","v":"3rd week May"},{"$f":"'Data (HIDE)'!$BN16","v":-0.10076502204779046},{"$f":"'Data (HIDE)'!$BN17","v":0},{"$f":"'Data (HIDE)'!$BN18","v":0},{"$f":"'Data (HIDE)'!$BN19","v":0},{"$f":"'Data (HIDE)'!$BN22","v":0},null,{"$f":"'Data (HIDE)'!$BW24","v":58.58733388055532},{"$f":"'Data (HIDE)'!$BW16","v":-61.067705001316085},{"$f":"'Data (HIDE)'!$BW25","v":42.640729788839508},{"$f":"'Data (HIDE)'!$BW20","v":-11.347341358397898},{"$f":"'Data (HIDE)'!$BW22","v":0}]
[{"$f":"'Data (HIDE)'!BO15","v":"4th week May"},{"$f":"'Data (HIDE)'!$BO16","v":-0.18320812296110522},{"$f":"'Data (HIDE)'!$BO17","v":0},{"$f":"'Data (HIDE)'!$BO18","v":0},{"$f":"'Data (HIDE)'!$BO19","v":0},{"$f":"'Data (HIDE)'!$BO22","v":0},null,{"$f":"'Data (HIDE)'!$BX24","v":17.125458880555243},{"$f":"'Data (HIDE)'!$BX16","v":-111.031580001316},{"$f":"'Data (HIDE)'!$BX5","v":0},{"$f":"'Data (HIDE)'!$BX20","v":-56.944841358397923},{"$f":"'Data (HIDE)'!$BX22","v":0}]
[{"$f":"'Data (HIDE)'!BP15","v":"1st week June"},{"$f":"'Data (HIDE)'!$BP16","v":-0.25126584525537005},{"$f":"'Data (HIDE)'!$BP17","v":0},{"$f":"'Data (HIDE)'!$BP18","v":0},{"$f":"'Data (HIDE)'!$BP19","v":0},{"$f":"'Data (HIDE)'!$BP22","v":0},null,{"$f":"'Data (HIDE)'!$BY24","v":-24.336416119444721},{"$f":"'Data (HIDE)'!$BY16","v":-152.27733000131605},{"$f":"'Data (HIDE)'!$BY25","v":-40.111870211160465},{"$f":"'Data (HIDE)'!$BY20","v":-109.95984135839785},{"$f":"'Data (HIDE)'!$BY22","v":0}]
[{"$f":"'Data (HIDE)'!BQ15","v":"2nd week June"},{"$f":"'Data (HIDE)'!$BQ16","v":-0.35652713294373006},{"$f":"'Data (HIDE)'!$BQ17","v":0},null,{"$f":"'Data (HIDE)'!$BQ19","v":0},{"$f":"'Data (HIDE)'!$BQ22","v":0},null,{"$f":"'Data (HIDE)'!$BZ24","v":-81.532541119444772},{"$f":"'Data (HIDE)'!$BZ16","v":-216.06995500131609},null,{"$f":"'Data (HIDE)'!$BZ20","v":-175.2798413583979},{"$f":"'Data (HIDE)'!$BZ22","v":0}]
[{"$f":"'Data (HIDE)'!BR15","v":"3rd week June"},{"$f":"'Data (HIDE)'!$BR16","v":-0.42656904539234652},{"$f":"'Data (HIDE)'!$BR17","v":0},null,{"$f":"'Data (HIDE)'!$BR19","v":0},{"$f":"'Data (HIDE)'!$BR22","v":0},null,{"$f":"'Data (HIDE)'!$CA24","v":-138.79954111944471},{"$f":"'Data (HIDE)'!$CA16","v":-258.51820500131606},null,{"$f":"'Data (HIDE)'!$CA20","v":-237.49484135839788},{"$f":"'Data (HIDE)'!$CA22","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Crop Costs & Earnings($/Acre) - \"&Introduction!$I$11","v":"Manitoba Crop Costs & Earnings($/Acre) - 2024"}]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Crop Costs & Earnings as % of Revenue - \"&Introduction!$I$11","v":"Manitoba Crop Costs & Earnings as % of Revenue - 2024"}]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Operating Income and Capital Costs ($/Acre) - \"&Introduction!$I$11","v":"Manitoba Operating Income and Capital Costs ($/Acre) - 2024"}]
[null,{"$f":"'Data (HIDE)'!$B$13&\" Operating Income and Capital Costs as % of Revenue - \"&Introduction!$I$11","v":"Manitoba Operating Income and Capital Costs as % of Revenue - 2024"}]
[]
[null,null,"Gross Margin ratio (%GM)","Operating Efficiency ratio (%EBITDAR)","Cost of Good Sold","Direct Op. Expenses","Overhead Expenses","Cost of Capital","Interest Costs","Earnings Before Taxes",{"$f":"\"Earnings Before Taxes (\"&TEXT('S.O.S.'!C85*100,\"#.#\")&\"% Benchmark)\"","v":"Earnings Before Taxes (3.1% Benchmark)"},{"$f":"\"Operating Efficiency (\"&ROUND('S.O.S.'!C81*100,0)&\"% EBITDAR) Benchmark\"","v":"Operating Efficiency (39% EBITDAR) Benchmark"},"Gross Margin (GM)","Operating Income (EBITDAR)","Cost of Goods Sold","Direct Op. Expenses","Overhead Expenses","Cost of Capital","Interest Costs","Earnings Before Taxes",{"$f":"\"Earnings Before Taxes ($\"&TEXT('S.O.S.'!AB52,\"0.00\")&\" Benchmark)\"","v":"Earnings Before Taxes ($20.81 Benchmark)"},{"$f":"\"Operating Income ($\"&ROUND('S.O.S.'!C31,0)&\" EBITDAR) Benchmark\"","v":"Operating Income ($250 EBITDAR) Benchmark"}]
[null,{"$f":"'S.O.S.'!AB2","v":"Estimated Manitoba Benchmark"},{"$f":"'S.O.S.'!$C$77","v":0.586046511627907},{"$f":"'S.O.S.'!$C$81","v":0.38759689922480622},{"$f":"'S.O.S.'!$D$76","v":0.413953488372093},{"$f":"'S.O.S.'!$D$78","v":0.16744186046511628},{"$f":"'S.O.S.'!$D$80","v":2.751937984496124E-2},{"$f":"'S.O.S.'!$D$82","v":0.26356589147286824},{"$f":"'S.O.S.'!$D$84","v":9.3023255813953487E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},null,null,null,null,null,null,null,null,{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'S.O.S.'!$E$77","v":0.58825072706008064},{"$f":"'S.O.S.'!$E$81","v":0.37009118414984576},{"$f":"'S.O.S.'!$E$76","v":0.41174927293991936},{"$f":"'S.O.S.'!$E$78","v":0.18863771338840532},{"$f":"'S.O.S.'!$E$80","v":2.9521829521829523E-2},{"$f":"'S.O.S.'!$E$82","v":0.28306504306504304},{"$f":"'S.O.S.'!$E$84","v":9.4994049610900078E-2},{"$f":"'S.O.S.'!$E$85","v":-7.967908526097342E-3},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$E$91","v":353.68574964487345},{"$f":"'S.O.S.'!$E$95","v":222.51732447009476},{"$f":"'S.O.S.'!$E$90","v":247.56425035512652},{"$f":"'S.O.S.'!$E$92","v":113.4184251747787},{"$f":"'S.O.S.'!$E$94","v":17.75},{"$f":"'S.O.S.'!$E$96","v":170.19285714285712},{"$f":"'S.O.S.'!$E$98","v":57.115172328553669},{"$f":"'S.O.S.'!$E$99","v":-4.7907050013160273},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B17","v":"Wheat - Northern Hard Red"},{"$f":"'S.O.S.'!$F$77","v":0.57175020488224881},{"$f":"'S.O.S.'!$F$81","v":0.35423711823271636},{"$f":"'S.O.S.'!$F$76","v":0.42824979511775124},{"$f":"'S.O.S.'!$F$78","v":0.18853349481279774},{"$f":"'S.O.S.'!$F$80","v":2.8979591836734694E-2},{"$f":"'S.O.S.'!$F$82","v":0.27786588921282795},{"$f":"'S.O.S.'!$F$84","v":9.4473750740495785E-2},{"$f":"'S.O.S.'!$F$85","v":-1.8102521720607397E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$F$91","v":350.19700049037738},{"$f":"'S.O.S.'!$F$95","v":216.97023491753876},{"$f":"'S.O.S.'!$F$90","v":262.30299950962262},{"$f":"'S.O.S.'!$F$92","v":115.47676557283862},{"$f":"'S.O.S.'!$F$94","v":17.75},{"$f":"'S.O.S.'!$F$96","v":170.19285714285712},{"$f":"'S.O.S.'!$F$98","v":57.865172328553669},{"$f":"'S.O.S.'!$F$99","v":-11.08779455387203},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B18","v":"Wheat - Prairie Spring"},{"$f":"'S.O.S.'!$G$77","v":0.56633535340844121},{"$f":"'S.O.S.'!$G$81","v":0.33849103608482101},{"$f":"'S.O.S.'!$G$76","v":0.43366464659155879},{"$f":"'S.O.S.'!$G$78","v":0.1971083865876895},{"$f":"'S.O.S.'!$G$80","v":3.0735930735930735E-2},{"$f":"'S.O.S.'!$G$82","v":0.29470624613481755},{"$f":"'S.O.S.'!$G$84","v":9.9160471564595093E-2},{"$f":"'S.O.S.'!$G$85","v":-5.5375681614591638E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$G$91","v":327.05866659337482},{"$f":"'S.O.S.'!$G$95","v":195.47857333898412},{"$f":"'S.O.S.'!$G$90","v":250.4413334066252},{"$f":"'S.O.S.'!$G$92","v":113.83009325439069},{"$f":"'S.O.S.'!$G$94","v":17.75},{"$f":"'S.O.S.'!$G$96","v":170.19285714285712},{"$f":"'S.O.S.'!$G$98","v":57.265172328553668},{"$f":"'S.O.S.'!$G$99","v":-31.97945613242667},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B19","v":"Wheat - Winter"},{"$f":"'S.O.S.'!$H$77","v":0.56585721085552598},{"$f":"'S.O.S.'!$H$81","v":0.31361023936556698},{"$f":"'S.O.S.'!$H$76","v":0.43414278914447402},{"$f":"'S.O.S.'!$H$78","v":0.21811235610534366},{"$f":"'S.O.S.'!$H$80","v":3.4134615384615381E-2},{"$f":"'S.O.S.'!$H$82","v":0.327293956043956},{"$f":"'S.O.S.'!$H$84","v":0.10795225447798783},{"$f":"'S.O.S.'!$H$85","v":-0.12163597115637687},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$H$91","v":294.24574964487351},{"$f":"'S.O.S.'!$H$95","v":163.07732447009482},{"$f":"'S.O.S.'!$H$90","v":225.75425035512649},{"$f":"'S.O.S.'!$H$92","v":113.4184251747787},{"$f":"'S.O.S.'!$H$94","v":17.75},{"$f":"'S.O.S.'!$H$96","v":170.19285714285712},{"$f":"'S.O.S.'!$H$98","v":56.135172328553672},{"$f":"'S.O.S.'!$H$99","v":-63.250705001315971},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'S.O.S.'!$I$77","v":0.70060437785807084},{"$f":"'S.O.S.'!$I$81","v":0.43668815324002264},{"$f":"'S.O.S.'!$I$76","v":0.29939562214192916},{"$f":"'S.O.S.'!$I$78","v":0.23304665940065694},{"$f":"'S.O.S.'!$I$80","v":3.0869565217391304E-2},{"$f":"'S.O.S.'!$I$82","v":0.29598757763975153},{"$f":"'S.O.S.'!$I$84","v":9.5035082310528124E-2},{"$f":"'S.O.S.'!$I$85","v":4.5665493289742988E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$I$91","v":402.84751726839073},{"$f":"'S.O.S.'!$I$95","v":251.09568811301301},{"$f":"'S.O.S.'!$I$90","v":172.15248273160927},{"$f":"'S.O.S.'!$I$92","v":134.00182915537775},{"$f":"'S.O.S.'!$I$94","v":17.75},{"$f":"'S.O.S.'!$I$96","v":170.19285714285712},{"$f":"'S.O.S.'!$I$98","v":54.64517232855367},{"$f":"'S.O.S.'!$I$99","v":26.25765864160222},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B21","v":"Barley"},{"$f":"'S.O.S.'!$J$77","v":0.59391198779344734},{"$f":"'S.O.S.'!$J$81","v":0.31013740274783813},{"$f":"'S.O.S.'!$J$76","v":0.40608801220655272},{"$f":"'S.O.S.'!$J$78","v":0.24736432863535274},{"$f":"'S.O.S.'!$J$80","v":3.6410256410256407E-2},{"$f":"'S.O.S.'!$J$82","v":0.34911355311355308},{"$f":"'S.O.S.'!$J$84","v":0.1132413791354947},{"$f":"'S.O.S.'!$J$85","v":-0.15221752950120962},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$J$91","v":289.53209404930556},{"$f":"'S.O.S.'!$J$95","v":151.19198383957109},{"$f":"'S.O.S.'!$J$90","v":197.96790595069444},{"$f":"'S.O.S.'!$J$92","v":120.59011020973446},{"$f":"'S.O.S.'!$J$94","v":17.75},{"$f":"'S.O.S.'!$J$96","v":170.19285714285712},{"$f":"'S.O.S.'!$J$98","v":55.205172328553665},{"$f":"'S.O.S.'!$J$99","v":-74.206045631839686},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B22","v":"Hybrid Fall Rye"},{"$f":"'S.O.S.'!$K$77","v":0.47468974670073577},{"$f":"'S.O.S.'!$K$81","v":0.21326004214504654},{"$f":"'S.O.S.'!$K$76","v":0.52531025329926417},{"$f":"'S.O.S.'!$K$78","v":0.22729508917107388},{"$f":"'S.O.S.'!$K$80","v":3.4134615384615381E-2},{"$f":"'S.O.S.'!$K$82","v":0.327293956043956},{"$f":"'S.O.S.'!$K$84","v":0.11245225447798782},{"$f":"'S.O.S.'!$K$85","v":-0.22648616837689728},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$K$91","v":246.83866828438261},{"$f":"'S.O.S.'!$K$95","v":110.8952219154242},{"$f":"'S.O.S.'!$K$90","v":273.16133171561739},{"$f":"'S.O.S.'!$K$92","v":118.19344636895842},{"$f":"'S.O.S.'!$K$94","v":17.75},{"$f":"'S.O.S.'!$K$96","v":170.19285714285712},{"$f":"'S.O.S.'!$K$98","v":58.475172328553668},{"$f":"'S.O.S.'!$K$99","v":-117.77280755598659},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B23","v":"Corn"},{"$f":"'S.O.S.'!$L$77","v":0.5573396220846204},{"$f":"'S.O.S.'!$L$81","v":0.28609198860596274},{"$f":"'S.O.S.'!$L$76","v":0.4426603779153796},{"$f":"'S.O.S.'!$L$78","v":0.25021059644162058},{"$f":"'S.O.S.'!$L$80","v":2.1037037037037038E-2},{"$f":"'S.O.S.'!$L$82","v":0.221669417989418},{"$f":"'S.O.S.'!$L$84","v":8.322473821694823E-2},{"$f":"'S.O.S.'!$L$85","v":-1.8802167600403461E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$L$91","v":470.25530613389844},{"$f":"'S.O.S.'!$L$95","v":241.39011538628108},{"$f":"'S.O.S.'!$L$90","v":373.49469386610156},{"$f":"'S.O.S.'!$L$92","v":211.11519074761736},{"$f":"'S.O.S.'!$L$94","v":17.75},{"$f":"'S.O.S.'!$L$96","v":187.03357142857143},{"$f":"'S.O.S.'!$L$98","v":70.220872870550068},{"$f":"'S.O.S.'!$L$99","v":-15.864328912840421},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'S.O.S.'!$Q$77","v":0.55110853888466316},{"$f":"'S.O.S.'!$Q$81","v":0.374099630831698},{"$f":"'S.O.S.'!$Q$76","v":0.44889146111533679},{"$f":"'S.O.S.'!$Q$78","v":0.15196481634220685},{"$f":"'S.O.S.'!$Q$80","v":2.5044091710758377E-2},{"$f":"'S.O.S.'!$Q$82","v":0.24013101536911058},{"$f":"'S.O.S.'!$Q$84","v":8.4705710516477836E-2},{"$f":"'S.O.S.'!$Q$85","v":4.9262904946109583E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$Q$91","v":390.59817693450503},{"$f":"'S.O.S.'!$Q$95","v":265.14311335196595},{"$f":"'S.O.S.'!$Q$90","v":318.15182306549497},{"$f":"'S.O.S.'!$Q$92","v":107.7050635825391},{"$f":"'S.O.S.'!$Q$94","v":17.75},{"$f":"'S.O.S.'!$Q$96","v":170.19285714285712},{"$f":"'S.O.S.'!$Q$98","v":60.035172328553664},{"$f":"'S.O.S.'!$Q$99","v":34.915083880555166},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'S.O.S.'!$R$77","v":0.65988101170924174},{"$f":"'S.O.S.'!$R$81","v":0.45512969673899967},{"$f":"'S.O.S.'!$R$76","v":0.34011898829075826},{"$f":"'S.O.S.'!$R$78","v":0.17412146164841286},{"$f":"'S.O.S.'!$R$80","v":3.0629853321829163E-2},{"$f":"'S.O.S.'!$R$82","v":0.29368914088499937},{"$f":"'S.O.S.'!$R$84","v":9.3658623517780287E-2},{"$f":"'S.O.S.'!$R$85","v":6.7781932336220055E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$R$91","v":382.40104628550557},{"$f":"'S.O.S.'!$R$95","v":263.74765926025032},{"$f":"'S.O.S.'!$R$90","v":197.0989537144944},{"$f":"'S.O.S.'!$R$92","v":100.90338702525526},{"$f":"'S.O.S.'!$R$94","v":17.75},{"$f":"'S.O.S.'!$R$96","v":170.19285714285712},{"$f":"'S.O.S.'!$R$98","v":54.275172328553673},{"$f":"'S.O.S.'!$R$99","v":39.279629788839522},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B26","v":"Sunflower - Oilseed"},{"$f":"'S.O.S.'!$S$77","v":0.4943937873421928},{"$f":"'S.O.S.'!$S$81","v":0.17594689460427593},{"$f":"'S.O.S.'!$S$76","v":0.50560621265780714},{"$f":"'S.O.S.'!$S$78","v":0.28294689273791684},{"$f":"'S.O.S.'!$S$80","v":3.5499999999999997E-2},{"$f":"'S.O.S.'!$S$82","v":0.37406714285714288},{"$f":"'S.O.S.'!$S$84","v":0.12332174574110015},{"$f":"'S.O.S.'!$S$85","v":-0.32144199399396706},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$S$91","v":247.1968936710964},{"$f":"'S.O.S.'!$S$95","v":87.97344730213797},{"$f":"'S.O.S.'!$S$90","v":252.8031063289036},{"$f":"'S.O.S.'!$S$92","v":141.47344636895843},{"$f":"'S.O.S.'!$S$94","v":17.75},{"$f":"'S.O.S.'!$S$96","v":187.03357142857143},{"$f":"'S.O.S.'!$S$98","v":61.660872870550072},{"$f":"'S.O.S.'!$S$99","v":-160.72099699698353},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B27","v":"Flaxseed"},{"$f":"'S.O.S.'!$T$77","v":0.51945032799673352},{"$f":"'S.O.S.'!$T$81","v":0.22359607302098483},{"$f":"'S.O.S.'!$T$76","v":0.48054967200326643},{"$f":"'S.O.S.'!$T$78","v":0.25147925497574874},{"$f":"'S.O.S.'!$T$80","v":4.4374999999999998E-2},{"$f":"'S.O.S.'!$T$82","v":0.42548214285714281},{"$f":"'S.O.S.'!$T$84","v":0.13511293082138418},{"$f":"'S.O.S.'!$T$85","v":-0.33699900065754212},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$T$91","v":207.78013119869343},{"$f":"'S.O.S.'!$T$95","v":89.438429208393927},{"$f":"'S.O.S.'!$T$90","v":192.21986880130657},{"$f":"'S.O.S.'!$T$92","v":100.5917019902995},{"$f":"'S.O.S.'!$T$94","v":17.75},{"$f":"'S.O.S.'!$T$96","v":170.19285714285712},{"$f":"'S.O.S.'!$T$98","v":54.045172328553669},{"$f":"'S.O.S.'!$T$99","v":-134.79960026301686},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B28","v":"Peas"},{"$f":"'S.O.S.'!$U$77","v":0.56760160308901408},{"$f":"'S.O.S.'!$U$81","v":0.3106470683930162},{"$f":"'S.O.S.'!$U$76","v":0.43239839691098592},{"$f":"'S.O.S.'!$U$78","v":0.21958611364336636},{"$f":"'S.O.S.'!$U$80","v":3.7368421052631579E-2},{"$f":"'S.O.S.'!$U$82","v":0.35830075187969923},{"$f":"'S.O.S.'!$U$84","v":0.11537931016537614},{"$f":"'S.O.S.'!$U$85","v":-0.16303299365205914},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$U$91","v":269.61076146728169},{"$f":"'S.O.S.'!$U$95","v":147.55735748668269},{"$f":"'S.O.S.'!$U$90","v":205.38923853271831},{"$f":"'S.O.S.'!$U$92","v":104.30340398059901},{"$f":"'S.O.S.'!$U$94","v":17.75},{"$f":"'S.O.S.'!$U$96","v":170.19285714285712},{"$f":"'S.O.S.'!$U$98","v":54.805172328553667},{"$f":"'S.O.S.'!$U$99","v":-77.440671984728098},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B29","v":"Beans - Pinto"},{"$f":"'S.O.S.'!$V$77","v":0.5961045252554722},{"$f":"'S.O.S.'!$V$81","v":0.44719278225086234},{"$f":"'S.O.S.'!$V$76","v":0.40389547474452775},{"$f":"'S.O.S.'!$V$78","v":0.13022753247829408},{"$f":"'S.O.S.'!$V$80","v":1.8684210526315789E-2},{"$f":"'S.O.S.'!$V$82","v":0.19687744360902257},{"$f":"'S.O.S.'!$V$84","v":7.0264076705842171E-2},{"$f":"'S.O.S.'!$V$85","v":0.18005126193599758},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$V$91","v":566.2992989926986},{"$f":"'S.O.S.'!$V$95","v":424.8331431383192},{"$f":"'S.O.S.'!$V$90","v":383.70070100730135},{"$f":"'S.O.S.'!$V$92","v":123.71615585437937},{"$f":"'S.O.S.'!$V$94","v":17.75},{"$f":"'S.O.S.'!$V$96","v":187.03357142857143},{"$f":"'S.O.S.'!$V$98","v":66.750872870550069},{"$f":"'S.O.S.'!$V$99","v":171.0486988391977},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B30","v":"Beans - White"},{"$f":"'S.O.S.'!$W$77","v":0.54187368575258965},{"$f":"'S.O.S.'!$W$81","v":0.3770572987851315},{"$f":"'S.O.S.'!$W$76","v":0.45812631424741029},{"$f":"'S.O.S.'!$W$78","v":0.14393403402628169},{"$f":"'S.O.S.'!$W$80","v":2.088235294117647E-2},{"$f":"'S.O.S.'!$W$82","v":0.22003949579831933},{"$f":"'S.O.S.'!$W$84","v":7.8753968083000073E-2},{"$f":"'S.O.S.'!$W$85","v":7.8263834903812113E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$W$91","v":460.59263288970124},{"$f":"'S.O.S.'!$W$95","v":320.49870396736179},{"$f":"'S.O.S.'!$W$90","v":389.40736711029876},{"$f":"'S.O.S.'!$W$92","v":122.34392892233944},{"$f":"'S.O.S.'!$W$94","v":17.75},{"$f":"'S.O.S.'!$W$96","v":187.03357142857143},{"$f":"'S.O.S.'!$W$98","v":66.940872870550066},{"$f":"'S.O.S.'!$W$99","v":66.52425966824029},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!B31","v":"Beans - Black"},{"$f":"'S.O.S.'!$X$77","v":0.52770897987023668},{"$f":"'S.O.S.'!$X$81","v":0.36289259290277853},{"$f":"'S.O.S.'!$X$76","v":0.47229102012976326},{"$f":"'S.O.S.'!$X$78","v":0.14393403402628169},{"$f":"'S.O.S.'!$X$80","v":2.088235294117647E-2},{"$f":"'S.O.S.'!$X$82","v":0.22003949579831933},{"$f":"'S.O.S.'!$X$84","v":7.938926220064714E-2},{"$f":"'S.O.S.'!$X$85","v":6.3463834903812077E-2},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!$X$91","v":448.55263288970121},{"$f":"'S.O.S.'!$X$95","v":308.45870396736177},{"$f":"'S.O.S.'!$X$90","v":401.44736711029879},{"$f":"'S.O.S.'!$X$92","v":122.34392892233944},{"$f":"'S.O.S.'!$X$94","v":17.75},{"$f":"'S.O.S.'!$X$96","v":187.03357142857143},{"$f":"'S.O.S.'!$X$98","v":67.480872870550073},{"$f":"'S.O.S.'!$X$99","v":53.944259668240264},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[null,{"$f":"'Data (HIDE)'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!$C$85","v":3.1007751937984496E-2},{"$f":"'S.O.S.'!$D$31","v":0.38759689922480622},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!#REF!","v":{"$error":"#REF!"}},{"$f":"'S.O.S.'!$AB$52","v":20.814631693929108},{"$f":"'S.O.S.'!$C$31","v":250}]
[]
[]
[]
[]
[]
[{"$f":"\"Net Profit per Acre -Flax (\"&AA203&\"bu @ $\"&TEXT(AB199,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre -Flax (25bu @ $16.00/bu) - 2024"}]
[{"$f":"\"Net Profit per Acre - Corn (\"&V203&\"bu @ $\"&TEXT(W199,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Corn (135bu @ $6.25/bu) - 2024"}]
[{"$f":"\"Net Profit per Acre - Oats (\"&Q203&\"bu @ $\"&TEXT(R199,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Oats (115bu @ $5.00/bu) - 2024"}]
[{"$f":"\"Net Profit per Acre - Soybean (\"&L203&\"bu @ $\"&TEXT(M199,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Soybean (38bu @ $15.25/bu) - 2024"}]
[{"$f":"\"Net Profit per Acre - HRS Wheat (\"&G203&\"bu @ $\"&TEXT(H199,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - HRS Wheat (65bu @ $9.25/bu) - 2024"}]
[{"$f":"\"Net Profit per Acre - Canola (\"&B203&\"bu @ $\"&TEXT(C199,\"0.00\")&\"/bu) - \"&Introduction!I11","v":"Net Profit per Acre - Canola (45bu @ $15.75/bu) - 2024"},null,null,{"$f":"\"Net Profit per Acre - Canola (\"&B203&\"bu @ $\"&TEXT(C199,\"0.00\")&\"/bu)  (+0% Interest Rate @ 75% Equity)\"","v":"Net Profit per Acre - Canola (45bu @ $15.75/bu)  (+0% Interest Rate @ 75% Equity)"}]
[{"$f":"\"Net Profit Based on Yield & 50% AgriInsurance - \"&Introduction!I11","v":"Net Profit Based on Yield & 50% AgriInsurance - 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"corn",null,null,null,null,"flax"]
[{"$f":"\"Net Profit Based on Yield & 80% AgriInsurance - \"&Introduction!I11","v":"Net Profit Based on Yield & 80% AgriInsurance - 2024"}]
[null,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0,null,0.8,0.7,0.5,0]
[null,"Market",{"$f":"'Data (HIDE)'!E24","v":15.75},{"$f":"'Data (HIDE)'!E24","v":15.75},{"$f":"'Data (HIDE)'!E24","v":15.75},{"$f":"'Data (HIDE)'!E24","v":15.75},null,{"$f":"'Data (HIDE)'!E16","v":9.25},{"$f":"'Data (HIDE)'!E16","v":9.25},{"$f":"'Data (HIDE)'!E16","v":9.25},{"$f":"'Data (HIDE)'!E16","v":9.25},null,{"$f":"'Data (HIDE)'!E25","v":15.25},{"$f":"'Data (HIDE)'!E25","v":15.25},{"$f":"'Data (HIDE)'!E25","v":15.25},{"$f":"'Data (HIDE)'!E25","v":15.25},null,{"$f":"'Data (HIDE)'!E20","v":5},{"$f":"'Data (HIDE)'!E20","v":5},{"$f":"'Data (HIDE)'!E20","v":5},{"$f":"'Data (HIDE)'!E20","v":5},null,{"$f":"'Data (HIDE)'!E23","v":6.25},{"$f":"'Data (HIDE)'!E23","v":6.25},{"$f":"'Data (HIDE)'!E23","v":6.25},{"$f":"'Data (HIDE)'!E23","v":6.25},null,{"$f":"'Data (HIDE)'!E27","v":16},{"$f":"'Data (HIDE)'!E27","v":16},{"$f":"'Data (HIDE)'!E27","v":16},{"$f":"'Data (HIDE)'!E27","v":16}]
[null,"MASC",{"$f":"'Data (HIDE)'!C154","v":19.62},{"$f":"C200","v":19.62},{"$f":"C200","v":19.62},{"$f":"C200","v":19.62},null,{"$f":"'Data (HIDE)'!C146","v":11.29},{"$f":"H200","v":11.29},{"$f":"H200","v":11.29},{"$f":"H200","v":11.29},null,{"$f":"'Data (HIDE)'!C155","v":16.059999999999999},{"$f":"M200","v":16.059999999999999},{"$f":"M200","v":16.059999999999999},{"$f":"M200","v":16.059999999999999},null,{"$f":"'Data (HIDE)'!C150","v":4.9400000000000004},{"$f":"R200","v":4.9400000000000004},{"$f":"R200","v":4.9400000000000004},{"$f":"R200","v":4.9400000000000004},null,{"$f":"'Data (HIDE)'!C153","v":8},{"$f":"W200","v":8},{"$f":"W200","v":8},{"$f":"W200","v":8},null,{"$f":"'Data (HIDE)'!C157","v":18.420000000000002},{"$f":"AB200","v":18.420000000000002},{"$f":"AB200","v":18.420000000000002},{"$f":"AB200","v":18.420000000000002}]
[null,null,{"$f":"C198*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"D198*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"E198*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"H198*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"I198*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"J198*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"M198*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"N198*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"O198*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"R198*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"S198*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"T198*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"W198*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"X198*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"Y198*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance",null,{"$f":"AB198*100&\"% AgriInsurance\"","v":"80% AgriInsurance"},{"$f":"AC198*100&\"% AgriInsurance\"","v":"70% AgriInsurance"},{"$f":"AD198*100&\"% AgriInsurance\"","v":"50% AgriInsurance"},"No AgriInsurance"]
[null,{"$f":"'Data (HIDE)'!B24","v":"Canola"},{"$f":"'Data (HIDE)'!B24&\" (\"&B203&\"bu @ $\"&TEXT('Data (HIDE)'!E24,\"0.00\")&\"/bu)\"","v":"Canola (45bu @ $15.75/bu)"},{"$f":"'Data (HIDE)'!B24&\" (\"&B203&\"bu @ $\"&TEXT('Data (HIDE)'!E24,\"0.00\")&\"/bu)\"","v":"Canola (45bu @ $15.75/bu)"},{"$f":"'Data (HIDE)'!B24&\" (\"&B203&\"bu @ $\"&TEXT('Data (HIDE)'!E24,\"0.00\")&\"/bu)\"","v":"Canola (45bu @ $15.75/bu)"},null,{"$f":"'Data (HIDE)'!B16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!B16&\" (\"&G203&\"bu @ $\"&TEXT(H199,\"0.00\")&\"/bu)\"","v":"Wheat - Hard Red Spring (65bu @ $9.25/bu)"},{"$f":"'Data (HIDE)'!B16&\" (\"&G203&\"bu @ $\"&TEXT(H199,\"0.00\")&\"/bu)\"","v":"Wheat - Hard Red Spring (65bu @ $9.25/bu)"},null,null,{"$f":"'Data (HIDE)'!B25","v":"Soybeans"},{"$f":"'Data (HIDE)'!B25&\" (\"&L203&\"bu @ $\"&TEXT(M199,\"0.00\")&\"/bu)\"","v":"Soybeans (38bu @ $15.25/bu)"},null,{"$f":"'Data (HIDE)'!B25&\" (\"&L203&\"bu @ $\"&TEXT(M199,\"0.00\")&\"/bu)\"","v":"Soybeans (38bu @ $15.25/bu)"},null,{"$f":"'Data (HIDE)'!B20","v":"Oats"},{"$f":"'Data (HIDE)'!B20&\" (\"&Q203&\"bu @ $\"&TEXT(R199,\"0.00\")&\"/bu)\"","v":"Oats (115bu @ $5.00/bu)"},{"$f":"'Data (HIDE)'!B20&\" (\"&Q203&\"bu @ $\"&TEXT(R199,\"0.00\")&\"/bu)\"","v":"Oats (115bu @ $5.00/bu)"},null,null,{"$f":"'Data (HIDE)'!B23","v":"Corn"},null,null,null,null,"Flax"]
[1,{"$f":"'Data (HIDE)'!C24","v":45},{"$f":"IF(A203>=$C$198,(B203*$C$199)-Summary!$M$30,((B203*$C$199)+(($B$207-B203)*$C$200)-Summary!$M$30))","v":34.91508388055513},{"$f":"IF(A203>=$D$198,(B203*$D$199)-Summary!$M$30,((B203*$D$199)+(($B$209-B203)*$C$200)-Summary!$M$30))","v":34.91508388055513},{"$f":"IF(A203>=$E$198,(B203*$E$199)-Summary!$M$30,((B203*$E$199)+(($B$213-B203)*$C$200)-Summary!$M$30))","v":34.91508388055513},{"$f":"(B203*$E$199)-Summary!$M$30","v":34.91508388055513},{"$f":"'Data (HIDE)'!C16","v":65},{"$f":"IF(A203>=$H$198,(G203*$H$199)-Summary!$C$30,((G203*$H$199)+(($G$207-G203)*$H$200)-Summary!$C$30))","v":-4.7907050013160415},{"$f":"IF(A203>=$I$198,(G203*$I$199)-Summary!$C$30,((G203*$I$199)+(($G$209-G203)*$I$200)-Summary!$C$30))","v":-4.7907050013160415},{"$f":"IF(A203>=$J$198,(G203*$J$199)-Summary!$C$30,((G203*$J$199)+(($G$213-G203)*$J$200)-Summary!$C$30))","v":-4.7907050013160415},{"$f":"(G203*$K$199)-Summary!$C$30","v":-4.7907050013160415},{"$f":"'Data (HIDE)'!C25","v":38},{"$f":"IF(A203>=$M$198,(L203*$M$199)-Summary!$N$30,((L203*$M$199)+(($L$207-L203)*$M$200)-Summary!$N$30))","v":39.279629788839543},{"$f":"IF(A203>=$N$198,(L203*$N$199)-Summary!$N$30,((L203*$N$199)+(($L$209-L203)*$N$200)-Summary!$N$30))","v":39.279629788839543},{"$f":"IF(A203>=$O$198,(L203*$O$199)-Summary!$N$30,((L203*$O$199)+(($L$213-L203)*$O$200)-Summary!$N$30))","v":39.279629788839543},{"$f":"(L203*$P$199)-Summary!$N$30","v":39.279629788839543},{"$f":"'Data (HIDE)'!C20","v":115},{"$f":"IF(A203>=$R$198,(Q203*$R$199)-Summary!$G$30,((Q203*$R$199)+(($Q$207-Q203)*$R$200)-Summary!$G$30))","v":26.25765864160212},{"$f":"IF(A203>=$S$198,(Q203*$S$199)-Summary!$G$30,((Q203*$S$199)+(($Q$209-Q203)*$S$200)-Summary!$G$30))","v":26.25765864160212},{"$f":"IF(A203>=$T$198,(Q203*$T$199)-Summary!$G$30,((Q203*$T$199)+(($Q$213-Q203)*$T$200)-Summary!$G$30))","v":26.25765864160212},{"$f":"(Q203*$U$199)-Summary!$G$30","v":26.25765864160212},{"$f":"'Data (HIDE)'!C23","v":135},{"$f":"IF(A203>=$W$198,(V203*$W$199)-Summary!$J$30,((V203*$W$199)+(($V$207-V203)*$W$200)-Summary!$J$30))","v":-15.864328912840278},{"$f":"IF(A203>=$X$198,(V203*$X$199)-Summary!$J$30,((V203*$X$199)+(($V$209-V203)*$X$200)-Summary!$J$30))","v":-15.864328912840278},{"$f":"IF(A203>=$Y$198,(V203*$Y$199)-Summary!$J$30,((V203*$Y$199)+(($V$213-V203)*$Y$200)-Summary!$J$30))","v":-15.864328912840278},{"$f":"(V203*$Z$199)-Summary!$J$30","v":-15.864328912840278},{"$f":"'Data (HIDE)'!C27","v":25},{"$f":"IF(A203>=$AB$198,(AA203*$AB$199)-Summary!$P$30,((AA203*$AB$199)+(($AA$207-AA203)*$AB$200)-Summary!$P$30))","v":-134.79960026301694},{"$f":"IF(A203>=$AC$198,(AA203*$AC$199)-Summary!$P$30,((AA203*$AC$199)+(($AA$209-AA203)*$AC$200)-Summary!$P$30))","v":-134.79960026301694},{"$f":"IF(A203>=$AD$198,(AA203*$AD$199)-Summary!$P$30,((AA203*$AD$199)+(($AA$213-AA203)*$AD$200)-Summary!$P$30))","v":-134.79960026301694},{"$f":"(AA203*$AE$199)-Summary!$P$30","v":-134.79960026301694}]
[0.95,{"$f":"$B$203*A204","v":42.75},{"$f":"IF(A204>=$C$198,(B204*$C$199)-Summary!$M$30,((B204*$C$199)+(($B$207-B204)*$C$200)-Summary!$M$30))","v":-0.52241611944486976},{"$f":"IF(A204>=$D$198,(B204*$D$199)-Summary!$M$30,((B204*$D$199)+(($B$209-B204)*$C$200)-Summary!$M$30))","v":-0.52241611944486976},{"$f":"IF(A204>=$E$198,(B204*$E$199)-Summary!$M$30,((B204*$E$199)+(($B$213-B204)*$C$200)-Summary!$M$30))","v":-0.52241611944486976},{"$f":"(B204*$E$199)-Summary!$M$30","v":-0.52241611944486976},{"$f":"$G$203*A204","v":61.75},{"$f":"IF(A204>=$H$198,(G204*$H$199)-Summary!$C$30,((G204*$H$199)+(($G$207-G204)*$H$200)-Summary!$C$30))","v":-34.853205001316041},{"$f":"IF(A204>=$I$198,(G204*$I$199)-Summary!$C$30,((G204*$I$199)+(($G$209-G204)*$I$200)-Summary!$C$30))","v":-34.853205001316041},{"$f":"IF(A204>=$J$198,(G204*$J$199)-Summary!$C$30,((G204*$J$199)+(($G$213-G204)*$J$200)-Summary!$C$30))","v":-34.853205001316041},{"$f":"(G204*$K$199)-Summary!$C$30","v":-34.853205001316041},{"$f":"$L$203*A204","v":36.1},{"$f":"IF(A204>=$M$198,(L204*$M$199)-Summary!$N$30,((L204*$M$199)+(($L$207-L204)*$M$200)-Summary!$N$30))","v":10.30462978883952},{"$f":"IF(A204>=$N$198,(L204*$N$199)-Summary!$N$30,((L204*$N$199)+(($L$209-L204)*$N$200)-Summary!$N$30))","v":10.30462978883952},{"$f":"IF(A204>=$O$198,(L204*$O$199)-Summary!$N$30,((L204*$O$199)+(($L$213-L204)*$O$200)-Summary!$N$30))","v":10.30462978883952},{"$f":"(L204*$P$199)-Summary!$N$30","v":10.30462978883952},{"$f":"$Q$203*A204","v":109.25},{"$f":"IF(A204>=$R$198,(Q204*$R$199)-Summary!$G$30,((Q204*$R$199)+(($Q$207-Q204)*$R$200)-Summary!$G$30))","v":-2.49234135839788},{"$f":"IF(A204>=$S$198,(Q204*$S$199)-Summary!$G$30,((Q204*$S$199)+(($Q$209-Q204)*$S$200)-Summary!$G$30))","v":-2.49234135839788},{"$f":"IF(A204>=$T$198,(Q204*$T$199)-Summary!$G$30,((Q204*$T$199)+(($Q$213-Q204)*$T$200)-Summary!$G$30))","v":-2.49234135839788},{"$f":"(Q204*$U$199)-Summary!$G$30","v":-2.49234135839788},{"$f":"$V$203*A204","v":128.25},{"$f":"IF(A204>=$W$198,(V204*$W$199)-Summary!$J$30,((V204*$W$199)+(($V$207-V204)*$W$200)-Summary!$J$30))","v":-58.051828912840278},{"$f":"IF(A204>=$X$198,(V204*$X$199)-Summary!$J$30,((V204*$X$199)+(($V$209-V204)*$X$200)-Summary!$J$30))","v":-58.051828912840278},{"$f":"IF(A204>=$Y$198,(V204*$Y$199)-Summary!$J$30,((V204*$Y$199)+(($V$213-V204)*$Y$200)-Summary!$J$30))","v":-58.051828912840278},{"$f":"(V204*$Z$199)-Summary!$J$30","v":-58.051828912840278},{"$f":"$AA$203*A204","v":23.75},{"$f":"IF(A204>=$AB$198,(AA204*$AB$199)-Summary!$P$30,((AA204*$AB$199)+(($AA$207-AA204)*$AB$200)-Summary!$P$30))","v":-154.79960026301694},{"$f":"IF(A204>=$AC$198,(AA204*$AC$199)-Summary!$P$30,((AA204*$AC$199)+(($AA$209-AA204)*$AC$200)-Summary!$P$30))","v":-154.79960026301694},{"$f":"IF(A204>=$AD$198,(AA204*$AD$199)-Summary!$P$30,((AA204*$AD$199)+(($AA$213-AA204)*$AD$200)-Summary!$P$30))","v":-154.79960026301694},{"$f":"(AA204*$AE$199)-Summary!$P$30","v":-154.79960026301694}]
[0.9,40.5,{"$f":"IF(A205>=$C$198,(B205*$C$199)-Summary!$M$30,((B205*$C$199)+(($B$207-B205)*$C$200)-Summary!$M$30))","v":-35.95991611944487},{"$f":"IF(A205>=$D$198,(B205*$D$199)-Summary!$M$30,((B205*$D$199)+(($B$209-B205)*$C$200)-Summary!$M$30))","v":-35.95991611944487},{"$f":"IF(A205>=$E$198,(B205*$E$199)-Summary!$M$30,((B205*$E$199)+(($B$213-B205)*$C$200)-Summary!$M$30))","v":-35.95991611944487},{"$f":"(B205*$E$199)-Summary!$M$30","v":-35.95991611944487},58.5,{"$f":"IF(A205>=$H$198,(G205*$H$199)-Summary!$C$30,((G205*$H$199)+(($G$207-G205)*$H$200)-Summary!$C$30))","v":-64.915705001316041},{"$f":"IF(A205>=$I$198,(G205*$I$199)-Summary!$C$30,((G205*$I$199)+(($G$209-G205)*$I$200)-Summary!$C$30))","v":-64.915705001316041},{"$f":"IF(A205>=$J$198,(G205*$J$199)-Summary!$C$30,((G205*$J$199)+(($G$213-G205)*$J$200)-Summary!$C$30))","v":-64.915705001316041},{"$f":"(G205*$K$199)-Summary!$C$30","v":-64.915705001316041},34.200000000000003,{"$f":"IF(A205>=$M$198,(L205*$M$199)-Summary!$N$30,((L205*$M$199)+(($L$207-L205)*$M$200)-Summary!$N$30))","v":-18.670370211160389},{"$f":"IF(A205>=$N$198,(L205*$N$199)-Summary!$N$30,((L205*$N$199)+(($L$209-L205)*$N$200)-Summary!$N$30))","v":-18.670370211160389},{"$f":"IF(A205>=$O$198,(L205*$O$199)-Summary!$N$30,((L205*$O$199)+(($L$213-L205)*$O$200)-Summary!$N$30))","v":-18.670370211160389},{"$f":"(L205*$P$199)-Summary!$N$30","v":-18.670370211160389},103.5,{"$f":"IF(A205>=$R$198,(Q205*$R$199)-Summary!$G$30,((Q205*$R$199)+(($Q$207-Q205)*$R$200)-Summary!$G$30))","v":-31.24234135839788},{"$f":"IF(A205>=$S$198,(Q205*$S$199)-Summary!$G$30,((Q205*$S$199)+(($Q$209-Q205)*$S$200)-Summary!$G$30))","v":-31.24234135839788},{"$f":"IF(A205>=$T$198,(Q205*$T$199)-Summary!$G$30,((Q205*$T$199)+(($Q$213-Q205)*$T$200)-Summary!$G$30))","v":-31.24234135839788},{"$f":"(Q205*$U$199)-Summary!$G$30","v":-31.24234135839788},{"$f":"$V$203*A205","v":121.5},{"$f":"IF(A205>=$W$198,(V205*$W$199)-Summary!$J$30,((V205*$W$199)+(($V$207-V205)*$W$200)-Summary!$J$30))","v":-100.23932891284028},{"$f":"IF(A205>=$X$198,(V205*$X$199)-Summary!$J$30,((V205*$X$199)+(($V$209-V205)*$X$200)-Summary!$J$30))","v":-100.23932891284028},{"$f":"IF(A205>=$Y$198,(V205*$Y$199)-Summary!$J$30,((V205*$Y$199)+(($V$213-V205)*$Y$200)-Summary!$J$30))","v":-100.23932891284028},{"$f":"(V205*$Z$199)-Summary!$J$30","v":-100.23932891284028},{"$f":"$AA$203*A205","v":22.5},{"$f":"IF(A205>=$AB$198,(AA205*$AB$199)-Summary!$P$30,((AA205*$AB$199)+(($AA$207-AA205)*$AB$200)-Summary!$P$30))","v":-174.79960026301694},{"$f":"IF(A205>=$AC$198,(AA205*$AC$199)-Summary!$P$30,((AA205*$AC$199)+(($AA$209-AA205)*$AC$200)-Summary!$P$30))","v":-174.79960026301694},{"$f":"IF(A205>=$AD$198,(AA205*$AD$199)-Summary!$P$30,((AA205*$AD$199)+(($AA$213-AA205)*$AD$200)-Summary!$P$30))","v":-174.79960026301694},{"$f":"(AA205*$AE$199)-Summary!$P$30","v":-174.79960026301694}]
[0.85,38.25,{"$f":"IF(A206>=$C$198,(B206*$C$199)-Summary!$M$30,((B206*$C$199)+(($B$207-B206)*$C$200)-Summary!$M$30))","v":-71.39741611944487},{"$f":"IF(A206>=$D$198,(B206*$D$199)-Summary!$M$30,((B206*$D$199)+(($B$209-B206)*$C$200)-Summary!$M$30))","v":-71.39741611944487},{"$f":"IF(A206>=$E$198,(B206*$E$199)-Summary!$M$30,((B206*$E$199)+(($B$213-B206)*$C$200)-Summary!$M$30))","v":-71.39741611944487},{"$f":"(B206*$E$199)-Summary!$M$30","v":-71.39741611944487},55.25,{"$f":"IF(A206>=$H$198,(G206*$H$199)-Summary!$C$30,((G206*$H$199)+(($G$207-G206)*$H$200)-Summary!$C$30))","v":-94.978205001316041},{"$f":"IF(A206>=$I$198,(G206*$I$199)-Summary!$C$30,((G206*$I$199)+(($G$209-G206)*$I$200)-Summary!$C$30))","v":-94.978205001316041},{"$f":"IF(A206>=$J$198,(G206*$J$199)-Summary!$C$30,((G206*$J$199)+(($G$213-G206)*$J$200)-Summary!$C$30))","v":-94.978205001316041},{"$f":"(G206*$K$199)-Summary!$C$30","v":-94.978205001316041},32.299999999999997,{"$f":"IF(A206>=$M$198,(L206*$M$199)-Summary!$N$30,((L206*$M$199)+(($L$207-L206)*$M$200)-Summary!$N$30))","v":-47.645370211160525},{"$f":"IF(A206>=$N$198,(L206*$N$199)-Summary!$N$30,((L206*$N$199)+(($L$209-L206)*$N$200)-Summary!$N$30))","v":-47.645370211160525},{"$f":"IF(A206>=$O$198,(L206*$O$199)-Summary!$N$30,((L206*$O$199)+(($L$213-L206)*$O$200)-Summary!$N$30))","v":-47.645370211160525},{"$f":"(L206*$P$199)-Summary!$N$30","v":-47.645370211160525},97.75,{"$f":"IF(A206>=$R$198,(Q206*$R$199)-Summary!$G$30,((Q206*$R$199)+(($Q$207-Q206)*$R$200)-Summary!$G$30))","v":-59.99234135839788},{"$f":"IF(A206>=$S$198,(Q206*$S$199)-Summary!$G$30,((Q206*$S$199)+(($Q$209-Q206)*$S$200)-Summary!$G$30))","v":-59.99234135839788},{"$f":"IF(A206>=$T$198,(Q206*$T$199)-Summary!$G$30,((Q206*$T$199)+(($Q$213-Q206)*$T$200)-Summary!$G$30))","v":-59.99234135839788},{"$f":"(Q206*$U$199)-Summary!$G$30","v":-59.99234135839788},114.75,{"$f":"IF(A206>=$W$198,(V206*$W$199)-Summary!$J$30,((V206*$W$199)+(($V$207-V206)*$W$200)-Summary!$J$30))","v":-142.42682891284028},{"$f":"IF(A206>=$X$198,(V206*$X$199)-Summary!$J$30,((V206*$X$199)+(($V$209-V206)*$X$200)-Summary!$J$30))","v":-142.42682891284028},{"$f":"IF(A206>=$Y$198,(V206*$Y$199)-Summary!$J$30,((V206*$Y$199)+(($V$213-V206)*$Y$200)-Summary!$J$30))","v":-142.42682891284028},{"$f":"(V206*$Z$199)-Summary!$J$30","v":-142.42682891284028},21.25,{"$f":"IF(A206>=$AB$198,(AA206*$AB$199)-Summary!$P$30,((AA206*$AB$199)+(($AA$207-AA206)*$AB$200)-Summary!$P$30))","v":-194.79960026301694},{"$f":"IF(A206>=$AC$198,(AA206*$AC$199)-Summary!$P$30,((AA206*$AC$199)+(($AA$209-AA206)*$AC$200)-Summary!$P$30))","v":-194.79960026301694},{"$f":"IF(A206>=$AD$198,(AA206*$AD$199)-Summary!$P$30,((AA206*$AD$199)+(($AA$213-AA206)*$AD$200)-Summary!$P$30))","v":-194.79960026301694},{"$f":"(AA206*$AE$199)-Summary!$P$30","v":-194.79960026301694}]
[0.8,36,{"$f":"IF(A207>=$C$198,(B207*$C$199)-Summary!$M$30,((B207*$C$199)+(($B$207-B207)*$C$200)-Summary!$M$30))","v":-106.83491611944487},{"$f":"IF(A207>=$D$198,(B207*$D$199)-Summary!$M$30,((B207*$D$199)+(($B$209-B207)*$C$200)-Summary!$M$30))","v":-106.83491611944487},{"$f":"IF(A207>=$E$198,(B207*$E$199)-Summary!$M$30,((B207*$E$199)+(($B$213-B207)*$C$200)-Summary!$M$30))","v":-106.83491611944487},{"$f":"(B207*$E$199)-Summary!$M$30","v":-106.83491611944487},52,{"$f":"IF(A207>=$H$198,(G207*$H$199)-Summary!$C$30,((G207*$H$199)+(($G$207-G207)*$H$200)-Summary!$C$30))","v":-125.04070500131604},{"$f":"IF(A207>=$I$198,(G207*$I$199)-Summary!$C$30,((G207*$I$199)+(($G$209-G207)*$I$200)-Summary!$C$30))","v":-125.04070500131604},{"$f":"IF(A207>=$J$198,(G207*$J$199)-Summary!$C$30,((G207*$J$199)+(($G$213-G207)*$J$200)-Summary!$C$30))","v":-125.04070500131604},{"$f":"(G207*$K$199)-Summary!$C$30","v":-125.04070500131604},30.400000000000002,{"$f":"IF(A207>=$M$198,(L207*$M$199)-Summary!$N$30,((L207*$M$199)+(($L$207-L207)*$M$200)-Summary!$N$30))","v":-76.620370211160434},{"$f":"IF(A207>=$N$198,(L207*$N$199)-Summary!$N$30,((L207*$N$199)+(($L$209-L207)*$N$200)-Summary!$N$30))","v":-76.620370211160434},{"$f":"IF(A207>=$O$198,(L207*$O$199)-Summary!$N$30,((L207*$O$199)+(($L$213-L207)*$O$200)-Summary!$N$30))","v":-76.620370211160434},{"$f":"(L207*$P$199)-Summary!$N$30","v":-76.620370211160434},92,{"$f":"IF(A207>=$R$198,(Q207*$R$199)-Summary!$G$30,((Q207*$R$199)+(($Q$207-Q207)*$R$200)-Summary!$G$30))","v":-88.74234135839788},{"$f":"IF(A207>=$S$198,(Q207*$S$199)-Summary!$G$30,((Q207*$S$199)+(($Q$209-Q207)*$S$200)-Summary!$G$30))","v":-88.74234135839788},{"$f":"IF(A207>=$T$198,(Q207*$T$199)-Summary!$G$30,((Q207*$T$199)+(($Q$213-Q207)*$T$200)-Summary!$G$30))","v":-88.74234135839788},{"$f":"(Q207*$U$199)-Summary!$G$30","v":-88.74234135839788},108,{"$f":"IF(A207>=$W$198,(V207*$W$199)-Summary!$J$30,((V207*$W$199)+(($V$207-V207)*$W$200)-Summary!$J$30))","v":-184.61432891284028},{"$f":"IF(A207>=$X$198,(V207*$X$199)-Summary!$J$30,((V207*$X$199)+(($V$209-V207)*$X$200)-Summary!$J$30))","v":-184.61432891284028},{"$f":"IF(A207>=$Y$198,(V207*$Y$199)-Summary!$J$30,((V207*$Y$199)+(($V$213-V207)*$Y$200)-Summary!$J$30))","v":-184.61432891284028},{"$f":"(V207*$Z$199)-Summary!$J$30","v":-184.61432891284028},20,{"$f":"IF(A207>=$AB$198,(AA207*$AB$199)-Summary!$P$30,((AA207*$AB$199)+(($AA$207-AA207)*$AB$200)-Summary!$P$30))","v":-214.79960026301694},{"$f":"IF(A207>=$AC$198,(AA207*$AC$199)-Summary!$P$30,((AA207*$AC$199)+(($AA$209-AA207)*$AC$200)-Summary!$P$30))","v":-214.79960026301694},{"$f":"IF(A207>=$AD$198,(AA207*$AD$199)-Summary!$P$30,((AA207*$AD$199)+(($AA$213-AA207)*$AD$200)-Summary!$P$30))","v":-214.79960026301694},{"$f":"(AA207*$AE$199)-Summary!$P$30","v":-214.79960026301694}]
[0.75,33.75,{"$f":"IF(A208>=$C$198,(B208*$C$199)-Summary!$M$30,((B208*$C$199)+(($B$207-B208)*$C$200)-Summary!$M$30))","v":-98.127416119444888},{"$f":"IF(A208>=$D$198,(B208*$D$199)-Summary!$M$30,((B208*$D$199)+(($B$209-B208)*$C$200)-Summary!$M$30))","v":-142.27241611944487},{"$f":"IF(A208>=$E$198,(B208*$E$199)-Summary!$M$30,((B208*$E$199)+(($B$213-B208)*$C$200)-Summary!$M$30))","v":-142.27241611944487},{"$f":"(B208*$E$199)-Summary!$M$30","v":-142.27241611944487},48.75,{"$f":"IF(A208>=$H$198,(G208*$H$199)-Summary!$C$30,((G208*$H$199)+(($G$207-G208)*$H$200)-Summary!$C$30))","v":-118.41070500131605},{"$f":"IF(A208>=$I$198,(G208*$I$199)-Summary!$C$30,((G208*$I$199)+(($G$209-G208)*$I$200)-Summary!$C$30))","v":-155.10320500131604},{"$f":"IF(A208>=$J$198,(G208*$J$199)-Summary!$C$30,((G208*$J$199)+(($G$213-G208)*$J$200)-Summary!$C$30))","v":-155.10320500131604},{"$f":"(G208*$K$199)-Summary!$C$30","v":-155.10320500131604},28.5,{"$f":"IF(A208>=$M$198,(L208*$M$199)-Summary!$N$30,((L208*$M$199)+(($L$207-L208)*$M$200)-Summary!$N$30))","v":-75.081370211160447},{"$f":"IF(A208>=$N$198,(L208*$N$199)-Summary!$N$30,((L208*$N$199)+(($L$209-L208)*$N$200)-Summary!$N$30))","v":-105.59537021116046},{"$f":"IF(A208>=$O$198,(L208*$O$199)-Summary!$N$30,((L208*$O$199)+(($L$213-L208)*$O$200)-Summary!$N$30))","v":-105.59537021116046},{"$f":"(L208*$P$199)-Summary!$N$30","v":-105.59537021116046},86.25,{"$f":"IF(A208>=$R$198,(Q208*$R$199)-Summary!$G$30,((Q208*$R$199)+(($Q$207-Q208)*$R$200)-Summary!$G$30))","v":-89.087341358397907},{"$f":"IF(A208>=$S$198,(Q208*$S$199)-Summary!$G$30,((Q208*$S$199)+(($Q$209-Q208)*$S$200)-Summary!$G$30))","v":-117.49234135839788},{"$f":"IF(A208>=$T$198,(Q208*$T$199)-Summary!$G$30,((Q208*$T$199)+(($Q$213-Q208)*$T$200)-Summary!$G$30))","v":-117.49234135839788},{"$f":"(Q208*$U$199)-Summary!$G$30","v":-117.49234135839788},101.25,{"$f":"IF(A208>=$W$198,(V208*$W$199)-Summary!$J$30,((V208*$W$199)+(($V$207-V208)*$W$200)-Summary!$J$30))","v":-172.80182891284028},{"$f":"IF(A208>=$X$198,(V208*$X$199)-Summary!$J$30,((V208*$X$199)+(($V$209-V208)*$X$200)-Summary!$J$30))","v":-226.80182891284028},{"$f":"IF(A208>=$Y$198,(V208*$Y$199)-Summary!$J$30,((V208*$Y$199)+(($V$213-V208)*$Y$200)-Summary!$J$30))","v":-226.80182891284028},{"$f":"(V208*$Z$199)-Summary!$J$30","v":-226.80182891284028},18.75,{"$f":"IF(A208>=$AB$198,(AA208*$AB$199)-Summary!$P$30,((AA208*$AB$199)+(($AA$207-AA208)*$AB$200)-Summary!$P$30))","v":-211.77460026301696},{"$f":"IF(A208>=$AC$198,(AA208*$AC$199)-Summary!$P$30,((AA208*$AC$199)+(($AA$209-AA208)*$AC$200)-Summary!$P$30))","v":-234.79960026301694},{"$f":"IF(A208>=$AD$198,(AA208*$AD$199)-Summary!$P$30,((AA208*$AD$199)+(($AA$213-AA208)*$AD$200)-Summary!$P$30))","v":-234.79960026301694},{"$f":"(AA208*$AE$199)-Summary!$P$30","v":-234.79960026301694}]
[0.7,31.499999999999996,{"$f":"IF(A209>=$C$198,(B209*$C$199)-Summary!$M$30,((B209*$C$199)+(($B$207-B209)*$C$200)-Summary!$M$30))","v":-89.419916119444906},{"$f":"IF(A209>=$D$198,(B209*$D$199)-Summary!$M$30,((B209*$D$199)+(($B$209-B209)*$C$200)-Summary!$M$30))","v":-177.70991611944493},{"$f":"IF(A209>=$E$198,(B209*$E$199)-Summary!$M$30,((B209*$E$199)+(($B$213-B209)*$C$200)-Summary!$M$30))","v":-177.70991611944493},{"$f":"(B209*$E$199)-Summary!$M$30","v":-177.70991611944493},45.5,{"$f":"IF(A209>=$H$198,(G209*$H$199)-Summary!$C$30,((G209*$H$199)+(($G$207-G209)*$H$200)-Summary!$C$30))","v":-111.78070500131605},{"$f":"IF(A209>=$I$198,(G209*$I$199)-Summary!$C$30,((G209*$I$199)+(($G$209-G209)*$I$200)-Summary!$C$30))","v":-185.16570500131604},{"$f":"IF(A209>=$J$198,(G209*$J$199)-Summary!$C$30,((G209*$J$199)+(($G$213-G209)*$J$200)-Summary!$C$30))","v":-185.16570500131604},{"$f":"(G209*$K$199)-Summary!$C$30","v":-185.16570500131604},26.599999999999998,{"$f":"IF(A209>=$M$198,(L209*$M$199)-Summary!$N$30,((L209*$M$199)+(($L$207-L209)*$M$200)-Summary!$N$30))","v":-73.542370211160403},{"$f":"IF(A209>=$N$198,(L209*$N$199)-Summary!$N$30,((L209*$N$199)+(($L$209-L209)*$N$200)-Summary!$N$30))","v":-134.57037021116048},{"$f":"IF(A209>=$O$198,(L209*$O$199)-Summary!$N$30,((L209*$O$199)+(($L$213-L209)*$O$200)-Summary!$N$30))","v":-134.57037021116048},{"$f":"(L209*$P$199)-Summary!$N$30","v":-134.57037021116048},80.5,{"$f":"IF(A209>=$R$198,(Q209*$R$199)-Summary!$G$30,((Q209*$R$199)+(($Q$207-Q209)*$R$200)-Summary!$G$30))","v":-89.432341358397878},{"$f":"IF(A209>=$S$198,(Q209*$S$199)-Summary!$G$30,((Q209*$S$199)+(($Q$209-Q209)*$S$200)-Summary!$G$30))","v":-146.24234135839788},{"$f":"IF(A209>=$T$198,(Q209*$T$199)-Summary!$G$30,((Q209*$T$199)+(($Q$213-Q209)*$T$200)-Summary!$G$30))","v":-146.24234135839788},{"$f":"(Q209*$U$199)-Summary!$G$30","v":-146.24234135839788},94.5,{"$f":"IF(A209>=$W$198,(V209*$W$199)-Summary!$J$30,((V209*$W$199)+(($V$207-V209)*$W$200)-Summary!$J$30))","v":-160.98932891284028},{"$f":"IF(A209>=$X$198,(V209*$X$199)-Summary!$J$30,((V209*$X$199)+(($V$209-V209)*$X$200)-Summary!$J$30))","v":-268.98932891284028},{"$f":"IF(A209>=$Y$198,(V209*$Y$199)-Summary!$J$30,((V209*$Y$199)+(($V$213-V209)*$Y$200)-Summary!$J$30))","v":-268.98932891284028},{"$f":"(V209*$Z$199)-Summary!$J$30","v":-268.98932891284028},17.5,{"$f":"IF(A209>=$AB$198,(AA209*$AB$199)-Summary!$P$30,((AA209*$AB$199)+(($AA$207-AA209)*$AB$200)-Summary!$P$30))","v":-208.74960026301693},{"$f":"IF(A209>=$AC$198,(AA209*$AC$199)-Summary!$P$30,((AA209*$AC$199)+(($AA$209-AA209)*$AC$200)-Summary!$P$30))","v":-254.79960026301694},{"$f":"IF(A209>=$AD$198,(AA209*$AD$199)-Summary!$P$30,((AA209*$AD$199)+(($AA$213-AA209)*$AD$200)-Summary!$P$30))","v":-254.79960026301694},{"$f":"(AA209*$AE$199)-Summary!$P$30","v":-254.79960026301694}]
[0.65,29.25,{"$f":"IF(A210>=$C$198,(B210*$C$199)-Summary!$M$30,((B210*$C$199)+(($B$207-B210)*$C$200)-Summary!$M$30))","v":-80.712416119444924},{"$f":"IF(A210>=$D$198,(B210*$D$199)-Summary!$M$30,((B210*$D$199)+(($B$209-B210)*$C$200)-Summary!$M$30))","v":-169.00241611944494},{"$f":"IF(A210>=$E$198,(B210*$E$199)-Summary!$M$30,((B210*$E$199)+(($B$213-B210)*$C$200)-Summary!$M$30))","v":-213.14741611944487},{"$f":"(B210*$E$199)-Summary!$M$30","v":-213.14741611944487},42.25,{"$f":"IF(A210>=$H$198,(G210*$H$199)-Summary!$C$30,((G210*$H$199)+(($G$207-G210)*$H$200)-Summary!$C$30))","v":-105.15070500131606},{"$f":"IF(A210>=$I$198,(G210*$I$199)-Summary!$C$30,((G210*$I$199)+(($G$209-G210)*$I$200)-Summary!$C$30))","v":-178.53570500131605},{"$f":"IF(A210>=$J$198,(G210*$J$199)-Summary!$C$30,((G210*$J$199)+(($G$213-G210)*$J$200)-Summary!$C$30))","v":-215.22820500131604},{"$f":"(G210*$K$199)-Summary!$C$30","v":-215.22820500131604},24.7,{"$f":"IF(A210>=$M$198,(L210*$M$199)-Summary!$N$30,((L210*$M$199)+(($L$207-L210)*$M$200)-Summary!$N$30))","v":-72.003370211160416},{"$f":"IF(A210>=$N$198,(L210*$N$199)-Summary!$N$30,((L210*$N$199)+(($L$209-L210)*$N$200)-Summary!$N$30))","v":-133.03137021116049},{"$f":"IF(A210>=$O$198,(L210*$O$199)-Summary!$N$30,((L210*$O$199)+(($L$213-L210)*$O$200)-Summary!$N$30))","v":-163.54537021116045},{"$f":"(L210*$P$199)-Summary!$N$30","v":-163.54537021116045},74.75,{"$f":"IF(A210>=$R$198,(Q210*$R$199)-Summary!$G$30,((Q210*$R$199)+(($Q$207-Q210)*$R$200)-Summary!$G$30))","v":-89.777341358397848},{"$f":"IF(A210>=$S$198,(Q210*$S$199)-Summary!$G$30,((Q210*$S$199)+(($Q$209-Q210)*$S$200)-Summary!$G$30))","v":-146.58734135839791},{"$f":"IF(A210>=$T$198,(Q210*$T$199)-Summary!$G$30,((Q210*$T$199)+(($Q$213-Q210)*$T$200)-Summary!$G$30))","v":-174.99234135839788},{"$f":"(Q210*$U$199)-Summary!$G$30","v":-174.99234135839788},87.75,{"$f":"IF(A210>=$W$198,(V210*$W$199)-Summary!$J$30,((V210*$W$199)+(($V$207-V210)*$W$200)-Summary!$J$30))","v":-149.17682891284028},{"$f":"IF(A210>=$X$198,(V210*$X$199)-Summary!$J$30,((V210*$X$199)+(($V$209-V210)*$X$200)-Summary!$J$30))","v":-257.17682891284028},{"$f":"IF(A210>=$Y$198,(V210*$Y$199)-Summary!$J$30,((V210*$Y$199)+(($V$213-V210)*$Y$200)-Summary!$J$30))","v":-311.17682891284028},{"$f":"(V210*$Z$199)-Summary!$J$30","v":-311.17682891284028},16.25,{"$f":"IF(A210>=$AB$198,(AA210*$AB$199)-Summary!$P$30,((AA210*$AB$199)+(($AA$207-AA210)*$AB$200)-Summary!$P$30))","v":-205.72460026301695},{"$f":"IF(A210>=$AC$198,(AA210*$AC$199)-Summary!$P$30,((AA210*$AC$199)+(($AA$209-AA210)*$AC$200)-Summary!$P$30))","v":-251.77460026301696},{"$f":"IF(A210>=$AD$198,(AA210*$AD$199)-Summary!$P$30,((AA210*$AD$199)+(($AA$213-AA210)*$AD$200)-Summary!$P$30))","v":-274.79960026301694},{"$f":"(AA210*$AE$199)-Summary!$P$30","v":-274.79960026301694}]
[0.6,27,{"$f":"IF(A211>=$C$198,(B211*$C$199)-Summary!$M$30,((B211*$C$199)+(($B$207-B211)*$C$200)-Summary!$M$30))","v":-72.004916119444829},{"$f":"IF(A211>=$D$198,(B211*$D$199)-Summary!$M$30,((B211*$D$199)+(($B$209-B211)*$C$200)-Summary!$M$30))","v":-160.29491611944491},{"$f":"IF(A211>=$E$198,(B211*$E$199)-Summary!$M$30,((B211*$E$199)+(($B$213-B211)*$C$200)-Summary!$M$30))","v":-248.58491611944487},{"$f":"(B211*$E$199)-Summary!$M$30","v":-248.58491611944487},39,{"$f":"IF(A211>=$H$198,(G211*$H$199)-Summary!$C$30,((G211*$H$199)+(($G$207-G211)*$H$200)-Summary!$C$30))","v":-98.52070500131606},{"$f":"IF(A211>=$I$198,(G211*$I$199)-Summary!$C$30,((G211*$I$199)+(($G$209-G211)*$I$200)-Summary!$C$30))","v":-171.90570500131605},{"$f":"IF(A211>=$J$198,(G211*$J$199)-Summary!$C$30,((G211*$J$199)+(($G$213-G211)*$J$200)-Summary!$C$30))","v":-245.29070500131604},{"$f":"(G211*$K$199)-Summary!$C$30","v":-245.29070500131604},22.8,{"$f":"IF(A211>=$M$198,(L211*$M$199)-Summary!$N$30,((L211*$M$199)+(($L$207-L211)*$M$200)-Summary!$N$30))","v":-70.464370211160485},{"$f":"IF(A211>=$N$198,(L211*$N$199)-Summary!$N$30,((L211*$N$199)+(($L$209-L211)*$N$200)-Summary!$N$30))","v":-131.49237021116051},{"$f":"IF(A211>=$O$198,(L211*$O$199)-Summary!$N$30,((L211*$O$199)+(($L$213-L211)*$O$200)-Summary!$N$30))","v":-192.52037021116047},{"$f":"(L211*$P$199)-Summary!$N$30","v":-192.52037021116047},69,{"$f":"IF(A211>=$R$198,(Q211*$R$199)-Summary!$G$30,((Q211*$R$199)+(($Q$207-Q211)*$R$200)-Summary!$G$30))","v":-90.122341358397875},{"$f":"IF(A211>=$S$198,(Q211*$S$199)-Summary!$G$30,((Q211*$S$199)+(($Q$209-Q211)*$S$200)-Summary!$G$30))","v":-146.93234135839788},{"$f":"IF(A211>=$T$198,(Q211*$T$199)-Summary!$G$30,((Q211*$T$199)+(($Q$213-Q211)*$T$200)-Summary!$G$30))","v":-203.74234135839788},{"$f":"(Q211*$U$199)-Summary!$G$30","v":-203.74234135839788},81,{"$f":"IF(A211>=$W$198,(V211*$W$199)-Summary!$J$30,((V211*$W$199)+(($V$207-V211)*$W$200)-Summary!$J$30))","v":-137.36432891284028},{"$f":"IF(A211>=$X$198,(V211*$X$199)-Summary!$J$30,((V211*$X$199)+(($V$209-V211)*$X$200)-Summary!$J$30))","v":-245.36432891284028},{"$f":"IF(A211>=$Y$198,(V211*$Y$199)-Summary!$J$30,((V211*$Y$199)+(($V$213-V211)*$Y$200)-Summary!$J$30))","v":-353.36432891284028},{"$f":"(V211*$Z$199)-Summary!$J$30","v":-353.36432891284028},15,{"$f":"IF(A211>=$AB$198,(AA211*$AB$199)-Summary!$P$30,((AA211*$AB$199)+(($AA$207-AA211)*$AB$200)-Summary!$P$30))","v":-202.69960026301692},{"$f":"IF(A211>=$AC$198,(AA211*$AC$199)-Summary!$P$30,((AA211*$AC$199)+(($AA$209-AA211)*$AC$200)-Summary!$P$30))","v":-248.74960026301693},{"$f":"IF(A211>=$AD$198,(AA211*$AD$199)-Summary!$P$30,((AA211*$AD$199)+(($AA$213-AA211)*$AD$200)-Summary!$P$30))","v":-294.79960026301694},{"$f":"(AA211*$AE$199)-Summary!$P$30","v":-294.79960026301694}]
[0.55000000000000004,24.750000000000004,{"$f":"IF(A212>=$C$198,(B212*$C$199)-Summary!$M$30,((B212*$C$199)+(($B$207-B212)*$C$200)-Summary!$M$30))","v":-63.297416119444847},{"$f":"IF(A212>=$D$198,(B212*$D$199)-Summary!$M$30,((B212*$D$199)+(($B$209-B212)*$C$200)-Summary!$M$30))","v":-151.58741611944492},{"$f":"IF(A212>=$E$198,(B212*$E$199)-Summary!$M$30,((B212*$E$199)+(($B$213-B212)*$C$200)-Summary!$M$30))","v":-284.02241611944481},{"$f":"(B212*$E$199)-Summary!$M$30","v":-284.02241611944481},35.75,{"$f":"IF(A212>=$H$198,(G212*$H$199)-Summary!$C$30,((G212*$H$199)+(($G$207-G212)*$H$200)-Summary!$C$30))","v":-91.890705001316064},{"$f":"IF(A212>=$I$198,(G212*$I$199)-Summary!$C$30,((G212*$I$199)+(($G$209-G212)*$I$200)-Summary!$C$30))","v":-165.27570500131606},{"$f":"IF(A212>=$J$198,(G212*$J$199)-Summary!$C$30,((G212*$J$199)+(($G$213-G212)*$J$200)-Summary!$C$30))","v":-275.35320500131604},{"$f":"(G212*$K$199)-Summary!$C$30","v":-275.35320500131604},20.900000000000002,{"$f":"IF(A212>=$M$198,(L212*$M$199)-Summary!$N$30,((L212*$M$199)+(($L$207-L212)*$M$200)-Summary!$N$30))","v":-68.925370211160441},{"$f":"IF(A212>=$N$198,(L212*$N$199)-Summary!$N$30,((L212*$N$199)+(($L$209-L212)*$N$200)-Summary!$N$30))","v":-129.95337021116052},{"$f":"IF(A212>=$O$198,(L212*$O$199)-Summary!$N$30,((L212*$O$199)+(($L$213-L212)*$O$200)-Summary!$N$30))","v":-221.49537021116043},{"$f":"(L212*$P$199)-Summary!$N$30","v":-221.49537021116043},63.250000000000007,{"$f":"IF(A212>=$R$198,(Q212*$R$199)-Summary!$G$30,((Q212*$R$199)+(($Q$207-Q212)*$R$200)-Summary!$G$30))","v":-90.467341358397846},{"$f":"IF(A212>=$S$198,(Q212*$S$199)-Summary!$G$30,((Q212*$S$199)+(($Q$209-Q212)*$S$200)-Summary!$G$30))","v":-147.27734135839785},{"$f":"IF(A212>=$T$198,(Q212*$T$199)-Summary!$G$30,((Q212*$T$199)+(($Q$213-Q212)*$T$200)-Summary!$G$30))","v":-232.49234135839782},{"$f":"(Q212*$U$199)-Summary!$G$30","v":-232.49234135839782},74.25,{"$f":"IF(A212>=$W$198,(V212*$W$199)-Summary!$J$30,((V212*$W$199)+(($V$207-V212)*$W$200)-Summary!$J$30))","v":-125.55182891284028},{"$f":"IF(A212>=$X$198,(V212*$X$199)-Summary!$J$30,((V212*$X$199)+(($V$209-V212)*$X$200)-Summary!$J$30))","v":-233.55182891284028},{"$f":"IF(A212>=$Y$198,(V212*$Y$199)-Summary!$J$30,((V212*$Y$199)+(($V$213-V212)*$Y$200)-Summary!$J$30))","v":-395.55182891284028},{"$f":"(V212*$Z$199)-Summary!$J$30","v":-395.55182891284028},13.750000000000002,{"$f":"IF(A212>=$AB$198,(AA212*$AB$199)-Summary!$P$30,((AA212*$AB$199)+(($AA$207-AA212)*$AB$200)-Summary!$P$30))","v":-199.67460026301694},{"$f":"IF(A212>=$AC$198,(AA212*$AC$199)-Summary!$P$30,((AA212*$AC$199)+(($AA$209-AA212)*$AC$200)-Summary!$P$30))","v":-245.72460026301695},{"$f":"IF(A212>=$AD$198,(AA212*$AD$199)-Summary!$P$30,((AA212*$AD$199)+(($AA$213-AA212)*$AD$200)-Summary!$P$30))","v":-314.79960026301694},{"$f":"(AA212*$AE$199)-Summary!$P$30","v":-314.79960026301694}]
[0.5,22.5,{"$f":"IF(A213>=$C$198,(B213*$C$199)-Summary!$M$30,((B213*$C$199)+(($B$207-B213)*$C$200)-Summary!$M$30))","v":-54.589916119444865},{"$f":"IF(A213>=$D$198,(B213*$D$199)-Summary!$M$30,((B213*$D$199)+(($B$209-B213)*$C$200)-Summary!$M$30))","v":-142.87991611944494},{"$f":"IF(A213>=$E$198,(B213*$E$199)-Summary!$M$30,((B213*$E$199)+(($B$213-B213)*$C$200)-Summary!$M$30))","v":-319.45991611944487},{"$f":"(B213*$E$199)-Summary!$M$30","v":-319.45991611944487},32.5,{"$f":"IF(A213>=$H$198,(G213*$H$199)-Summary!$C$30,((G213*$H$199)+(($G$207-G213)*$H$200)-Summary!$C$30))","v":-85.260705001316069},{"$f":"IF(A213>=$I$198,(G213*$I$199)-Summary!$C$30,((G213*$I$199)+(($G$209-G213)*$I$200)-Summary!$C$30))","v":-158.64570500131606},{"$f":"IF(A213>=$J$198,(G213*$J$199)-Summary!$C$30,((G213*$J$199)+(($G$213-G213)*$J$200)-Summary!$C$30))","v":-305.41570500131604},{"$f":"(G213*$K$199)-Summary!$C$30","v":-305.41570500131604},19,{"$f":"IF(A213>=$M$198,(L213*$M$199)-Summary!$N$30,((L213*$M$199)+(($L$207-L213)*$M$200)-Summary!$N$30))","v":-67.386370211160397},{"$f":"IF(A213>=$N$198,(L213*$N$199)-Summary!$N$30,((L213*$N$199)+(($L$209-L213)*$N$200)-Summary!$N$30))","v":-128.41437021116053},{"$f":"IF(A213>=$O$198,(L213*$O$199)-Summary!$N$30,((L213*$O$199)+(($L$213-L213)*$O$200)-Summary!$N$30))","v":-250.47037021116046},{"$f":"(L213*$P$199)-Summary!$N$30","v":-250.47037021116046},57.5,{"$f":"IF(A213>=$R$198,(Q213*$R$199)-Summary!$G$30,((Q213*$R$199)+(($Q$207-Q213)*$R$200)-Summary!$G$30))","v":-90.812341358397873},{"$f":"IF(A213>=$S$198,(Q213*$S$199)-Summary!$G$30,((Q213*$S$199)+(($Q$209-Q213)*$S$200)-Summary!$G$30))","v":-147.62234135839788},{"$f":"IF(A213>=$T$198,(Q213*$T$199)-Summary!$G$30,((Q213*$T$199)+(($Q$213-Q213)*$T$200)-Summary!$G$30))","v":-261.24234135839788},{"$f":"(Q213*$U$199)-Summary!$G$30","v":-261.24234135839788},67.5,{"$f":"IF(A213>=$W$198,(V213*$W$199)-Summary!$J$30,((V213*$W$199)+(($V$207-V213)*$W$200)-Summary!$J$30))","v":-113.73932891284028},{"$f":"IF(A213>=$X$198,(V213*$X$199)-Summary!$J$30,((V213*$X$199)+(($V$209-V213)*$X$200)-Summary!$J$30))","v":-221.73932891284028},{"$f":"IF(A213>=$Y$198,(V213*$Y$199)-Summary!$J$30,((V213*$Y$199)+(($V$213-V213)*$Y$200)-Summary!$J$30))","v":-437.73932891284028},{"$f":"(V213*$Z$199)-Summary!$J$30","v":-437.73932891284028},12.5,{"$f":"IF(A213>=$AB$198,(AA213*$AB$199)-Summary!$P$30,((AA213*$AB$199)+(($AA$207-AA213)*$AB$200)-Summary!$P$30))","v":-196.64960026301696},{"$f":"IF(A213>=$AC$198,(AA213*$AC$199)-Summary!$P$30,((AA213*$AC$199)+(($AA$209-AA213)*$AC$200)-Summary!$P$30))","v":-242.69960026301692},{"$f":"IF(A213>=$AD$198,(AA213*$AD$199)-Summary!$P$30,((AA213*$AD$199)+(($AA$213-AA213)*$AD$200)-Summary!$P$30))","v":-334.79960026301694},{"$f":"(AA213*$AE$199)-Summary!$P$30","v":-334.79960026301694}]
[0.45,20.25,{"$f":"IF(A214>=$C$198,(B214*$C$199)-Summary!$M$30,((B214*$C$199)+(($B$207-B214)*$C$200)-Summary!$M$30))","v":-45.88241611944477},{"$f":"IF(A214>=$D$198,(B214*$D$199)-Summary!$M$30,((B214*$D$199)+(($B$209-B214)*$C$200)-Summary!$M$30))","v":-134.17241611944496},{"$f":"IF(A214>=$E$198,(B214*$E$199)-Summary!$M$30,((B214*$E$199)+(($B$213-B214)*$C$200)-Summary!$M$30))","v":-310.75241611944489},{"$f":"(B214*$E$199)-Summary!$M$30","v":-354.89741611944487},29.25,{"$f":"IF(A214>=$H$198,(G214*$H$199)-Summary!$C$30,((G214*$H$199)+(($G$207-G214)*$H$200)-Summary!$C$30))","v":-78.630705001316073},{"$f":"IF(A214>=$I$198,(G214*$I$199)-Summary!$C$30,((G214*$I$199)+(($G$209-G214)*$I$200)-Summary!$C$30))","v":-152.01570500131606},{"$f":"IF(A214>=$J$198,(G214*$J$199)-Summary!$C$30,((G214*$J$199)+(($G$213-G214)*$J$200)-Summary!$C$30))","v":-298.78570500131605},{"$f":"(G214*$K$199)-Summary!$C$30","v":-335.47820500131604},17.100000000000001,{"$f":"IF(A214>=$M$198,(L214*$M$199)-Summary!$N$30,((L214*$M$199)+(($L$207-L214)*$M$200)-Summary!$N$30))","v":-65.84737021116041},{"$f":"IF(A214>=$N$198,(L214*$N$199)-Summary!$N$30,((L214*$N$199)+(($L$209-L214)*$N$200)-Summary!$N$30))","v":-126.87537021116049},{"$f":"IF(A214>=$O$198,(L214*$O$199)-Summary!$N$30,((L214*$O$199)+(($L$213-L214)*$O$200)-Summary!$N$30))","v":-248.93137021116047},{"$f":"(L214*$P$199)-Summary!$N$30","v":-279.44537021116042},51.75,{"$f":"IF(A214>=$R$198,(Q214*$R$199)-Summary!$G$30,((Q214*$R$199)+(($Q$207-Q214)*$R$200)-Summary!$G$30))","v":-91.157341358397844},{"$f":"IF(A214>=$S$198,(Q214*$S$199)-Summary!$G$30,((Q214*$S$199)+(($Q$209-Q214)*$S$200)-Summary!$G$30))","v":-147.9673413583979},{"$f":"IF(A214>=$T$198,(Q214*$T$199)-Summary!$G$30,((Q214*$T$199)+(($Q$213-Q214)*$T$200)-Summary!$G$30))","v":-261.58734135839791},{"$f":"(Q214*$U$199)-Summary!$G$30","v":-289.99234135839788},60.75,{"$f":"IF(A214>=$W$198,(V214*$W$199)-Summary!$J$30,((V214*$W$199)+(($V$207-V214)*$W$200)-Summary!$J$30))","v":-101.92682891284028},{"$f":"IF(A214>=$X$198,(V214*$X$199)-Summary!$J$30,((V214*$X$199)+(($V$209-V214)*$X$200)-Summary!$J$30))","v":-209.92682891284028},{"$f":"IF(A214>=$Y$198,(V214*$Y$199)-Summary!$J$30,((V214*$Y$199)+(($V$213-V214)*$Y$200)-Summary!$J$30))","v":-425.92682891284028},{"$f":"(V214*$Z$199)-Summary!$J$30","v":-479.92682891284028},11.25,{"$f":"IF(A214>=$AB$198,(AA214*$AB$199)-Summary!$P$30,((AA214*$AB$199)+(($AA$207-AA214)*$AB$200)-Summary!$P$30))","v":-193.62460026301693},{"$f":"IF(A214>=$AC$198,(AA214*$AC$199)-Summary!$P$30,((AA214*$AC$199)+(($AA$209-AA214)*$AC$200)-Summary!$P$30))","v":-239.67460026301694},{"$f":"IF(A214>=$AD$198,(AA214*$AD$199)-Summary!$P$30,((AA214*$AD$199)+(($AA$213-AA214)*$AD$200)-Summary!$P$30))","v":-331.77460026301696},{"$f":"(AA214*$AE$199)-Summary!$P$30","v":-354.79960026301694}]
[0.4,18,{"$f":"IF(A215>=$C$198,(B215*$C$199)-Summary!$M$30,((B215*$C$199)+(($B$207-B215)*$C$200)-Summary!$M$30))","v":-37.174916119444788},{"$f":"IF(A215>=$D$198,(B215*$D$199)-Summary!$M$30,((B215*$D$199)+(($B$209-B215)*$C$200)-Summary!$M$30))","v":-125.46491611944498},{"$f":"IF(A215>=$E$198,(B215*$E$199)-Summary!$M$30,((B215*$E$199)+(($B$213-B215)*$C$200)-Summary!$M$30))","v":-302.04491611944485},{"$f":"(B215*$E$199)-Summary!$M$30","v":-390.33491611944487},26,{"$f":"IF(A215>=$H$198,(G215*$H$199)-Summary!$C$30,((G215*$H$199)+(($G$207-G215)*$H$200)-Summary!$C$30))","v":-72.000705001316078},{"$f":"IF(A215>=$I$198,(G215*$I$199)-Summary!$C$30,((G215*$I$199)+(($G$209-G215)*$I$200)-Summary!$C$30))","v":-145.38570500131607},{"$f":"IF(A215>=$J$198,(G215*$J$199)-Summary!$C$30,((G215*$J$199)+(($G$213-G215)*$J$200)-Summary!$C$30))","v":-292.15570500131605},{"$f":"(G215*$K$199)-Summary!$C$30","v":-365.54070500131604},15.200000000000001,{"$f":"IF(A215>=$M$198,(L215*$M$199)-Summary!$N$30,((L215*$M$199)+(($L$207-L215)*$M$200)-Summary!$N$30))","v":-64.308370211160423},{"$f":"IF(A215>=$N$198,(L215*$N$199)-Summary!$N$30,((L215*$N$199)+(($L$209-L215)*$N$200)-Summary!$N$30))","v":-125.3363702111605},{"$f":"IF(A215>=$O$198,(L215*$O$199)-Summary!$N$30,((L215*$O$199)+(($L$213-L215)*$O$200)-Summary!$N$30))","v":-247.39237021116048},{"$f":"(L215*$P$199)-Summary!$N$30","v":-308.42037021116045},46,{"$f":"IF(A215>=$R$198,(Q215*$R$199)-Summary!$G$30,((Q215*$R$199)+(($Q$207-Q215)*$R$200)-Summary!$G$30))","v":-91.502341358397871},{"$f":"IF(A215>=$S$198,(Q215*$S$199)-Summary!$G$30,((Q215*$S$199)+(($Q$209-Q215)*$S$200)-Summary!$G$30))","v":-148.31234135839787},{"$f":"IF(A215>=$T$198,(Q215*$T$199)-Summary!$G$30,((Q215*$T$199)+(($Q$213-Q215)*$T$200)-Summary!$G$30))","v":-261.93234135839788},{"$f":"(Q215*$U$199)-Summary!$G$30","v":-318.74234135839788},54,{"$f":"IF(A215>=$W$198,(V215*$W$199)-Summary!$J$30,((V215*$W$199)+(($V$207-V215)*$W$200)-Summary!$J$30))","v":-90.114328912840278},{"$f":"IF(A215>=$X$198,(V215*$X$199)-Summary!$J$30,((V215*$X$199)+(($V$209-V215)*$X$200)-Summary!$J$30))","v":-198.11432891284028},{"$f":"IF(A215>=$Y$198,(V215*$Y$199)-Summary!$J$30,((V215*$Y$199)+(($V$213-V215)*$Y$200)-Summary!$J$30))","v":-414.11432891284028},{"$f":"(V215*$Z$199)-Summary!$J$30","v":-522.11432891284028},10,{"$f":"IF(A215>=$AB$198,(AA215*$AB$199)-Summary!$P$30,((AA215*$AB$199)+(($AA$207-AA215)*$AB$200)-Summary!$P$30))","v":-190.5996002630169},{"$f":"IF(A215>=$AC$198,(AA215*$AC$199)-Summary!$P$30,((AA215*$AC$199)+(($AA$209-AA215)*$AC$200)-Summary!$P$30))","v":-236.64960026301696},{"$f":"IF(A215>=$AD$198,(AA215*$AD$199)-Summary!$P$30,((AA215*$AD$199)+(($AA$213-AA215)*$AD$200)-Summary!$P$30))","v":-328.74960026301693},{"$f":"(AA215*$AE$199)-Summary!$P$30","v":-374.79960026301694}]
[0.35,15.749999999999998,{"$f":"IF(A216>=$C$198,(B216*$C$199)-Summary!$M$30,((B216*$C$199)+(($B$207-B216)*$C$200)-Summary!$M$30))","v":-28.46741611944492},{"$f":"IF(A216>=$D$198,(B216*$D$199)-Summary!$M$30,((B216*$D$199)+(($B$209-B216)*$C$200)-Summary!$M$30))","v":-116.75741611944488},{"$f":"IF(A216>=$E$198,(B216*$E$199)-Summary!$M$30,((B216*$E$199)+(($B$213-B216)*$C$200)-Summary!$M$30))","v":-293.33741611944487},{"$f":"(B216*$E$199)-Summary!$M$30","v":-425.77241611944487},22.75,{"$f":"IF(A216>=$H$198,(G216*$H$199)-Summary!$C$30,((G216*$H$199)+(($G$207-G216)*$H$200)-Summary!$C$30))","v":-65.370705001316082},{"$f":"IF(A216>=$I$198,(G216*$I$199)-Summary!$C$30,((G216*$I$199)+(($G$209-G216)*$I$200)-Summary!$C$30))","v":-138.75570500131607},{"$f":"IF(A216>=$J$198,(G216*$J$199)-Summary!$C$30,((G216*$J$199)+(($G$213-G216)*$J$200)-Summary!$C$30))","v":-285.52570500131606},{"$f":"(G216*$K$199)-Summary!$C$30","v":-395.60320500131604},13.299999999999999,{"$f":"IF(A216>=$M$198,(L216*$M$199)-Summary!$N$30,((L216*$M$199)+(($L$207-L216)*$M$200)-Summary!$N$30))","v":-62.769370211160492},{"$f":"IF(A216>=$N$198,(L216*$N$199)-Summary!$N$30,((L216*$N$199)+(($L$209-L216)*$N$200)-Summary!$N$30))","v":-123.79737021116051},{"$f":"IF(A216>=$O$198,(L216*$O$199)-Summary!$N$30,((L216*$O$199)+(($L$213-L216)*$O$200)-Summary!$N$30))","v":-245.85337021116044},{"$f":"(L216*$P$199)-Summary!$N$30","v":-337.39537021116047},40.25,{"$f":"IF(A216>=$R$198,(Q216*$R$199)-Summary!$G$30,((Q216*$R$199)+(($Q$207-Q216)*$R$200)-Summary!$G$30))","v":-91.847341358397898},{"$f":"IF(A216>=$S$198,(Q216*$S$199)-Summary!$G$30,((Q216*$S$199)+(($Q$209-Q216)*$S$200)-Summary!$G$30))","v":-148.65734135839784},{"$f":"IF(A216>=$T$198,(Q216*$T$199)-Summary!$G$30,((Q216*$T$199)+(($Q$213-Q216)*$T$200)-Summary!$G$30))","v":-262.27734135839785},{"$f":"(Q216*$U$199)-Summary!$G$30","v":-347.49234135839788},47.25,{"$f":"IF(A216>=$W$198,(V216*$W$199)-Summary!$J$30,((V216*$W$199)+(($V$207-V216)*$W$200)-Summary!$J$30))","v":-78.301828912840278},{"$f":"IF(A216>=$X$198,(V216*$X$199)-Summary!$J$30,((V216*$X$199)+(($V$209-V216)*$X$200)-Summary!$J$30))","v":-186.30182891284028},{"$f":"IF(A216>=$Y$198,(V216*$Y$199)-Summary!$J$30,((V216*$Y$199)+(($V$213-V216)*$Y$200)-Summary!$J$30))","v":-402.30182891284028},{"$f":"(V216*$Z$199)-Summary!$J$30","v":-564.30182891284028},8.75,{"$f":"IF(A216>=$AB$198,(AA216*$AB$199)-Summary!$P$30,((AA216*$AB$199)+(($AA$207-AA216)*$AB$200)-Summary!$P$30))","v":-187.57460026301692},{"$f":"IF(A216>=$AC$198,(AA216*$AC$199)-Summary!$P$30,((AA216*$AC$199)+(($AA$209-AA216)*$AC$200)-Summary!$P$30))","v":-233.62460026301693},{"$f":"IF(A216>=$AD$198,(AA216*$AD$199)-Summary!$P$30,((AA216*$AD$199)+(($AA$213-AA216)*$AD$200)-Summary!$P$30))","v":-325.72460026301695},{"$f":"(AA216*$AE$199)-Summary!$P$30","v":-394.79960026301694}]
[0.3,13.5,{"$f":"IF(A217>=$C$198,(B217*$C$199)-Summary!$M$30,((B217*$C$199)+(($B$207-B217)*$C$200)-Summary!$M$30))","v":-19.759916119444824},{"$f":"IF(A217>=$D$198,(B217*$D$199)-Summary!$M$30,((B217*$D$199)+(($B$209-B217)*$C$200)-Summary!$M$30))","v":-108.0499161194449},{"$f":"IF(A217>=$E$198,(B217*$E$199)-Summary!$M$30,((B217*$E$199)+(($B$213-B217)*$C$200)-Summary!$M$30))","v":-284.62991611944483},{"$f":"(B217*$E$199)-Summary!$M$30","v":-461.20991611944487},19.5,{"$f":"IF(A217>=$H$198,(G217*$H$199)-Summary!$C$30,((G217*$H$199)+(($G$207-G217)*$H$200)-Summary!$C$30))","v":-58.740705001316087},{"$f":"IF(A217>=$I$198,(G217*$I$199)-Summary!$C$30,((G217*$I$199)+(($G$209-G217)*$I$200)-Summary!$C$30))","v":-132.12570500131608},{"$f":"IF(A217>=$J$198,(G217*$J$199)-Summary!$C$30,((G217*$J$199)+(($G$213-G217)*$J$200)-Summary!$C$30))","v":-278.89570500131606},{"$f":"(G217*$K$199)-Summary!$C$30","v":-425.66570500131604},11.4,{"$f":"IF(A217>=$M$198,(L217*$M$199)-Summary!$N$30,((L217*$M$199)+(($L$207-L217)*$M$200)-Summary!$N$30))","v":-61.230370211160448},{"$f":"IF(A217>=$N$198,(L217*$N$199)-Summary!$N$30,((L217*$N$199)+(($L$209-L217)*$N$200)-Summary!$N$30))","v":-122.25837021116052},{"$f":"IF(A217>=$O$198,(L217*$O$199)-Summary!$N$30,((L217*$O$199)+(($L$213-L217)*$O$200)-Summary!$N$30))","v":-244.31437021116051},{"$f":"(L217*$P$199)-Summary!$N$30","v":-366.37037021116043},34.5,{"$f":"IF(A217>=$R$198,(Q217*$R$199)-Summary!$G$30,((Q217*$R$199)+(($Q$207-Q217)*$R$200)-Summary!$G$30))","v":-92.192341358397869},{"$f":"IF(A217>=$S$198,(Q217*$S$199)-Summary!$G$30,((Q217*$S$199)+(($Q$209-Q217)*$S$200)-Summary!$G$30))","v":-149.00234135839787},{"$f":"IF(A217>=$T$198,(Q217*$T$199)-Summary!$G$30,((Q217*$T$199)+(($Q$213-Q217)*$T$200)-Summary!$G$30))","v":-262.62234135839788},{"$f":"(Q217*$U$199)-Summary!$G$30","v":-376.24234135839788},40.5,{"$f":"IF(A217>=$W$198,(V217*$W$199)-Summary!$J$30,((V217*$W$199)+(($V$207-V217)*$W$200)-Summary!$J$30))","v":-66.489328912840278},{"$f":"IF(A217>=$X$198,(V217*$X$199)-Summary!$J$30,((V217*$X$199)+(($V$209-V217)*$X$200)-Summary!$J$30))","v":-174.48932891284028},{"$f":"IF(A217>=$Y$198,(V217*$Y$199)-Summary!$J$30,((V217*$Y$199)+(($V$213-V217)*$Y$200)-Summary!$J$30))","v":-390.48932891284028},{"$f":"(V217*$Z$199)-Summary!$J$30","v":-606.48932891284028},7.5,{"$f":"IF(A217>=$AB$198,(AA217*$AB$199)-Summary!$P$30,((AA217*$AB$199)+(($AA$207-AA217)*$AB$200)-Summary!$P$30))","v":-184.54960026301694},{"$f":"IF(A217>=$AC$198,(AA217*$AC$199)-Summary!$P$30,((AA217*$AC$199)+(($AA$209-AA217)*$AC$200)-Summary!$P$30))","v":-230.5996002630169},{"$f":"IF(A217>=$AD$198,(AA217*$AD$199)-Summary!$P$30,((AA217*$AD$199)+(($AA$213-AA217)*$AD$200)-Summary!$P$30))","v":-322.69960026301692},{"$f":"(AA217*$AE$199)-Summary!$P$30","v":-414.79960026301694}]
[]
[null,{"$f":"B203&\" bu = $\"&ROUND(C203,0)&\"/ac\"","v":"45 bu = $35/ac"},null,null,null,null,{"$f":"G203&\" bu = $\"&ROUND(H203,0)&\"/ac\"","v":"65 bu = $-5/ac"},null,null,null,null,{"$f":"L203&\" bu = $\"&ROUND(M203,0)&\"/ac\"","v":"38 bu = $39/ac"},null,null,null,null,{"$f":"Q203&\" bu = $\"&ROUND(R203,0)&\"/ac\"","v":"115 bu = $26/ac"},null,null,null,null,{"$f":"V203&\" bu = $\"&ROUND(W203,0)&\"/ac\"","v":"135 bu = $-16/ac"},null,null,null,null,{"$f":"AA203&\" bu = $\"&ROUND(AB203,0)&\"/ac\"","v":"25 bu = $-135/ac"}]
[null,{"$f":"\"80% = \"&ROUND(B207,0)&\" bu = \"&TEXT(C207,\"$#,###\")&\"/ac\"","v":"80% = 36 bu = -$107/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(G207,0)&\" bu = \"&TEXT(H207,\"$#,###\")&\"/ac\"","v":"80% = 52 bu = -$125/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(L207,0)&\" bu = \"&TEXT(M207,\"$#,###\")&\"/ac\"","v":"80% = 30 bu = -$77/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(Q207,0)&\" bu = \"&TEXT(R207,\"$#,###\")&\"/ac\"","v":"80% = 92 bu = -$89/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(V207,0)&\" bu = \"&TEXT(W207,\"$#,###\")&\"/ac\"","v":"80% = 108 bu = -$185/ac"},null,null,null,null,{"$f":"\"80% = \"&ROUND(AA207,0)&\" bu = \"&TEXT(AB207,\"$#,###\")&\"/ac\"","v":"80% = 20 bu = -$215/ac"}]
[null,{"$f":"\"70% = \"&ROUND(B209,0)&\" bu = \"&TEXT(D209,\"$#,###\")&\"/ac\"","v":"70% = 32 bu = -$178/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(G209,0)&\" bu = \"&TEXT(I209,\"$#,###\")&\"/ac\"","v":"70% = 46 bu = -$185/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(L209,0)&\" bu = \"&TEXT(N209,\"$#,###\")&\"/ac\"","v":"70% = 27 bu = -$135/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(Q209,0)&\" bu = \"&TEXT(S209,\"$#,###\")&\"/ac\"","v":"70% = 81 bu = -$146/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(V209,0)&\" bu = \"&TEXT(X209,\"$#,###\")&\"/ac\"","v":"70% = 95 bu = -$269/ac"},null,null,null,null,{"$f":"\"70% = \"&ROUND(AA209,0)&\" bu = \"&TEXT(AC209,\"$#,###\")&\"/ac\"","v":"70% = 18 bu = -$255/ac"}]
[null,{"$f":"\"50% = \"&ROUND(B213,0)&\" bu = \"&TEXT(E213,\"$#,###\")&\"/ac\"","v":"50% = 23 bu = -$319/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(G213,0)&\" bu = \"&TEXT(J213,\"$#,###\")&\"/ac\"","v":"50% = 33 bu = -$305/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(L213,0)&\" bu = \"&TEXT(O213,\"$#,###\")&\"/ac\"","v":"50% = 19 bu = -$250/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(Q213,0)&\" bu = \"&TEXT(T213,\"$#,###\")&\"/ac\"","v":"50% = 58 bu = -$261/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(V213,0)&\" bu = \"&TEXT(Y213,\"$#,###\")&\"/ac\"","v":"50% = 68 bu = -$438/ac"},null,null,null,null,{"$f":"\"50% = \"&ROUND(AA213,0)&\" bu = \"&TEXT(AD213,\"$#,###\")&\"/ac\"","v":"50% = 13 bu = -$335/ac"}]
[null,{"$f":"\"30% = \"&ROUND(B217,0)&\" bu = \"&TEXT(F217,\"$#,###\")&\"/ac\"","v":"30% = 14 bu = -$461/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(G217,0)&\" bu = \"&TEXT(K217,\"$#,###\")&\"/ac\"","v":"30% = 20 bu = -$426/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(L217,0)&\" bu = \"&TEXT(P217,\"$#,###\")&\"/ac\"","v":"30% = 11 bu = -$366/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(Q217,0)&\" bu = \"&TEXT(U217,\"$#,###\")&\"/ac\"","v":"30% = 35 bu = -$376/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(V217,0)&\" bu = \"&TEXT(Z217,\"$#,###\")&\"/ac\"","v":"30% = 41 bu = -$606/ac"},null,null,null,null,{"$f":"\"30% = \"&ROUND(AA217,0)&\" bu = \"&TEXT(AE217,\"$#,###\")&\"/ac\"","v":"30% = 8 bu = -$415/ac"}]
[null,{"$f":"ROUND(Summary!M66,)&\" bu = Breakeven\"","v":"43 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!C66,1)&\" bu = Breakeven\"","v":"65.5 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!N66,1)&\" bu = Breakeven\"","v":"35.3 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!G66,1)&\" bu = Breakeven\"","v":"109.7 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!J66,0)&\" bu = Breakeven\"","v":"138 bu = Breakeven"},null,null,null,null,{"$f":"ROUND(Summary!P66,1)&\" bu = Breakeven\"","v":"33.4 bu = Breakeven"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["canola",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(D209-C209),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(B209,0)&\" bu yield, $\"&ROUND(-(E213-C213),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(B213,0)&\" bu yield, and $\"&ROUND(-(F217-C217),0)&\"/ac more coverage compared to no AI for a \"&ROUND(B217,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $88/ac more coverage compared to 70% AI for a 32 bu yield, $265/ac more coverage compared to 50% AI for a 23 bu yield, and $441/ac more coverage compared to no AI for a 14 bu yield."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B203&\" bu\"","v":"45 bu"},{"$f":"ROUND(B207,0)&\" bu\"","v":"36 bu"},{"$f":"ROUND(B209,0)&\" bu\"","v":"32 bu"},{"$f":"ROUND(B213,0)&\" bu\"","v":"23 bu"},{"$f":"ROUND(B217,0)&\" bu\"","v":"14 bu"}]
["wheat",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(I209-H209),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(G209,0)&\" bu yield, $\"&ROUND(-(J213-H213),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(G213,0)&\" bu yield, and $\"&ROUND(-(K217-H217),0)&\"/ac more coverage compared to no AI for a \"&ROUND(G217,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $73/ac more coverage compared to 70% AI for a 46 bu yield, $220/ac more coverage compared to 50% AI for a 33 bu yield, and $367/ac more coverage compared to no AI for a 20 bu yield."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G203&\" bu\"","v":"65 bu"},{"$f":"ROUND(G207,0)&\" bu\"","v":"52 bu"},{"$f":"ROUND(G209,0)&\" bu\"","v":"46 bu"},{"$f":"ROUND(G213,0)&\" bu\"","v":"33 bu"},{"$f":"ROUND(G217,0)&\" bu\"","v":"20 bu"}]
["soybeans",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(N209-M209),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(L209,0)&\" bu yield, $\"&ROUND(-(O213-M213),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(L213,0)&\" bu yield, and $\"&ROUND(-(P217-M217),0)&\"/ac more coverage compared to no AI for a \"&ROUND(L217,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $61/ac more coverage compared to 70% AI for a 27 bu yield, $183/ac more coverage compared to 50% AI for a 19 bu yield, and $305/ac more coverage compared to no AI for a 11 bu yield."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L203&\" bu\"","v":"38 bu"},{"$f":"ROUND(L207,0)&\" bu\"","v":"30 bu"},{"$f":"ROUND(L209,0)&\" bu\"","v":"27 bu"},{"$f":"ROUND(L213,0)&\" bu\"","v":"19 bu"},{"$f":"ROUND(L217,0)&\" bu\"","v":"11 bu"}]
["oats",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(S209-R209),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(Q209,0)&\" bu yield, $\"&ROUND(-(T213-R213),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(Q213,0)&\" bu yield, and $\"&ROUND(-(U217-R217),0)&\"/ac more coverage compared to no AI for a \"&ROUND(Q217,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $57/ac more coverage compared to 70% AI for a 81 bu yield, $170/ac more coverage compared to 50% AI for a 58 bu yield, and $284/ac more coverage compared to no AI for a 35 bu yield."}]
["corn",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(X209-W209),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(V209,0)&\" bu yield, $\"&ROUND(-(Y213-W213),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(V213,0)&\" bu yield, and $\"&ROUND(-(Z217-W217),0)&\"/ac more coverage compared to no AI for a \"&ROUND(V217,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $108/ac more coverage compared to 70% AI for a 95 bu yield, $324/ac more coverage compared to 50% AI for a 68 bu yield, and $540/ac more coverage compared to no AI for a 41 bu yield."}]
["barley",{"$f":"\"80% AgriInsurance (AI) has $\"&ROUND(-(AC209-AB209),0)&\"/ac more coverage compared to 70% AI for a \"&ROUND(AA209,0)&\" bu yield, $\"&ROUND(-(AD213-AB213),0)&\"/ac more coverage compared to 50% AI for a \"&ROUND(AA213,0)&\" bu yield, and $\"&ROUND(-(AE217-AB217),0)&\"/ac more coverage compared to no AI for a \"&ROUND(AA217,0)&\" bu yield.\"","v":"80% AgriInsurance (AI) has $46/ac more coverage compared to 70% AI for a 18 bu yield, $138/ac more coverage compared to 50% AI for a 13 bu yield, and $230/ac more coverage compared to no AI for a 8 bu yield."}]
[null,"Covered Risk = 80% AgriInsurance $ per Acre / yield per acre.  \n\nExposed Risk = Breakeven Price per Unit - Covered Risk.  \n\nReward = Market Price per Unit - Breakeven Price per Unit."]

{"sheet":"COP (HIDE)","index":12,"n_rows":81,"n_cols":30,"rows_kept":81,"cut":false,"hidden":true,"merged":[[78,0,79,10]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
["Crop Production Cost Calculator",null,null,null,null,null,null,"Printed:",{"$f":"TODAY()","v":"2023-12-11"}]
[null,null,null,null,"*** Enter changes to BLUE values only ***"]
["Crop Production Costs (Dollars Per Acre)"]
[null,null,null,{"$f":"'Data (HIDE)'!$B$16","v":"Wheat - Hard Red Spring"},{"$f":"'Data (HIDE)'!$B$17","v":"Wheat - Northern Hard Red"},{"$f":"'Data (HIDE)'!$B$18","v":"Wheat - Prairie Spring"},{"$f":"'Data (HIDE)'!$B$19","v":"Wheat - Winter"},{"$f":"'Data (HIDE)'!$B$20","v":"Oats"},"Enter Crop","Enter Crop","Enter Crop"]
["A.  Operating Costs"]
[null,"Seed & Treatment",null,{"$f":"'Data (HIDE)'!$L$16","v":36},{"$f":"'Data (HIDE)'!$L$17","v":36},{"$f":"'Data (HIDE)'!$L$18","v":36},{"$f":"'Data (HIDE)'!$L$19","v":34},{"$f":"'Data (HIDE)'!$L$20","v":25},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$L$16","v":36},{"$f":"'Data (HIDE)'!$L$17","v":36},{"$f":"'Data (HIDE)'!$L$18","v":36},{"$f":"'Data (HIDE)'!$L$19","v":34},{"$f":"'Data (HIDE)'!$L$20","v":25},null,0,0,0,0,0,0,0,0]
[null,"Fertilizer",null,{"$f":"'Data (HIDE)'!$M$16","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$17","v":136.28549950962261},{"$f":"'Data (HIDE)'!$M$18","v":128.3863334066252},{"$f":"'Data (HIDE)'!$M$19","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$20","v":91.207482731609261},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$M$16","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$17","v":136.28549950962261},{"$f":"'Data (HIDE)'!$M$18","v":128.3863334066252},{"$f":"'Data (HIDE)'!$M$19","v":124.43675035512648},{"$f":"'Data (HIDE)'!$M$20","v":91.207482731609261},null,0,0,0,0,0,0,0,0]
[null,"Herbicide",null,{"$f":"'Data (HIDE)'!$N$16","v":37.31},{"$f":"'Data (HIDE)'!$N$17","v":37.31},{"$f":"'Data (HIDE)'!$N$18","v":37.31},{"$f":"'Data (HIDE)'!$N$19","v":17.04},{"$f":"'Data (HIDE)'!$N$20","v":8.5},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$N$16","v":37.31},{"$f":"'Data (HIDE)'!$N$17","v":37.31},{"$f":"'Data (HIDE)'!$N$18","v":37.31},{"$f":"'Data (HIDE)'!$N$19","v":17.04},{"$f":"'Data (HIDE)'!$N$20","v":8.5},null,0,0,0,0,0,0,0,0]
[null,"Fungicide",null,{"$f":"'Data (HIDE)'!$O$16","v":24.5},{"$f":"'Data (HIDE)'!$O$17","v":24.5},{"$f":"'Data (HIDE)'!$O$18","v":24.5},{"$f":"'Data (HIDE)'!$O$19","v":24.5},{"$f":"'Data (HIDE)'!$O$20","v":14.63},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$O$16","v":24.5},{"$f":"'Data (HIDE)'!$O$17","v":24.5},{"$f":"'Data (HIDE)'!$O$18","v":24.5},{"$f":"'Data (HIDE)'!$O$19","v":24.5},{"$f":"'Data (HIDE)'!$O$20","v":14.63},null,0,0,0,0,0,0,0,0]
[null,"Insecticide",null,{"$f":"'Data (HIDE)'!$P$16","v":0},{"$f":"'Data (HIDE)'!$P$17","v":0},{"$f":"'Data (HIDE)'!$P$18","v":0},{"$f":"'Data (HIDE)'!$P$19","v":0},{"$f":"'Data (HIDE)'!$P$20","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$P$16","v":0},{"$f":"'Data (HIDE)'!$P$17","v":0},{"$f":"'Data (HIDE)'!$P$18","v":0},{"$f":"'Data (HIDE)'!$P$19","v":0},{"$f":"'Data (HIDE)'!$P$20","v":0},null,0,0,0,0,0,0,0,0]
[null,"Fuel",null,{"$f":"'Data (HIDE)'!$Q$16","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$17","v":38.826698105263155},{"$f":"'Data (HIDE)'!$Q$18","v":38.280029642105255},{"$f":"'Data (HIDE)'!$Q$19","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$20","v":44.976718315789476},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$Q$16","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$17","v":38.826698105263155},{"$f":"'Data (HIDE)'!$Q$18","v":38.280029642105255},{"$f":"'Data (HIDE)'!$Q$19","v":38.143362526315784},{"$f":"'Data (HIDE)'!$Q$20","v":44.976718315789476},null,0,0,0,0,0,0,0,0]
[null,"Machinery Operating",null,{"$f":"'Data (HIDE)'!$R$16","v":25},{"$f":"'Data (HIDE)'!$R$17","v":25},{"$f":"'Data (HIDE)'!$R$18","v":25},{"$f":"'Data (HIDE)'!$R$19","v":25},{"$f":"'Data (HIDE)'!$R$20","v":25},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$R$16","v":25},{"$f":"'Data (HIDE)'!$R$17","v":25},{"$f":"'Data (HIDE)'!$R$18","v":25},{"$f":"'Data (HIDE)'!$R$19","v":25},{"$f":"'Data (HIDE)'!$R$20","v":25},null,0,0,0,0,0,0,0,0]
[null,"Machinery  Lease",null,{"$f":"'Data (HIDE)'!$S$16","v":0},{"$f":"'Data (HIDE)'!$S$17","v":0},{"$f":"'Data (HIDE)'!$S$18","v":0},{"$f":"'Data (HIDE)'!$S$19","v":0},{"$f":"'Data (HIDE)'!$S$20","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$S$16","v":0},{"$f":"'Data (HIDE)'!$S$17","v":0},{"$f":"'Data (HIDE)'!$S$18","v":0},{"$f":"'Data (HIDE)'!$S$19","v":0},{"$f":"'Data (HIDE)'!$S$20","v":0},null,0,0,0,0,0,0,0,0]
[null,"Custom & Rental",null,{"$f":"'Data (HIDE)'!$T$16","v":0},{"$f":"'Data (HIDE)'!$T$17","v":0},{"$f":"'Data (HIDE)'!$T$18","v":0},{"$f":"'Data (HIDE)'!$T$19","v":0},{"$f":"'Data (HIDE)'!$T$20","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$T$16","v":0},{"$f":"'Data (HIDE)'!$T$17","v":0},{"$f":"'Data (HIDE)'!$T$18","v":0},{"$f":"'Data (HIDE)'!$T$19","v":0},{"$f":"'Data (HIDE)'!$T$20","v":0},null,0,0,0,0,0,0,0,0]
[null,"Labour - Hired",null,{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$17","v":5.4},{"$f":"'Data (HIDE)'!$U$18","v":5.4},{"$f":"'Data (HIDE)'!$U$19","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$U$16","v":5.4},{"$f":"'Data (HIDE)'!$U$17","v":5.4},{"$f":"'Data (HIDE)'!$U$18","v":5.4},{"$f":"'Data (HIDE)'!$U$19","v":5.4},{"$f":"'Data (HIDE)'!$U$20","v":5.4},null,0,0,0,0,0,0,0,0]
[null,"Crop Insurance",null,{"$f":"'Data (HIDE)'!$V$16","v":13.5175},{"$f":"'Data (HIDE)'!$V$17","v":16.407499999999999},{"$f":"'Data (HIDE)'!$V$18","v":12.445},{"$f":"'Data (HIDE)'!$V$19","v":13.977499999999999},{"$f":"'Data (HIDE)'!$V$20","v":21.015000000000001},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$V$16","v":13.5175},{"$f":"'Data (HIDE)'!$V$17","v":16.407499999999999},{"$f":"'Data (HIDE)'!$V$18","v":12.445},{"$f":"'Data (HIDE)'!$V$19","v":13.977499999999999},{"$f":"'Data (HIDE)'!$V$20","v":21.015000000000001},null,0,0,0,0,0,0,0,0]
[null,"Hail Insurance",null,{"$f":"'Data (HIDE)'!$W$16","v":11.8},{"$f":"'Data (HIDE)'!$W$17","v":11.8},{"$f":"'Data (HIDE)'!$W$18","v":11.8},{"$f":"'Data (HIDE)'!$W$19","v":11.8},{"$f":"'Data (HIDE)'!$W$20","v":11.8},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$W$16","v":11.8},{"$f":"'Data (HIDE)'!$W$17","v":11.8},{"$f":"'Data (HIDE)'!$W$18","v":11.8},{"$f":"'Data (HIDE)'!$W$19","v":11.8},{"$f":"'Data (HIDE)'!$W$20","v":11.8},null,0,0,0,0,0,0,0,0]
[null,"Other Costs",null,{"$f":"'Data (HIDE)'!$X$16","v":17.75},{"$f":"'Data (HIDE)'!$X$17","v":17.75},{"$f":"'Data (HIDE)'!$X$18","v":17.75},{"$f":"'Data (HIDE)'!$X$19","v":17.75},{"$f":"'Data (HIDE)'!$X$20","v":17.75},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$X$16","v":17.75},{"$f":"'Data (HIDE)'!$X$17","v":17.75},{"$f":"'Data (HIDE)'!$X$18","v":17.75},{"$f":"'Data (HIDE)'!$X$19","v":17.75},{"$f":"'Data (HIDE)'!$X$20","v":17.75},null,0,0,0,0,0,0,0,0]
[null,"Drying Costs",null,{"$f":"'Data (HIDE)'!$AA$16","v":0},{"$f":"'Data (HIDE)'!$AA$17","v":0},{"$f":"'Data (HIDE)'!$AA$18","v":0},{"$f":"'Data (HIDE)'!$AA$19","v":0},{"$f":"'Data (HIDE)'!$AA$20","v":0},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AA$16","v":0},{"$f":"'Data (HIDE)'!$AA$17","v":0},{"$f":"'Data (HIDE)'!$AA$18","v":0},{"$f":"'Data (HIDE)'!$AA$19","v":0},{"$f":"'Data (HIDE)'!$AA$20","v":0},null,0,0,0,0,0,0,0,0]
[null,"Land Taxes",null,{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$17","v":20},{"$f":"'Data (HIDE)'!$Y$18","v":20},{"$f":"'Data (HIDE)'!$Y$19","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$Y$16","v":20},{"$f":"'Data (HIDE)'!$Y$17","v":20},{"$f":"'Data (HIDE)'!$Y$18","v":20},{"$f":"'Data (HIDE)'!$Y$19","v":20},{"$f":"'Data (HIDE)'!$Y$20","v":20},null,0,0,0,0,0,0,0,0]
[null,"Storage Costs",null,{"$f":"'Data (HIDE)'!$Z$16","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$17","v":19.250067467575469},{"$f":"'Data (HIDE)'!$Z$18","v":18.15006361228544},{"$f":"'Data (HIDE)'!$Z$19","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$20","v":31.62511083958827},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$Z$16","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$17","v":19.250067467575469},{"$f":"'Data (HIDE)'!$Z$18","v":18.15006361228544},{"$f":"'Data (HIDE)'!$Z$19","v":17.875062648462933},{"$f":"'Data (HIDE)'!$Z$20","v":31.62511083958827},null,0,0,0,0,0,0,0,0]
[null,"Interest on Operating",7.7499999999999999E-2,{"$f":"(SUM(D8:D23)/2)*$C$24","v":14.404641176783826},15.055528396945371,14.532080283114365,13.559503676783825,12.280042085620748,0,0,0,null,null,null,null,null,7.7499999999999999E-2,null,null,null,null,null,0]
[null,"Total Operating",null,{"$f":"SUM(D8:D24)","v":386.13731670668903},403.58529347940657,389.55350694413022,363.48217920668901,329.18435397260777,0,0,0]
["B.   Fixed Costs",null,null,"","","","","","","",""]
[null,"Land Costs ",null,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},0,0,0,null,null,null,null,null,{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},{"$f":"'Fixed Cost Input'!$D$14","v":101.43203196788014},null,0,0,0,0,0,0,0,0]
[null,"Machinery Costs",null,{"$f":"'Data (HIDE)'!$AJ$16+'Data (HIDE)'!$AK$16+'Data (HIDE)'!$AM$16","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$17+'Data (HIDE)'!$AK$17+'Data (HIDE)'!$AM$17","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$18+'Data (HIDE)'!$AK$18+'Data (HIDE)'!$AM$18","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$19+'Data (HIDE)'!$AK$19+'Data (HIDE)'!$AM$19","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$20+'Data (HIDE)'!$AK$20+'Data (HIDE)'!$AM$20","v":56.645997503530687},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AJ$16+'Data (HIDE)'!$AK$16+'Data (HIDE)'!$AM$16","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$17+'Data (HIDE)'!$AK$17+'Data (HIDE)'!$AM$17","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$18+'Data (HIDE)'!$AK$18+'Data (HIDE)'!$AM$18","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$19+'Data (HIDE)'!$AK$19+'Data (HIDE)'!$AM$19","v":56.645997503530687},{"$f":"'Data (HIDE)'!$AJ$20+'Data (HIDE)'!$AK$20+'Data (HIDE)'!$AM$20","v":56.645997503530687},null,0,0,0,0,0,0,0,0]
[null,"Machinery Depreciation",null,{"$f":"'Data (HIDE)'!$AL$16","v":32.5},{"$f":"'Data (HIDE)'!$AL$17","v":32.5},{"$f":"'Data (HIDE)'!$AL$18","v":32.5},{"$f":"'Data (HIDE)'!$AL$19","v":32.5},{"$f":"'Data (HIDE)'!$AL$20","v":32.5},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AL$16","v":32.5},{"$f":"'Data (HIDE)'!$AL$17","v":32.5},{"$f":"'Data (HIDE)'!$AL$18","v":32.5},{"$f":"'Data (HIDE)'!$AL$19","v":32.5},{"$f":"'Data (HIDE)'!$AL$20","v":32.5},null,0,0,0,0,0,0,0,0]
[null,"Total Fixed ",null,{"$f":"SUM(D27:D29)","v":190.57802947141082},{"$f":"SUM(E27:E29)","v":190.57802947141082},190.57802947141082,190.57802947141082,190.57802947141082,0,0,0]
["C.   Owners - Labour & Living",null,null,{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$17","v":27},{"$f":"'Data (HIDE)'!$AH$18","v":27},{"$f":"'Data (HIDE)'!$AH$19","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$AH$16","v":27},{"$f":"'Data (HIDE)'!$AH$17","v":27},{"$f":"'Data (HIDE)'!$AH$18","v":27},{"$f":"'Data (HIDE)'!$AH$19","v":27},{"$f":"'Data (HIDE)'!$AH$20","v":27},null,0,0,0,0,0,0,0,0]
["Total Costs",null,null,{"$f":"D30+D31+D25","v":603.71534617809982},621.16332295081736,607.13153641554106,581.0602086780998,546.76238344401861,0,0,0]
[]
["Profitability Analysis"]
["Estimated Farmgate"]
[null,"Target Price $ per bu",null,{"$f":"'Data (HIDE)'!$E$16","v":9.25},{"$f":"'Data (HIDE)'!$E$17","v":8.75},{"$f":"'Data (HIDE)'!$E$18","v":8.75},{"$f":"'Data (HIDE)'!$E$19","v":8},{"$f":"'Data (HIDE)'!$E$20","v":5},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$E$16","v":9.25},{"$f":"'Data (HIDE)'!$E$17","v":8.75},{"$f":"'Data (HIDE)'!$E$18","v":8.75},{"$f":"'Data (HIDE)'!$E$19","v":8},{"$f":"'Data (HIDE)'!$E$20","v":5},null,0,0,0,0,0,0,0,0]
[null,"Target Yield per acre",null,{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$17","v":70},{"$f":"'Data (HIDE)'!$C$18","v":66},{"$f":"'Data (HIDE)'!$C$19","v":65},{"$f":"'Data (HIDE)'!$C$20","v":115},0,0,0,null,null,null,null,null,{"$f":"'Data (HIDE)'!$C$16","v":65},{"$f":"'Data (HIDE)'!$C$17","v":70},{"$f":"'Data (HIDE)'!$C$18","v":66},{"$f":"'Data (HIDE)'!$C$19","v":65},{"$f":"'Data (HIDE)'!$C$20","v":115},null,0,0,0,0,0,0,0,0]
[null,"Gross Revenue / acre",null,{"$f":"ROUND((D36*D37),2)","v":601.25},612.5,577.5,520,575,0,0,0]
[null,"Revenue Ranking",null,{"$f":"RANK(D38,D38:K38)","v":2},{"$f":"RANK(E38,D38:K38)","v":1},{"$f":"RANK(F38,D38:K38)","v":3},{"$f":"RANK(G38,D38:K38)","v":5},{"$f":"RANK(H38,D38:K38)","v":4},{"$f":"RANK(I38,D38:K38)","v":6},{"$f":"RANK(J38,D38:K38)","v":6},{"$f":"RANK(K38,D38:K38)","v":6}]
[]
[null,"Operating Expense Ratio"]
[null,"Land Expense Ratio"]
[null,"Machinery Expense Ratio",null,{"$f":"SUM(D28/D38)","v":9.4213717261589502E-2},9.2483261230254188E-2,9.808830736542111E-2,0.10893461058371286,9.8514778267009884E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Marginal Returns"]
[null,"Over Operating Costs",null,{"$f":"SUM(D38-D25)","v":215.11268329331097},208.91470652059343,187.94649305586978,156.51782079331099,245.81564602739223,0,0,0]
[null,"Over Operating & Fixed ",null,{"$f":"SUM(D38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(E38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(F38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(G38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(H38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(I38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(J38-#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(K38-#REF!)","v":{"$error":"#REF!"}}]
[null,"Over Total Costs (Net Profit)",null,{"$f":"SUM(D38-D32)","v":-2.4653461780998214},-8.6633229508173599,-29.631536415541063,-61.060208678099798,28.23761655598139,0,0,0]
[null,"Profitability Ranking",null,{"$f":"RANK(D48,D48:K48)","v":5},{"$f":"RANK(E48,D48:K48)","v":6},{"$f":"RANK(F48,D48:K48)","v":7},{"$f":"RANK(G48,D48:K48)","v":8},{"$f":"RANK(H48,D48:K48)","v":1},{"$f":"RANK(I48,D48:K48)","v":2},{"$f":"RANK(J48,D48:K48)","v":2},{"$f":"RANK(K48,D48:K48)","v":2}]
[]
["Return on Investment (ROI)",null,null,{"$f":"SUM((D38-D32)/D32)","v":-4.0836235051949941E-3},-1.394693252277438E-2,-4.880579353608186E-2,-0.10508413373720864,5.1645133994249179E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null," Breakeven Analysis"]
["Breakeven Price Per Unit"]
[null,"Over Operating Costs",null,{"$f":"SUM('COP (HIDE)'!D25/'COP (HIDE)'!D37)","v":5.9405741031798316},{"$f":"SUM('COP (HIDE)'!E25/'COP (HIDE)'!E37)","v":5.7655041925629513},{"$f":"SUM('COP (HIDE)'!F25/'COP (HIDE)'!F37)","v":5.9023258627898514},{"$f":"SUM('COP (HIDE)'!G25/'COP (HIDE)'!G37)","v":5.5920335262567544},{"$f":"SUM('COP (HIDE)'!H25/'COP (HIDE)'!H37)","v":2.8624726432400673},{"$f":"SUM('COP (HIDE)'!I25/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J25/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K25/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Land Costs",null,{"$f":"SUM('COP (HIDE)'!D27/'COP (HIDE)'!D37)","v":1.5604927995058482},{"$f":"SUM('COP (HIDE)'!E27/'COP (HIDE)'!E37)","v":1.4490290281125733},{"$f":"SUM('COP (HIDE)'!F27/'COP (HIDE)'!F37)","v":1.5368489692103051},{"$f":"SUM('COP (HIDE)'!G27/'COP (HIDE)'!G37)","v":1.5604927995058482},{"$f":"SUM('COP (HIDE)'!H27/'COP (HIDE)'!H37)","v":0.88201766928591419},{"$f":"SUM('COP (HIDE)'!I27/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J27/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K27/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Machinery Costs",null,{"$f":"SUM('COP (HIDE)'!D28/'COP (HIDE)'!D37)","v":0.87147688466970286},{"$f":"SUM('COP (HIDE)'!E28/'COP (HIDE)'!E37)","v":0.80922853576472409},{"$f":"SUM('COP (HIDE)'!F28/'COP (HIDE)'!F37)","v":0.85827268944743462},{"$f":"SUM('COP (HIDE)'!G28/'COP (HIDE)'!G37)","v":0.87147688466970286},{"$f":"SUM('COP (HIDE)'!H28/'COP (HIDE)'!H37)","v":0.49257389133504947},{"$f":"SUM('COP (HIDE)'!I28/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J28/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K28/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Owners Labour & Lliving",null,{"$f":"SUM('COP (HIDE)'!D31/'COP (HIDE)'!D37)","v":0.41538461538461541},{"$f":"SUM('COP (HIDE)'!E31/'COP (HIDE)'!E37)","v":0.38571428571428573},{"$f":"SUM('COP (HIDE)'!F31/'COP (HIDE)'!F37)","v":0.40909090909090912},{"$f":"SUM('COP (HIDE)'!G31/'COP (HIDE)'!G37)","v":0.41538461538461541},{"$f":"SUM('COP (HIDE)'!H31/'COP (HIDE)'!H37)","v":0.23478260869565218},{"$f":"SUM('COP (HIDE)'!I31/'COP (HIDE)'!I37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J31/'COP (HIDE)'!J37)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K31/'COP (HIDE)'!K37)","v":{"$error":"#DIV/0!"}}]
[null,"Over Total Costs",null,{"$f":"SUM(D55:D58)","v":8.7879284027399986},{"$f":"SUM(E55:E58)","v":8.4094760421545338},8.7065384305384992,8.4393878258169206,4.4718468125566835,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Breakeven Yield (Bu or lb.)"]
[null,"Over Operating Costs",null,{"$f":"ROUND('COP (HIDE)'!D25/'COP (HIDE)'!D36,1)","v":41.7},{"$f":"ROUND('COP (HIDE)'!E25/'COP (HIDE)'!E36,1)","v":46.1},{"$f":"ROUND('COP (HIDE)'!F25/'COP (HIDE)'!F36,1)","v":44.5},{"$f":"ROUND('COP (HIDE)'!G25/'COP (HIDE)'!G36,1)","v":45.4},{"$f":"ROUND('COP (HIDE)'!H25/'COP (HIDE)'!H36,1)","v":65.8},{"$f":"ROUND('COP (HIDE)'!I25/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J25/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K25/'COP (HIDE)'!K36,0)","v":{"$error":"#DIV/0!"}}]
[null,"Over Land Costs",null,{"$f":"ROUND('COP (HIDE)'!D27/'COP (HIDE)'!D36,1)","v":11},{"$f":"ROUND('COP (HIDE)'!E27/'COP (HIDE)'!E36,1)","v":11.6},{"$f":"ROUND('COP (HIDE)'!F27/'COP (HIDE)'!F36,1)","v":11.6},{"$f":"ROUND('COP (HIDE)'!G27/'COP (HIDE)'!G36,1)","v":12.7},{"$f":"ROUND('COP (HIDE)'!H27/'COP (HIDE)'!H36,1)","v":20.3},{"$f":"ROUND('COP (HIDE)'!I27/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J27/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K27/'COP (HIDE)'!K36,1)","v":{"$error":"#DIV/0!"}}]
[null,"Over Machinery Costs",null,{"$f":"ROUND('COP (HIDE)'!D28/'COP (HIDE)'!D36,1)","v":6.1},{"$f":"ROUND('COP (HIDE)'!E28/'COP (HIDE)'!E36,1)","v":6.5},{"$f":"ROUND('COP (HIDE)'!F28/'COP (HIDE)'!F36,1)","v":6.5},{"$f":"ROUND('COP (HIDE)'!G28/'COP (HIDE)'!G36,1)","v":7.1},{"$f":"ROUND('COP (HIDE)'!H28/'COP (HIDE)'!H36,1)","v":11.3},{"$f":"ROUND('COP (HIDE)'!I28/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J28/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K28/'COP (HIDE)'!K36,1)","v":{"$error":"#DIV/0!"}}]
[null,"Over Owners Labour & Lliving",null,{"$f":"ROUND('COP (HIDE)'!D31/'COP (HIDE)'!D36,1)","v":2.9},{"$f":"ROUND('COP (HIDE)'!E31/'COP (HIDE)'!E36,1)","v":3.1},{"$f":"ROUND('COP (HIDE)'!F31/'COP (HIDE)'!F36,1)","v":3.1},{"$f":"ROUND('COP (HIDE)'!G31/'COP (HIDE)'!G36,1)","v":3.4},{"$f":"ROUND('COP (HIDE)'!H31/'COP (HIDE)'!H36,1)","v":5.4},{"$f":"ROUND('COP (HIDE)'!I31/'COP (HIDE)'!I36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!J31/'COP (HIDE)'!J36,1)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND('COP (HIDE)'!K31/'COP (HIDE)'!K36,1)","v":{"$error":"#DIV/0!"}}]
[null,"Over Total Costs",null,{"$f":"SUM(D61:D64)","v":61.7},{"$f":"SUM(E61:E64)","v":67.3},65.7,68.599999999999994,102.8,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Breakeven Yield Risk Ratio",null,null,{"$f":"SUM('COP (HIDE)'!D37/D65)","v":1.0534846029173419},{"$f":"SUM('COP (HIDE)'!E37/E65)","v":1.0401188707280833},{"$f":"SUM('COP (HIDE)'!F37/F65)","v":1.004566210045662},{"$f":"SUM('COP (HIDE)'!G37/G65)","v":0.94752186588921294},{"$f":"SUM('COP (HIDE)'!H37/H65)","v":1.1186770428015564},{"$f":"SUM('COP (HIDE)'!I37/I65)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!J37/J65)","v":{"$error":"#DIV/0!"}},{"$f":"SUM('COP (HIDE)'!K37/K65)","v":{"$error":"#DIV/0!"}}]
[null,"(Target Yield per Acre / BE Yield)"]
[]
[{"$f":"\"Gross Revenue = Price per unit x Yield per acre  (eg. \"&D6&\":  $\"&TEXT(D36,\"0.00\")&\"/bu x \"&D37&\"bu/ac = $\"&TEXT(D38, \"0.00\")&\"/ac)\"","v":"Gross Revenue = Price per unit x Yield per acre  (eg. Wheat - Hard Red Spring:  $9.25/bu x 65bu/ac = $601.25/ac)"}]
[{"$f":"\"Net Profit = Gross Revenue - Total Cost     (eg. \"&D6&\": $\"&TEXT(D38,\"0.00\")&\" gross revenue - $\"&ROUND(D32,2)&\" total cost = $\"&ROUND(D48,2)&\" per acre)\"","v":"Net Profit = Gross Revenue - Total Cost     (eg. Wheat - Hard Red Spring: $601.25 gross revenue - $603.72 total cost = $-2.47 per acre)"}]
[{"$f":"\"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. \"&D6&\": $\"&TEXT(D25,\"0.00\")&\" operating expense / $\"&ROUND(D32,2)&\" total cost = \"&TEXT(D41*100,\"0.0\")&\"%)\"","v":"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100    (eg. Wheat - Hard Red Spring: $386.14 operating expense / $603.72 total cost = 0.0%)"}]
[{"$f":"\"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. \"&D6&\": ($\"&TEXT(D38,\"0.00\")&\" gross revenue - $\"&ROUND(D32,2)&\" total cost) / $\"&ROUND(D32,2)&\" total cost = \"&TEXT(D51*100,\"0.0\")&\"%)\"","v":"Return on Investment (ROI) = (Gross Revenue - Total Cost) / Total Cost (eg. Wheat - Hard Red Spring: ($601.25 gross revenue - $603.72 total cost) / $603.72 total cost = -0.4%)"}]
[{"$f":"\"Breakeven Price = Cost / Target Yield  (eg. \"&D6&\" cost $\"&TEXT(D32,\"0.00\")&\" / \"&D37&\" bu = $\"&TEXT(D59,\"0.00\")&\" per bu)\"","v":"Breakeven Price = Cost / Target Yield  (eg. Wheat - Hard Red Spring cost $603.72 / 65 bu = $8.79 per bu)"}]
[{"$f":"\"Breakeven Yield = Cost / Target Price per Unit  (eg. \"&D6&\" cost $\"&TEXT(D32,\"0.00\")&\"  / $\"&TEXT(D36,\"0.00\")&\" bu = \"&TEXT(D65,\"0.0\")&\" bu)\"","v":"Breakeven Yield = Cost / Target Price per Unit  (eg. Wheat - Hard Red Spring cost $603.72  / $9.25 bu = 61.7 bu)"}]
[{"$f":"\"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. \"&D6&\" yield \"&D37&\"  bu/ac / \"&TEXT(D65,\"0.0\")&\" bu BE = \"&ROUND(D66*100,0)&\" %)\"","v":"Breakeven Yield Risk Ratio = (Target Yield per Acre / Breakeven Yield) x 100  (eg. Wheat - Hard Red Spring yield 65  bu/ac / 61.7 bu BE = 105 %)"}]
[]
["For more information on production costs, "]
[]
["Note: This budget is only a guide and is not intended as an in-depth study of the cost of production of this industry.  Interpretation and use of this information is the responsibility of the user.  If you need help with a budget, contact a Farm Management Specialist."]
[]
[null,null,null,null,null,null,null,null,null,null,"January, 2023"]

{"sheet":"Dashboard (HIDE)","index":13,"n_rows":18,"n_cols":24,"rows_kept":18,"cut":false,"hidden":true,"merged":[[1,1,1,6],[1,7,1,11],[1,18,1,23],[1,12,1,17]]}
[]
[null,"Manitoba Fall Delivery Crop Price 2022 (weekly $/bu)",null,null,null,null,null,"Manitoba Fertilizer Price (weekly $/tonne)",null,null,null,null,"Manitoba Estimated Profitability (weekly $/acre)",null,null,null,null,null,"Manitoba Estimated Fertilizer Cost (weekly $/acre)"]
[null,"Canola","Wheat - Hard Red Spring","Soybeans","Oats","Corn","Barley","Urea Nitrogen","NH3 Nitrogen","Phosphate","Potash","Sulphur",{"$f":"\"Canola (\"&Summary!C36&\" bu/ac)\"","v":"Canola (65 bu/ac)"},{"$f":"\" HRS Wheat (\"&Summary!D36&\" bu/ac)\"","v":" HRS Wheat (70 bu/ac)"},{"$f":"\"Soybeans (\"&Summary!E36&\" bu/ac)\"","v":"Soybeans (66 bu/ac)"},{"$f":"\"Oats (\"&Summary!F36&\" bu/ac)\"","v":"Oats (65 bu/ac)"},{"$f":"\"Corn (\"&Summary!G36&\" bu/ac)\"","v":"Corn (115 bu/ac)"},{"$f":"\"Barley (\"&Summary!H36&\" bu/ac)\"","v":"Barley (78 bu/ac)"},"Canola","Wheat - Hard Red Spring","Soybeans","Oats","Corn","Barley"]
["2022-01-21",17.899999999999999,10.25,14.5,6.25,null,null,1200,2000,1300,1000,850,{"$f":"(Summary!$C$36*'Dashboard (HIDE)'!B4)-(Summary!$C$30-Summary!$C$5+'Dashboard (HIDE)'!S4)","v":507.96395831175687},{"$f":"(Summary!$D$36*'Dashboard (HIDE)'!C4)-(Summary!$D$30-Summary!$D$5+'Dashboard (HIDE)'!T4)","v":50.445337961117275},{"$f":"(Summary!$E$36*'Dashboard (HIDE)'!D4)-(Summary!$E$30-Summary!$E$5+'Dashboard (HIDE)'!U4)","v":284.51395037440614},{"$f":"(Summary!$F$36*'Dashboard (HIDE)'!E4)-(Summary!$F$30-Summary!$F$5+'Dashboard (HIDE)'!V4)","v":-251.15356551282957},{"$f":"(Summary!$G$36*'Dashboard (HIDE)'!F4)-(Summary!$G$30-Summary!$G$5+'Dashboard (HIDE)'!W4)","v":-510.45451147386592},{"$f":"(Summary!$H$36*'Dashboard (HIDE)'!G4)-(Summary!$H$30-Summary!$H$5+'Dashboard (HIDE)'!X4)","v":-714.02490206191487},{"$f":"('Seed, Fertilizer & Chemical'!$U$38*'Dashboard (HIDE)'!$I4)+('Seed, Fertilizer & Chemical'!$AF$38*'Dashboard (HIDE)'!$H4)+('Seed, Fertilizer & Chemical'!$AI$38*'Dashboard (HIDE)'!$J4)+('Seed, Fertilizer & Chemical'!$AL$38*'Dashboard (HIDE)'!$K4)+('Seed, Fertilizer & Chemical'!$AO$38*'Dashboard (HIDE)'!$L4)+'Seed, Fertilizer & Chemical'!$Z$38","v":173.93208704205358},{"$f":"('Seed, Fertilizer & Chemical'!$U$40*'Dashboard (HIDE)'!$I4)+('Seed, Fertilizer & Chemical'!$AF$40*'Dashboard (HIDE)'!$H4)+('Seed, Fertilizer & Chemical'!$AI$40*'Dashboard (HIDE)'!$J4)+('Seed, Fertilizer & Chemical'!$AL$40*'Dashboard (HIDE)'!$K4)+('Seed, Fertilizer & Chemical'!$AO$40*'Dashboard (HIDE)'!$L4)+'Seed, Fertilizer & Chemical'!$Z$40","v":179.75236699463323},{"$f":"('Seed, Fertilizer & Chemical'!$U$39*'Dashboard (HIDE)'!$I4)+('Seed, Fertilizer & Chemical'!$AF$39*'Dashboard (HIDE)'!$H4)+('Seed, Fertilizer & Chemical'!$AI$39*'Dashboard (HIDE)'!$J4)+('Seed, Fertilizer & Chemical'!$AL$39*'Dashboard (HIDE)'!$K4)+('Seed, Fertilizer & Chemical'!$AO$39*'Dashboard (HIDE)'!$L4)+'Seed, Fertilizer & Chemical'!$Z$39","v":191.39292689979246},{"$f":"('Seed, Fertilizer & Chemical'!$U$46*'Dashboard (HIDE)'!$I4)+('Seed, Fertilizer & Chemical'!$AF$46*'Dashboard (HIDE)'!$H4)+('Seed, Fertilizer & Chemical'!$AI$46*'Dashboard (HIDE)'!$J4)+('Seed, Fertilizer & Chemical'!$AL$46*'Dashboard (HIDE)'!$K4)+('Seed, Fertilizer & Chemical'!$AO$46*'Dashboard (HIDE)'!$L4)+'Seed, Fertilizer & Chemical'!$Z$46","v":198.58961086664004},{"$f":"('Seed, Fertilizer & Chemical'!$U$47*'Dashboard (HIDE)'!$I4)+('Seed, Fertilizer & Chemical'!$AF$47*'Dashboard (HIDE)'!$H4)+('Seed, Fertilizer & Chemical'!$AI$47*'Dashboard (HIDE)'!$J4)+('Seed, Fertilizer & Chemical'!$AL$47*'Dashboard (HIDE)'!$K4)+('Seed, Fertilizer & Chemical'!$AO$47*'Dashboard (HIDE)'!$L4)+'Seed, Fertilizer & Chemical'!$Z$47","v":52.919652847077323},{"$f":"('Seed, Fertilizer & Chemical'!$U$45*'Dashboard (HIDE)'!$I4)+('Seed, Fertilizer & Chemical'!$AF$45*'Dashboard (HIDE)'!$H4)+('Seed, Fertilizer & Chemical'!$AI$45*'Dashboard (HIDE)'!$J4)+('Seed, Fertilizer & Chemical'!$AL$45*'Dashboard (HIDE)'!$K4)+('Seed, Fertilizer & Chemical'!$AO$45*'Dashboard (HIDE)'!$L4)+'Seed, Fertilizer & Chemical'!$Z$45","v":245.40176238076964}]
["2022-01-28",18.25,10.1,15.5,6.25,null,null,1300,2200,1300,1000,850,{"$f":"(Summary!$C$36*'Dashboard (HIDE)'!B5)-(Summary!$C$30-Summary!$C$5+'Dashboard (HIDE)'!S5)","v":520.79188956008409},{"$f":"(Summary!$D$36*'Dashboard (HIDE)'!C5)-(Summary!$D$30-Summary!$D$5+'Dashboard (HIDE)'!T5)","v":29.515197250774122},{"$f":"(Summary!$E$36*'Dashboard (HIDE)'!D5)-(Summary!$E$30-Summary!$E$5+'Dashboard (HIDE)'!U5)","v":339.06766574672201},{"$f":"(Summary!$F$36*'Dashboard (HIDE)'!E5)-(Summary!$F$30-Summary!$F$5+'Dashboard (HIDE)'!V5)","v":-261.84450647414701},{"$f":"(Summary!$G$36*'Dashboard (HIDE)'!F5)-(Summary!$G$30-Summary!$G$5+'Dashboard (HIDE)'!W5)","v":-510.45451147386592},{"$f":"(Summary!$H$36*'Dashboard (HIDE)'!G5)-(Summary!$H$30-Summary!$H$5+'Dashboard (HIDE)'!X5)","v":-724.70243010852926},{"$f":"('Seed, Fertilizer & Chemical'!$U$38*'Dashboard (HIDE)'!$I5)+('Seed, Fertilizer & Chemical'!$AF$38*'Dashboard (HIDE)'!$H5)+('Seed, Fertilizer & Chemical'!$AI$38*'Dashboard (HIDE)'!$J5)+('Seed, Fertilizer & Chemical'!$AL$38*'Dashboard (HIDE)'!$K5)+('Seed, Fertilizer & Chemical'!$AO$38*'Dashboard (HIDE)'!$L5)+'Seed, Fertilizer & Chemical'!$Z$38","v":183.85415579372633},{"$f":"('Seed, Fertilizer & Chemical'!$U$40*'Dashboard (HIDE)'!$I5)+('Seed, Fertilizer & Chemical'!$AF$40*'Dashboard (HIDE)'!$H5)+('Seed, Fertilizer & Chemical'!$AI$40*'Dashboard (HIDE)'!$J5)+('Seed, Fertilizer & Chemical'!$AL$40*'Dashboard (HIDE)'!$K5)+('Seed, Fertilizer & Chemical'!$AO$40*'Dashboard (HIDE)'!$L5)+'Seed, Fertilizer & Chemical'!$Z$40","v":190.18250770497639},{"$f":"('Seed, Fertilizer & Chemical'!$U$39*'Dashboard (HIDE)'!$I5)+('Seed, Fertilizer & Chemical'!$AF$39*'Dashboard (HIDE)'!$H5)+('Seed, Fertilizer & Chemical'!$AI$39*'Dashboard (HIDE)'!$J5)+('Seed, Fertilizer & Chemical'!$AL$39*'Dashboard (HIDE)'!$K5)+('Seed, Fertilizer & Chemical'!$AO$39*'Dashboard (HIDE)'!$L5)+'Seed, Fertilizer & Chemical'!$Z$39","v":202.83921152747652},{"$f":"('Seed, Fertilizer & Chemical'!$U$46*'Dashboard (HIDE)'!$I5)+('Seed, Fertilizer & Chemical'!$AF$46*'Dashboard (HIDE)'!$H5)+('Seed, Fertilizer & Chemical'!$AI$46*'Dashboard (HIDE)'!$J5)+('Seed, Fertilizer & Chemical'!$AL$46*'Dashboard (HIDE)'!$K5)+('Seed, Fertilizer & Chemical'!$AO$46*'Dashboard (HIDE)'!$L5)+'Seed, Fertilizer & Chemical'!$Z$46","v":209.28055182795754},{"$f":"('Seed, Fertilizer & Chemical'!$U$47*'Dashboard (HIDE)'!$I5)+('Seed, Fertilizer & Chemical'!$AF$47*'Dashboard (HIDE)'!$H5)+('Seed, Fertilizer & Chemical'!$AI$47*'Dashboard (HIDE)'!$J5)+('Seed, Fertilizer & Chemical'!$AL$47*'Dashboard (HIDE)'!$K5)+('Seed, Fertilizer & Chemical'!$AO$47*'Dashboard (HIDE)'!$L5)+'Seed, Fertilizer & Chemical'!$Z$47","v":52.919652847077323},{"$f":"('Seed, Fertilizer & Chemical'!$U$45*'Dashboard (HIDE)'!$I5)+('Seed, Fertilizer & Chemical'!$AF$45*'Dashboard (HIDE)'!$H5)+('Seed, Fertilizer & Chemical'!$AI$45*'Dashboard (HIDE)'!$J5)+('Seed, Fertilizer & Chemical'!$AL$45*'Dashboard (HIDE)'!$K5)+('Seed, Fertilizer & Chemical'!$AO$45*'Dashboard (HIDE)'!$L5)+'Seed, Fertilizer & Chemical'!$Z$45","v":256.07929042738397}]
["2022-02-04",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(Summary!$C$36*'Dashboard (HIDE)'!B6)-(Summary!$C$30-Summary!$C$5+'Dashboard (HIDE)'!S6)","v":-481.60395464618955},{"$f":"(Summary!$D$36*'Dashboard (HIDE)'!C6)-(Summary!$D$30-Summary!$D$5+'Dashboard (HIDE)'!T6)","v":-487.30229504424949},{"$f":"(Summary!$E$36*'Dashboard (HIDE)'!D6)-(Summary!$E$30-Summary!$E$5+'Dashboard (HIDE)'!U6)","v":-481.09312272580144},{"$f":"(Summary!$F$36*'Dashboard (HIDE)'!E6)-(Summary!$F$30-Summary!$F$5+'Dashboard (HIDE)'!V6)","v":-458.81395464618947},{"$f":"(Summary!$G$36*'Dashboard (HIDE)'!F6)-(Summary!$G$30-Summary!$G$5+'Dashboard (HIDE)'!W6)","v":-457.5348586267886},{"$f":"(Summary!$H$36*'Dashboard (HIDE)'!G6)-(Summary!$H$30-Summary!$H$5+'Dashboard (HIDE)'!X6)","v":-468.62313968114529},{"$f":"('Seed, Fertilizer & Chemical'!$U$38*'Dashboard (HIDE)'!$I6)+('Seed, Fertilizer & Chemical'!$AF$38*'Dashboard (HIDE)'!$H6)+('Seed, Fertilizer & Chemical'!$AI$38*'Dashboard (HIDE)'!$J6)+('Seed, Fertilizer & Chemical'!$AL$38*'Dashboard (HIDE)'!$K6)+('Seed, Fertilizer & Chemical'!$AO$38*'Dashboard (HIDE)'!$L6)+'Seed, Fertilizer & Chemical'!$Z$38","v":0},{"$f":"('Seed, Fertilizer & Chemical'!$U$40*'Dashboard (HIDE)'!$I6)+('Seed, Fertilizer & Chemical'!$AF$40*'Dashboard (HIDE)'!$H6)+('Seed, Fertilizer & Chemical'!$AI$40*'Dashboard (HIDE)'!$J6)+('Seed, Fertilizer & Chemical'!$AL$40*'Dashboard (HIDE)'!$K6)+('Seed, Fertilizer & Chemical'!$AO$40*'Dashboard (HIDE)'!$L6)+'Seed, Fertilizer & Chemical'!$Z$40","v":0},{"$f":"('Seed, Fertilizer & Chemical'!$U$39*'Dashboard (HIDE)'!$I6)+('Seed, Fertilizer & Chemical'!$AF$39*'Dashboard (HIDE)'!$H6)+('Seed, Fertilizer & Chemical'!$AI$39*'Dashboard (HIDE)'!$J6)+('Seed, Fertilizer & Chemical'!$AL$39*'Dashboard (HIDE)'!$K6)+('Seed, Fertilizer & Chemical'!$AO$39*'Dashboard (HIDE)'!$L6)+'Seed, Fertilizer & Chemical'!$Z$39","v":0},{"$f":"('Seed, Fertilizer & Chemical'!$U$46*'Dashboard (HIDE)'!$I6)+('Seed, Fertilizer & Chemical'!$AF$46*'Dashboard (HIDE)'!$H6)+('Seed, Fertilizer & Chemical'!$AI$46*'Dashboard (HIDE)'!$J6)+('Seed, Fertilizer & Chemical'!$AL$46*'Dashboard (HIDE)'!$K6)+('Seed, Fertilizer & Chemical'!$AO$46*'Dashboard (HIDE)'!$L6)+'Seed, Fertilizer & Chemical'!$Z$46","v":0},{"$f":"('Seed, Fertilizer & Chemical'!$U$47*'Dashboard (HIDE)'!$I6)+('Seed, Fertilizer & Chemical'!$AF$47*'Dashboard (HIDE)'!$H6)+('Seed, Fertilizer & Chemical'!$AI$47*'Dashboard (HIDE)'!$J6)+('Seed, Fertilizer & Chemical'!$AL$47*'Dashboard (HIDE)'!$K6)+('Seed, Fertilizer & Chemical'!$AO$47*'Dashboard (HIDE)'!$L6)+'Seed, Fertilizer & Chemical'!$Z$47","v":0},{"$f":"('Seed, Fertilizer & Chemical'!$U$45*'Dashboard (HIDE)'!$I6)+('Seed, Fertilizer & Chemical'!$AF$45*'Dashboard (HIDE)'!$H6)+('Seed, Fertilizer & Chemical'!$AI$45*'Dashboard (HIDE)'!$J6)+('Seed, Fertilizer & Chemical'!$AL$45*'Dashboard (HIDE)'!$K6)+('Seed, Fertilizer & Chemical'!$AO$45*'Dashboard (HIDE)'!$L6)+'Seed, Fertilizer & Chemical'!$Z$45","v":0}]
["2022-02-11"]
["2022-02-18"]
["2022-02-25"]
["2022-03-04"]
["2022-03-11"]
["2022-03-18"]
["2022-03-25"]
["2022-04-01"]
["2022-04-08"]
["2022-04-15"]
["2022-04-22"]
["2022-04-29"]