{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Introduction","Summary","Establishment Summary","Risk Analysis","Forage Insurance","DATA (HIDE)","Chart data (HIDE)","Charts","Production","Seed, Fertilizer & Chemical","Op. Cost Input","Fixed Cost Input","Assumptions","Calculator (HIDE)"],"not_rendered":{"charts":24,"images":3,"macros":1,"external_links":1,"defined_names":129,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Introduction","index":0,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,1,54,9],[4,0,4,9],[5,0,5,9],[25,1,27,9],[30,1,33,9],[15,1,22,9],[6,0,6,9]]}
[]
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
[]
["Guidelines For Estimating"]
[{"$f":"\"Hay Production Costs - \"&J12","v":"Hay Production Costs - 2024"}]
["Round Bale Hay and Silage"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Date:  January,",2024]
[]
[null,null,null,null,null,null,null,null,null,"**revised 2024 MASC data**"]
[]
[null,"This guide is designed to provide planning information and a format for calculating the costs of producing a forage crop of 100% alfalfa or alfalfa grass mixture for the purpose of feeding livestock or export 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 managmement costs, nor do they necessarily represent the average cost of production in Manitoba.  \n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"The assumptions on which the costs were calculated are clearly defined in the supporting pages.  They were developed using a combination of recommended practices and methods followed by many producers. "]
[]
[]
[]
[]
[null,"These budgets may be adjusted by putting in your own figures.  As a producer, you are encouraged to calculate your own costs of production for your alfalfa hay crops.  On each farm, costs and yields differ due to soil type, climate and agronomic practices."]
[]
[]
[]
[]
[null,"This tool is available as an Excel worksheet at: "]
[]
[]
[]
[]
[]
[]
[]
[null,"                                                                                          is also available to help"]
[null,"determine machinery costs."]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and use of this information is the responsibility of the user. If you need help with a budget, contact a Farm Management Specialist."]

{"sheet":"Summary","index":1,"n_rows":80,"n_cols":31,"rows_kept":80,"cut":false,"hidden":false,"merged":[[66,10,66,12],[2,10,2,13],[38,0,38,14],[4,22,4,24],[63,0,63,14],[3,2,3,4],[3,18,3,20],[4,26,4,28],[4,10,4,12],[65,10,65,13],[4,2,4,4],[4,6,4,8],[4,18,4,20],[65,6,65,9],[65,18,65,21],[65,22,65,24],[38,16,38,30],[63,16,63,30],[79,0,80,14],[72,16,73,30],[74,16,75,30],[79,16,80,30],[76,0,77,14],[76,16,77,30],[0,0,0,14],[0,16,0,30],[2,26,2,29],[72,0,73,14],[74,0,75,14],[2,2,2,4],[2,6,2,8],[2,18,2,20],[2,22,2,24],[65,26,65,28],[66,2,66,4],[66,6,66,8],[66,18,66,20],[66,26,66,28],[66,22,66,24],[65,2,65,5]]}
[{"$f":"\"Dry Hay Production Costs - \"&Introduction!J12&\"\"","v":"Dry Hay Production Costs - 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Baled Silage Production Costs - \"&Introduction!J12&\"\"","v":"Baled Silage Production Costs - 2024"}]
[]
[null,null,"Alfalfa Hay",null,null,null,"Alfalfa-Grass Hay",null,null,null,"Greenfeed Hay",null,null,null,null,null,null,null,"Alfalfa Baled Silage",null,null,null,"Alfalfa-Grass Baled Silage",null,null,null,"Greenfeed Baled Silage"]
[null,null,{"$f":"\"Annual (Years 2 to \"&Production!D24+1&\")\"","v":"Annual (Years 2 to 5)"},null,null,null,null,{"$f":"\"Annual (Years 2 to \"&Production!E24+1&\")\"","v":"Annual (Years 2 to 8)"},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Annual (Years 2 to \"&Production!D24+1&\")\"","v":"Annual (Years 2 to 5)"},null,null,null,null,{"$f":"\"Annual (Years 2 to \"&Production!E24+1&\")\"","v":"Annual (Years 2 to 8)"}]
[null,null,"Production Costs",null,null,null,"Production Costs",null,null,null,"Production Costs",null,null,null,null,null,null,null,"Production Costs",null,null,null,"Production Costs",null,null,null,"Production Costs"]
[null,null,null,"(as fed)","(Dry Matter-DM)",null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)",null,null,null,null,null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)"]
[null,null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"Your Farm",null,null,null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"Your Farm"]
["A.  Operating Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A.  Operating Costs"]
[null,"Forage Seed & Treatment"," -",null,null,null," -",null,null,null," -",null,null,null,null,null,null,"Forage Seed & Treatment"," -",null,null,null," -",null,null,null," -"]
[null,"Nurse Crop Seed"," -",null,null,null," -",null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J10","v":30},null,null,null,null,null,null,"Nurse Crop Seed"," -",null,null,null," -",null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J10","v":30}]
[null,"Establishment (amortized)",{"$f":"SUM(-'Establishment Summary'!C47/Production!D24)","v":39.397913362040171},1,null,null,{"$f":"SUM(-'Establishment Summary'!E47/Production!E24)","v":36.318167348540101},2,null,null," -",null,null,null,null,null,null,"Establishment (amortized)",{"$f":"SUM(-'Establishment Summary'!G47/Production!H24)","v":70.292116288315242},1,null,null,{"$f":"SUM(-'Establishment Summary'!I47/Production!I24)","v":46.833660274889098},2,null,null," -"]
[null,"Fertilizer",{"$f":"'Seed, Fertilizer & Chemical'!O28","v":106.25364912990787},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O30","v":83.777335036066773},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O33","v":88.050350483346335},null,null,null,null,null,null,"Fertilizer",{"$f":"'Seed, Fertilizer & Chemical'!O28","v":106.25364912990787},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O30","v":83.777335036066773},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!O33","v":88.050350483346335}]
[null,"Herbicide/Insecticide",{"$f":"'Seed, Fertilizer & Chemical'!J46","v":0},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J49","v":0},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J52","v":16},null,null,null,null,null,null,"Herbicide/Insecticide",{"$f":"'Seed, Fertilizer & Chemical'!J46","v":0},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J49","v":0},null,null,null,{"$f":"'Seed, Fertilizer & Chemical'!J52","v":16}]
[null,"Fuel",{"$f":"'Op. Cost Input'!E15","v":14.139999999999999},null,null,null,{"$f":"'Op. Cost Input'!G15","v":9.8559999999999999},null,null,null,{"$f":"'Op. Cost Input'!H15","v":16.688000000000002},null,null,null,null,null,null,"Fuel",{"$f":"'Op. Cost Input'!E15+(Production!H23*0.1*'Op. Cost Input'!E8)","v":15.105999999999998},null,null,null,{"$f":"'Op. Cost Input'!M15","v":11.858000000000001},null,null,null,{"$f":"'Op. Cost Input'!N15","v":18.690000000000001}]
[null,"Machinery Operating",{"$f":"'Fixed Cost Input'!J3*'Op. Cost Input'!$E$4","v":13.282500000000001},null,null,null,{"$f":"'Fixed Cost Input'!J3*'Op. Cost Input'!$E$4","v":13.282500000000001},null,null,null,{"$f":"'Fixed Cost Input'!J3*'Op. Cost Input'!$E$4","v":13.282500000000001},null,null,null,null,null,null,"Machinery Operating",{"$f":"('Fixed Cost Input'!J3+'Fixed Cost Input'!J17)*'Op. Cost Input'!$E$4","v":17.94916666666667},null,null,null,{"$f":"('Fixed Cost Input'!J3+'Fixed Cost Input'!J17)*'Op. Cost Input'!$E$4","v":17.94916666666667},null,null,null,{"$f":"('Fixed Cost Input'!J3+'Fixed Cost Input'!J17)*'Op. Cost Input'!$E$4","v":17.94916666666667}]
[null,"Machinery Lease",{"$f":"'Fixed Cost Input'!D16","v":2.4},null,null,null,{"$f":"'Fixed Cost Input'!D16","v":2.4},null,null,null,{"$f":"'Fixed Cost Input'!D16","v":2.4},null,null,null,null,null,null,"Machinery Lease",{"$f":"'Fixed Cost Input'!D16","v":2.4},null,null,null,{"$f":"'Fixed Cost Input'!D16","v":2.4},null,null,null,{"$f":"'Fixed Cost Input'!D16","v":2.4}]
[null,"Rental and Custom",{"$f":"'Op. Cost Input'!E30","v":14},null,null,null,{"$f":"'Op. Cost Input'!G30","v":11.16},null,null,null,{"$f":"'Op. Cost Input'!H30","v":11.32},null,null,null,null,null,null,"Rental and Custom",{"$f":"'Op. Cost Input'!K30","v":20.669999999999998},null,null,null,{"$f":"'Op. Cost Input'!M30","v":16.350000000000001},null,null,null,{"$f":"'Op. Cost Input'!N30","v":16.559999999999999}]
[null,"Crop Insurance",{"$f":"'Op. Cost Input'!E19","v":32.17},null,null,null,{"$f":"'Op. Cost Input'!G19","v":9.2200000000000006},null,null,null,{"$f":"'Op. Cost Input'!H19","v":17.149999999999999},null,null,null,null,null,null,"Crop Insurance",{"$f":"'Op. Cost Input'!K19","v":32.17},null,null,null,{"$f":"'Op. Cost Input'!M19","v":9.2200000000000006},null,null,null,{"$f":"'Op. Cost Input'!N19","v":17.149999999999999}]
[null,"Twine/Net Wrap",{"$f":"SUM('Op. Cost Input'!L3/'Op. Cost Input'!L4)*Production!D23","v":5.64},null,null,null,{"$f":"SUM('Op. Cost Input'!L3/'Op. Cost Input'!L4)*Production!E23","v":4.4400000000000004},null,null,null,{"$f":"SUM('Op. Cost Input'!L3/'Op. Cost Input'!L4)*Production!F23","v":4.5599999999999996},null,null,null,null,null,null,"Twine/Net Wrap",{"$f":"SUM(('Op. Cost Input'!L3/'Op. Cost Input'!L4))*Production!H23","v":8.2799999999999994},null,null,null,{"$f":"SUM(('Op. Cost Input'!L3/'Op. Cost Input'!L4))*Production!I23","v":6.6},null,null,null,{"$f":"SUM(('Op. Cost Input'!L3/'Op. Cost Input'!L4))*Production!J23","v":6.6}]
[null,"Plastic Silage Wrap"," -",null,null,null," -",null,null,null," -",null,null,null,null,null,null,"Plastic Silage Wrap",{"$f":"SUM(('Op. Cost Input'!L6/('Op. Cost Input'!L8)))*Production!H23","v":29.154929577464788},null,null,null,{"$f":"SUM(('Op. Cost Input'!L6/('Op. Cost Input'!L8)))*Production!I23","v":23.239436619718308},null,null,null,{"$f":"SUM(('Op. Cost Input'!L6/('Op. Cost Input'!L8)))*Production!J23","v":23.239436619718308}]
[null,"Other Costs",{"$f":"'Op. Cost Input'!E21","v":2},null,null,null,{"$f":"'Op. Cost Input'!G21","v":2},null,null,null,{"$f":"'Op. Cost Input'!H21","v":2},null,null,null,null,null,null,"Other Costs",{"$f":"'Op. Cost Input'!K21","v":2},null,null,null,{"$f":"'Op. Cost Input'!M21","v":2},null,null,null,{"$f":"'Op. Cost Input'!N21","v":2}]
[null,"Land Taxes",{"$f":"'Op. Cost Input'!$E$6","v":10},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":10},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":10},null,null,null,null,null,null,"Land Taxes",{"$f":"'Op. Cost Input'!$E$6","v":10},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":10},null,null,null,{"$f":"'Op. Cost Input'!$E$6","v":10}]
[null,"Interest on Operating",{"$f":"ROUND(SUM(C9:C22)/2*('Op. Cost Input'!$E$3),2)","v":10.77},null,null,null,{"$f":"ROUND(SUM(G9:G22)/2*('Op. Cost Input'!$E$3),2)","v":8.2100000000000009},null,null,null,{"$f":"ROUND(SUM(K9:K22)/2*('Op. Cost Input'!$E$3),2)","v":9.52},null,null,null,null,null,null,"Interest on Operating",{"$f":"ROUND(SUM(S9:S22)/2*('Op. Cost Input'!$E$3),2)","v":14.14},null,null,null,{"$f":"ROUND(SUM(W9:W22)/2*('Op. Cost Input'!$E$3),2)","v":10.36},null,null,null,{"$f":"ROUND(SUM(AA9:AA22)/2*('Op. Cost Input'!$E$3),2)","v":11.19}]
[null,"Total Operating",{"$f":"SUM(C9:C23)","v":250.05406249194803},null,null,null,{"$f":"SUM(G9:G23)","v":190.66400238460687},null,null,null,{"$f":"SUM(K9:K23)","v":220.97085048334634},null,null,null,{"$f":"IF(SUM(O9:O23)=0,\"\",SUM(O9:O23))","v":""},null,null,"Total Operating",{"$f":"SUM(S9:S23)","v":328.41586166235453},null,null,null,{"$f":"SUM(W9:W23)","v":240.58759859734084},null,null,null,{"$f":"SUM(AA9:AA23)","v":259.8289537697313},null,null,null,{"$f":"IF(SUM(AE9:AE23)=0,\"\",SUM(AE9:AE23))","v":""}]
[null,null,null,null,null,null,"",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,""]
["B.   Fixed Costs",null,null,null,null,null,"",null,null,null,"",null,null,null,null,null,"B.   Fixed Costs",null,null,null,null,null,"",null,null,null,""]
[null,"Land Cost",{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,null,null,{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,null,null,{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,null,null,null,null,null,"Land Cost",{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,null,null,{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,null,null,{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664}]
[null,"Machinery Costs",{"$f":"'Fixed Cost Input'!J14","v":55.47005374486713},null,null,null,{"$f":"'Fixed Cost Input'!J14","v":55.47005374486713},null,null,null,{"$f":"'Fixed Cost Input'!J14","v":55.47005374486713},null,null,null,null,null,null,"Machinery Costs",{"$f":"'Fixed Cost Input'!J14+'Fixed Cost Input'!J28","v":75.403318126023777},null,null,null,{"$f":"'Fixed Cost Input'!J14+'Fixed Cost Input'!J28","v":75.403318126023777},null,null,null,{"$f":"'Fixed Cost Input'!J14+'Fixed Cost Input'!J28","v":75.403318126023777}]
[null,"Storage Costs",{"$f":"'Fixed Cost Input'!D15","v":0},null,null,null,{"$f":"'Fixed Cost Input'!D15","v":0},null,null,null,{"$f":"'Fixed Cost Input'!D15","v":0},null,null,null,null,null,null,"Storage Costs",0,null,null,null,0,null,null,null,0]
[null,"Total Fixed ",{"$f":"SUM(C27:C29)","v":135.87550431825281},null,null,null,{"$f":"SUM(G27:G29)","v":135.87550431825281},null,null,null,{"$f":"SUM(K27:K29)","v":135.87550431825281},null,null,null,{"$f":"IF(SUM(O27:O29)=0,\"\",SUM(O27:O29))","v":""},null,null,"Total Fixed ",{"$f":"SUM(S27:S29)","v":155.80876869940943},null,null,null,{"$f":"SUM(W27:W29)","v":155.80876869940943},null,null,null,{"$f":"SUM(AA27:AA29)","v":155.80876869940943},null,null,null,{"$f":"IF(SUM(AE27:AE29)=0,\"\",SUM(AE27:AE29))","v":""}]
[null,"Total Operating & Fixed",{"$f":"+C24+C30","v":385.92956681020087},null,null,null,{"$f":"+G24+G30","v":326.53950670285968},null,null,null,{"$f":"+K24+K30","v":356.84635480159915},null,null,null,{"$f":"IF(OR(O24=\"\",O30=\"\"),\"\",+O24+O30)","v":""},null,null,"Total Operating & Fixed",{"$f":"+S24+S30","v":484.22463036176396},null,null,null,{"$f":"+W24+W30","v":396.39636729675027},null,null,null,{"$f":"+AA24+AA30","v":415.63772246914073},null,null,null,{"$f":"IF(OR(AE24=\"\",AE30=\"\"),\"\",+AE24+AE30)","v":""}]
[]
["C. Labour",null,{"$f":"'Op. Cost Input'!E34","v":32.4},null,null,null,{"$f":"'Op. Cost Input'!G34","v":32.4},null,null,null,{"$f":"'Op. Cost Input'!H34","v":40.5},null,null,null,null,null,"C. Labour",null,{"$f":"'Op. Cost Input'!K34","v":37.799999999999997},null,null,null,{"$f":"'Op. Cost Input'!M34","v":37.799999999999997},null,null,null,{"$f":"'Op. Cost Input'!N34","v":45.9}]
[]
["Total Costs",null,{"$f":"+C31+C33","v":418.32956681020084},{"$f":"SUM(C35/Production!$D$21)","v":119.5227333743431},{"$f":"SUM(C35/Production!$D$22)","v":135.82128792538987},null,{"$f":"+G31+G33","v":358.93950670285966},{"$f":"SUM(G35/Production!$E$21)","v":128.65215294009306},{"$f":"SUM(G35/Production!$E$22)","v":147.10635520609003},null,{"$f":"+K31+K33","v":397.34635480159915},{"$f":"SUM(K35/Production!$F$21)","v":140.40507236805624},{"$f":"SUM(K35/Production!$F$22)","v":163.51701843687206},null,{"$f":"IF(O24=\"\",\"\",SUM(O33+O27+O28+#REF!+O29+O9+O10+O11+O12+O13+O14+O17+O15+O18+O21+O22+O23))","v":""},null,"Total Costs",null,{"$f":"+S31+S33","v":522.02463036176391},{"$f":"SUM(S35/Production!$H$21)","v":75.765548673695776},{"$f":"SUM(S35/Production!$H$22)","v":151.31148706138083},null,{"$f":"+W31+W33","v":434.19636729675028},{"$f":"SUM(W35/Production!$I$21)","v":79.6690582195872},{"$f":"SUM(W35/Production!$I$22)","v":159.04628838708803},null,{"$f":"+AA31+AA33","v":461.5377224691407},{"$f":"SUM(AA35/Production!$J$21)","v":83.611906244409553},{"$f":"SUM(AA35/Production!$J$22)","v":167.22381248881911},null,{"$f":"IF(AE24=\"\",\"\",SUM(AE33+AE27+AE28+#REF!+AE29+AE9+AE10+AE11+AE12+AE13+AE14+AE17+AE15+AE18+AE21+AE22+AE23))","v":""}]
["Total Costs ($/lb.)",null,null,{"$f":"SUM(D35/2000)","v":5.9761366687171552E-2},{"$f":"SUM(E35/2000)","v":6.791064396269493E-2},null,null,{"$f":"SUM(H35/2000)","v":6.4326076470046525E-2},{"$f":"SUM(I35/2000)","v":7.3553177603045014E-2},null,null,{"$f":"SUM(L35/2000)","v":7.0202536184028122E-2},{"$f":"SUM(M35/2000)","v":8.1758509218436026E-2},null,null,null,"Total Costs ($/lb.)",null,null,{"$f":"SUM(T35/2000)","v":3.7882774336847891E-2},{"$f":"SUM(U35/2000)","v":7.565574353069042E-2},null,null,{"$f":"SUM(X35/2000)","v":3.9834529109793598E-2},{"$f":"SUM(Y35/2000)","v":7.9523144193544018E-2},null,null,{"$f":"SUM(AB35/2000)","v":4.1805953122204774E-2},{"$f":"SUM(AC35/2000)","v":8.3611906244409548E-2}]
[{"$f":"\"Total Costs ($/\"&Production!D29&\" lb. bale)\"","v":"Total Costs ($/1500 lb. bale)"},null,{"$f":"C35/Production!$D$23","v":89.006290810681023},null,null,null,{"$f":"G35/Production!$E$23","v":97.010677487259358},null,null,null,{"$f":"K35/Production!$F$23","v":104.56483021094715},null,null,null,null,null,{"$f":"\"Total Costs ($/\"&Production!H29&\" lb. bale)\"","v":"Total Costs ($/2000 lb. bale)"},null,{"$f":"S35/Production!$H$23","v":75.655743530690415},null,null,null,{"$f":"W35/Production!$I$23","v":78.944794053954595},null,null,null,{"$f":"AA35/Production!$J$23","v":83.915949539843766}]
[]
["Profitability & Breakeven Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profitability & Breakeven Analysis"]
[]
["Estimated Farmgate",null,null,"As Fed","DM",null,null,"As Fed","DM",null,null,"As Fed","DM",null,null,null,"Estimated Farmgate",null,null,"As Fed","DM",null,null,"As Fed","DM",null,null,"As Fed","DM"]
[null,"Price $ per ton",null,160,{"$f":"SUM(D45/E43)","v":181.81818181818181},null,null,120,{"$f":"SUM(H45/I43)","v":137.21311475409837},null,null,120,{"$f":"SUM(L45/M43)","v":139.75308641975309},null,null,null,null,"Price $ per ton",null,60,{"$f":"SUM(T45/U43)","v":119.82608695652172},null,null,55,{"$f":"SUM(X45/Y43)","v":109.7985347985348},null,null,55,{"$f":"SUM(AB45/AC43)","v":110.00000000000001}]
[null,"Yield per acre (ton)",null,{"$f":"Production!D21","v":3.5},{"$f":"Production!D22","v":3.08},null,null,{"$f":"Production!E21","v":2.79},{"$f":"Production!E22","v":2.44},null,null,{"$f":"Production!F21","v":2.83},{"$f":"Production!F22","v":2.4300000000000002},null,null,null,null,"Yield per acre (ton)",null,{"$f":"Production!H21","v":6.89},{"$f":"Production!H22","v":3.45},null,null,{"$f":"Production!I21","v":5.45},{"$f":"Production!I22","v":2.73},null,null,{"$f":"Production!J21","v":5.52},{"$f":"Production!J22","v":2.76}]
[null,{"$f":"\"Total Yield (tons/\"&'Fixed Cost Input'!D4&\" acres)\"","v":"Total Yield (tons/300 acres)"},null,{"$f":"SUM(D43*'Fixed Cost Input'!$D$4)","v":1050},{"$f":"SUM(E43*'Fixed Cost Input'!$D$4)","v":924},null,null,{"$f":"SUM(H43*'Fixed Cost Input'!$D$4)","v":837},{"$f":"SUM(I43*'Fixed Cost Input'!$D$4)","v":732},null,null,{"$f":"SUM(L43*'Fixed Cost Input'!$D$4)","v":849},{"$f":"SUM(M43*'Fixed Cost Input'!$D$4)","v":729},null,null,null,null,{"$f":"\"Total Yield (tons/\"&'Fixed Cost Input'!D5&\" acres)\"","v":"Total Yield (tons/300 acres)"},null,{"$f":"SUM(T43*'Fixed Cost Input'!$D$5)","v":2067},{"$f":"SUM(U43*'Fixed Cost Input'!$D$5)","v":1035},null,null,{"$f":"SUM(X43*'Fixed Cost Input'!$D$5)","v":1635},{"$f":"SUM(Y43*'Fixed Cost Input'!$D$5)","v":819},null,null,{"$f":"SUM(AB43*'Fixed Cost Input'!$D$5)","v":1655.9999999999998},{"$f":"SUM(AC43*'Fixed Cost Input'!$D$5)","v":827.99999999999989}]
[null,"Gross Revenue",null,{"$f":"ROUND((D42*D43),2)","v":560},null,null,null,{"$f":"ROUND((H42*H43),2)","v":334.8},null,null,null,{"$f":"ROUND((L42*L43),2)","v":339.6},null,null,{"$f":"IF(OR(O42=\"\",O43=\"\"),\"\",ROUND((O42*O43),2))","v":""},null,null,"Gross Revenue",null,{"$f":"ROUND((T42*T43),2)","v":413.4},null,null,null,{"$f":"ROUND((X42*X43),2)","v":299.75},null,null,null,{"$f":"ROUND((AB42*AB43),2)","v":303.60000000000002},null,null,{"$f":"IF(OR(AE42=\"\",AE43=\"\"),\"\",ROUND((AE42*AE43),2))","v":""}]
[]
[null,null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)",null,null,null,null,null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)",null,null,"(as fed)","(DM)"]
["Marginal Returns ",null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,null,null,"Marginal Returns ",null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton",null,"$/acre","$/ton","$/ton"]
[null,"Over Operating Costs",{"$f":"SUM(D45-C24)","v":309.945937508052},{"$f":"SUM(C49/Production!$D$21)","v":88.555982145157714},{"$f":"SUM(C49/Production!$D$22)","v":100.63179789222467},null,{"$f":"SUM(H45-G24)","v":144.13599761539314},{"$f":"SUM(G49/Production!$E$21)","v":51.661647890821911},{"$f":"SUM(G49/Production!$E$22)","v":59.072130170243092},null,{"$f":"SUM(L45-K24)","v":118.62914951665368},{"$f":"SUM(K49/Production!$F$21)","v":41.9184273910437},{"$f":"SUM(K49/Production!$F$22)","v":48.818580048005629},null,{"$f":"IF(OR(O24=\"\",O45=\"\"),\"\",O45-O24)","v":""},null,null,"Over Operating Costs",{"$f":"SUM(T45-S24)","v":84.984138337645447},{"$f":"SUM(S49/Production!$H$21)","v":12.334417755826626},{"$f":"SUM(S49/Production!$H$22)","v":24.633083576129113},null,{"$f":"SUM(X45-W24)","v":59.162401402659157},{"$f":"SUM(W49/Production!$I$21)","v":10.855486495900763},{"$f":"SUM(W49/Production!$I$22)","v":21.671209305003355},null,{"$f":"SUM(AB45-AA24)","v":43.771046230268723},{"$f":"SUM(AA49/Production!$J$21)","v":7.9295373605559289},{"$f":"SUM(AA49/Production!$J$22)","v":15.859074721111858},null,{"$f":"IF(OR(AE24=\"\",AE45=\"\"),\"\",AE45-AE24)","v":""}]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(D45-C35)","v":141.67043318979916},{"$f":"SUM(C50/Production!$D$21)","v":40.477266625656902},{"$f":"SUM(C50/Production!$D$22)","v":45.996893892791931},null,{"$f":"SUM(H45-G35)","v":-24.139506702859649},{"$f":"SUM(G50/Production!$E$21)","v":-8.6521529400930639},{"$f":"SUM(G50/Production!$E$22)","v":-9.8932404519916588},null,{"$f":"SUM(L45-K35)","v":-57.746354801599125},{"$f":"SUM(K50/Production!$F$21)","v":-20.405072368056228},{"$f":"SUM(K50/Production!$F$22)","v":-23.763932017118979},null,{"$f":"IF(OR(O35=\"\",O45=\"\"),\"\",O45-O35)","v":""},null,null,"Over Total Costs (Net Profit)",{"$f":"SUM(T45-S35)","v":-108.62463036176393},{"$f":"SUM(S50/Production!$H$21)","v":-15.765548673695783},{"$f":"SUM(S50/Production!$H$22)","v":-31.48540010485911},null,{"$f":"SUM(X45-W35)","v":-134.44636729675028},{"$f":"SUM(W50/Production!$I$21)","v":-24.669058219587207},{"$f":"SUM(W50/Production!$I$22)","v":-49.247753588553216},null,{"$f":"SUM(AB45-AA35)","v":-157.93772246914068},{"$f":"SUM(AA50/Production!$J$21)","v":-28.611906244409546},{"$f":"SUM(AA50/Production!$J$22)","v":-57.223812488819092},null,{"$f":"IF(OR(AE35=\"\",AE45=\"\"),\"\",AE45-AE35)","v":""}]
[null,"Operating Expense Ratio",{"$f":"SUM(C24/D45)","v":0.44652511159276437},null,null,null,{"$f":"SUM(G24/H45)","v":0.56948626757648413},null,null,null,{"$f":"SUM(K24/L45)","v":0.65067977174130254},null,null,null,{"$f":"IF(OR(O24=\"\",O45=\"\"),\"\",O24/O45)","v":""},null,null,"Operating Expense Ratio",{"$f":"SUM(S24/T45)","v":0.79442637073622291},null,null,null,{"$f":"SUM(W24/X45)","v":0.80262751825634981},null,null,null,{"$f":"SUM(AA24/AB45)","v":0.85582659344443768},null,null,null,{"$f":"IF(OR(AE24=\"\",AE45=\"\"),\"\",AE24/AE45)","v":""}]
[]
["Breakeven Price ($/ton)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakeven Price ($/ton)"]
[null,"Operating Costs",null,{"$f":"SUM(C24/Production!$D$21)","v":71.444017854842301},{"$f":"SUM(C24/Production!$D$22)","v":81.186383925957145},null,null,{"$f":"SUM(G24/Production!$E$21)","v":68.338352109178089},{"$f":"SUM(G24/Production!$E$22)","v":78.140984583855271},null,null,{"$f":"SUM(K24/Production!$F$21)","v":78.081572608956307},{"$f":"SUM(K24/Production!$F$22)","v":90.93450637174746},null,null,null,null,"Operating Costs",null,{"$f":"SUM(S24/Production!$H$21)","v":47.665582244173372},{"$f":"SUM(S24/Production!$H$22)","v":95.193003380392611},null,null,{"$f":"SUM(W24/Production!$I$21)","v":44.144513504099237},{"$f":"SUM(W24/Production!$I$22)","v":88.127325493531444},null,null,{"$f":"SUM(AA24/Production!$J$21)","v":47.070462639444081},{"$f":"SUM(AA24/Production!$J$22)","v":94.140925278888162}]
[null,"Total Costs",null,{"$f":"SUM(C35/Production!$D$21)","v":119.5227333743431},{"$f":"SUM(C35/Production!$D$22)","v":135.82128792538987},null,null,{"$f":"SUM(G35/Production!$E$21)","v":128.65215294009306},{"$f":"SUM(G35/Production!$E$22)","v":147.10635520609003},null,null,{"$f":"SUM(K35/Production!$F$21)","v":140.40507236805624},{"$f":"SUM(K35/Production!$F$22)","v":163.51701843687206},null,null,null,null,"Total Costs",null,{"$f":"SUM(S35/Production!$H$21)","v":75.765548673695776},{"$f":"SUM(S35/Production!$H$22)","v":151.31148706138083},null,null,{"$f":"SUM(W35/Production!$I$21)","v":79.6690582195872},{"$f":"SUM(W35/Production!$I$22)","v":159.04628838708803},null,null,{"$f":"SUM(AA35/Production!$J$21)","v":83.611906244409553},{"$f":"SUM(AA35/Production!$J$22)","v":167.22381248881911}]
[]
["Breakeven Yield (tons/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakeven Yield (tons/acre)"]
[null,"Operating Costs",null,{"$f":"C24/D42","v":1.5628378905746751},{"$f":"C24/E42","v":1.3752973437057141},null,null,{"$f":"G24/H42","v":1.5888666865383907},{"$f":"G24/I42","v":1.389546492886621},null,null,{"$f":"K24/L42","v":1.8414237540278862},{"$f":"K24/M42","v":1.5811518453313651},null,null,null,null,"Operating Costs",null,{"$f":"S24/T42","v":5.4735976943725753},{"$f":"S24/U42","v":2.7407709790399695},null,null,{"$f":"W24/X42","v":4.374319974497106},{"$f":"W24/Y42","v":2.191173124839835},null,null,{"$f":"AA24/AB42","v":4.7241627958132968},{"$f":"AA24/AC42","v":2.362081397906648}]
[null,"Total Costs",null,{"$f":"C35/D42","v":2.6145597925637554},{"$f":"C35/E42","v":2.3008126174561045},null,null,{"$f":"G35/H42","v":2.991162555857164},{"$f":"G35/I42","v":2.6159271097818921},null,null,{"$f":"K35/L42","v":3.3112196233466595},{"$f":"K35/M42","v":2.8432027154531387},null,null,null,null,"Total Costs",null,{"$f":"S35/T42","v":8.7004105060293977},{"$f":"S35/U42","v":4.3565190487375078},null,null,{"$f":"W35/X42","v":7.8944794053954599},{"$f":"W35/Y42","v":3.954482344354056},null,null,{"$f":"AA35/AB42","v":8.3915949539843773},{"$f":"AA35/AC42","v":4.1957974769921877}]
[]
["Cost of Standing Hay ($/lb.)",null,null,{"$f":"(((SUM(C11+C12+C13+C18+(C21/2)+C22+C27)+(C14*0.05)+(C33*0.05)+ROUND(SUM(C11+C12+C13+C18+(C21/2)+C22+(C14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$D$21)/2000","v":4.0011830437904815E-2},3,null,null,{"$f":"(((SUM(G11+G12+G13+G18+(G21/2)+G22+G27)+(G14*0.05)+(G33*0.05)+ROUND(SUM(G11+G12+G13+G18+(G21/2)+G22+(G14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$E$21)/2000","v":4.1069919884944898E-2},3,null,null,{"$f":"(((SUM(K10+K12+K13+K17+(K15*0.2)+(K16*0.2)+(K21/2)+K22+K27)+(K14*0.4)+(K33*0.2)+ROUND(SUM(K10+K12+K13+K17+(K15*0.2)+(K16*0.2)+(K21/2)+K22+(K14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$F$21)/2000","v":4.6319028455253E-2},4,null,null,null,"Cost of Standing Hay ($/lb.)",null,null,{"$f":"(((SUM(S11+S12+S13+S18+(S21/2)+S22+S27)+(S14*0.05)+(S33*0.05)+ROUND(SUM(S11+S12+S13+S18+(S21/2)+S22+(S14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$H$21)/2000","v":2.2691416254833726E-2},3,null,null,{"$f":"(((SUM(W11+W12+W13+W18+(W21/2)+W22+W27)+(W14*0.05)+(W33*0.05)+ROUND(SUM(W11+W12+W13+W18+(W21/2)+W22+(W14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$I$21)/2000","v":2.206728861324234E-2},3,null,null,{"$f":"(((SUM(AA10+AA12+AA13+AA18+(AA15*0.2)+(AA16*0.2)+(AA21/2)+AA22+AA27)+(AA14*0.4)+(AA33*0.2)+ROUND(SUM(AA10+AA12+AA13+AA18+(AA15*0.2)+(AA16*0.2)+(AA21/2)+AA22+(AA14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$J$21)/2000","v":2.4560709636781284E-2},4]
["Cost of Standing Hay ($/ton)",null,null,{"$f":"(((SUM(C11+C12+C13+C18+(C21/2)+C22+C27)+(C14*0.05)+(C33*0.05)+ROUND(SUM(C11+C12+C13+C18+(C21/2)+C22+(C14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$D$21)","v":80.023660875809625},null,null,null,{"$f":"(((SUM(G11+G12+G13+G18+(G21/2)+G22+G27)+(G14*0.05)+(G33*0.05)+ROUND(SUM(G11+G12+G13+G18+(G21/2)+G22+(G14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$E$21)","v":82.139839769889804},null,null,null,{"$f":"(((SUM(K10+K12+K13+K17+(K15*0.2)+(K16*0.2)+(K21/2)+K22+K27)+(K14*0.4)+(K33*0.2)+ROUND(SUM(K10+K12+K13+K17+(K15*0.2)+(K16*0.2)+(K21/2)+K22+(K14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$F$21)","v":92.638056910505995},null,null,null,null,"Cost of Standing Hay ($/ton)",null,null,{"$f":"(((SUM(S11+S12+S13+S18+(S21/2)+S22+S27)+(S14*0.05)+(S33*0.05)+ROUND(SUM(S11+S12+S13+S18+(S21/2)+S22+(S14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$H$21)","v":45.382832509667452},null,null,null,{"$f":"(((SUM(W11+W12+W13+W18+(W21/2)+W22+W27)+(W14*0.05)+(W33*0.05)+ROUND(SUM(W11+W12+W13+W18+(W21/2)+W22+(W14*0.05))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$I$21)","v":44.13457722648468},null,null,null,{"$f":"(((SUM(AA10+AA12+AA13+AA18+(AA15*0.2)+(AA16*0.2)+(AA21/2)+AA22+AA27)+(AA14*0.4)+(AA33*0.2)+ROUND(SUM(AA10+AA12+AA13+AA18+(AA15*0.2)+(AA16*0.2)+(AA21/2)+AA22+(AA14*0.4))/2*('Op. Cost Input'!$E$3),4))*1)/Production!$J$21)","v":49.121419273562566}]
["On-Farm Harvest Cost ($/ton)",null,null,{"$f":"SUM(D35-D62)","v":39.499072498533479},null,null,null,{"$f":"SUM(H35-H62)","v":46.512313170203257},null,null,null,{"$f":"SUM(L35-L62)","v":47.767015457550244},null,null,null,null,"On-Farm Harvest Cost ($/ton)",null,null,{"$f":"SUM(T35-T62)","v":30.382716164028324},null,null,null,{"$f":"SUM(X35-X62)","v":35.53448099310252},null,null,null,{"$f":"SUM(AB35-AB62)","v":34.490486970846987}]
["TDN & Crude Protein Cost Analysis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TDN & Crude Protein Cost Analysis"]
[]
[null,null,{"$f":"C3","v":"Alfalfa Hay"},null,null,null,{"$f":"G3","v":"Alfalfa-Grass Hay"},null,null,null,{"$f":"K3","v":"Greenfeed Hay"},null,null,null,null,null,null,null,{"$f":"S3","v":"Alfalfa Baled Silage"},null,null,null,{"$f":"W3","v":"Alfalfa-Grass Baled Silage"},null,null,null,{"$f":"AA3","v":"Greenfeed Baled Silage"}]
[null,null,"Nutrient Cost ($/pound DM)",null,null,null,"Nutrient Cost ($/pound DM)",null,null,null,"Nutrient Cost ($/pound DM)",null,null,null,null,null,null,null,"Nutrient Cost ($/pound DM)",null,null,null,"Nutrient Cost ($/pound DM)",null,null,null,"Nutrient Cost ($/pound DM)"]
[null,null,{"$f":"\"TDN (\"&Production!D37&\"%)\"","v":"TDN (61.5%)"},null,{"$f":"\"Crude Protein (\"&Production!D36&\"%)\"","v":"Crude Protein (18.2%)"},null,{"$f":"\"TDN (\"&Production!E37&\"%)\"","v":"TDN (60%)"},null,{"$f":"\"Crude Protein (\"&Production!E36&\"%)\"","v":"Crude Protein (14%)"},null,{"$f":"\"TDN (\"&Production!F37&\"%)\"","v":"TDN (58.4%)"},null,{"$f":"\"Crude Protein (\"&Production!F36&\"%)\"","v":"Crude Protein (9.9%)"},null,null,null,null,null,{"$f":"\"TDN (\"&Production!H37&\"%)\"","v":"TDN (62.5%)"},null,{"$f":"\"Crude Protein (\"&Production!H36&\"%)\"","v":"Crude Protein (18.2%)"},null,{"$f":"\"TDN (\"&Production!I37&\"%)\"","v":"TDN (60.4%)"},null,{"$f":"\"Crude Protein (\"&Production!I36&\"%)\"","v":"Crude Protein (14.6%)"},null,{"$f":"\"TDN (\"&Production!J37&\"%)\"","v":"TDN (60.43%)"},null,{"$f":"\"Crude Protein (\"&Production!J36&\"%)\"","v":"Crude Protein (10.6%)"}]
["Without Storage Loss",null,{"$f":"(($E$35)/((2000*(Production!D37/100))))","v":0.11042381132145518},null,{"$f":"(($E$35)/((2000*(Production!D36/100))))","v":0.37313540638843368},null,{"$f":"(($I$35)/((2000*(Production!E37/100))))","v":0.12258862933840836},null,{"$f":"(($I$35)/((2000*(Production!E36/100))))","v":0.52537984002175009},null,{"$f":"(($M$35)/((2000*(Production!F37/100))))","v":0.13999744729184252},null,{"$f":"(($M$35)/((2000*(Production!F36/100))))","v":0.82584352745894984},null,null,null,"Without Storage Loss",null,{"$f":"(($U$35)/((2000*(Production!H37/100))))","v":0.12104918964910466},null,{"$f":"(($U$35)/((2000*(Production!H36/100))))","v":0.41569089852027702},null,{"$f":"(($Y$35)/((2000*(Production!I37/100))))","v":0.13166083475752319},null,{"$f":"(($Y$35)/((2000*(Production!I36/100))))","v":0.54467906981879466},null,{"$f":"(($AC$35)/((2000*(Production!J37/100))))","v":0.13836158570976265},null,{"$f":"(($AC$35)/((2000*(Production!J36/100))))","v":0.7887915683434864}]
[{"$f":"\"With \"&Production!D30*100&\"% Storage Loss (as fed)\"","v":"With 20% Storage Loss (as fed)"},null,{"$f":"(($E$35)/((2000*(1-Production!D30)*(Production!D37/100))))","v":0.13802976415181897},null,{"$f":"(($E$35)/((2000*(1-Production!D30)*(Production!D36/100))))","v":0.46641925798554212},null,{"$f":"(($I$35)/((2000*(1-Production!D30)*(Production!E37/100))))","v":0.15323578667301044},null,{"$f":"(($I$35)/((2000*(1-Production!D30)*(Production!E36/100))))","v":0.65672480002718758},null,{"$f":"(($M$35)/((2000*(1-Production!D30)*(Production!F37/100))))","v":0.17499680911480314},null,{"$f":"(($M$35)/((2000*(1-Production!D30)*(Production!F36/100))))","v":1.0323044093236873},null,null,null,{"$f":"\"With \"&Production!D30*100&\"% Storage Loss (as fed)\"","v":"With 20% Storage Loss (as fed)"},null,{"$f":"(($U$35)/((2000*(1-Production!H30)*(Production!H37/100))))","v":0.1274201996306365},null,{"$f":"(($U$35)/((2000*(1-Production!H30)*(Production!H36/100))))","v":0.43756936686344949},null,{"$f":"(($Y$35)/((2000*(1-Production!H30)*(Production!I37/100))))","v":0.13859035237634021},null,{"$f":"(($Y$35)/((2000*(1-Production!H30)*(Production!I36/100))))","v":0.57334638928294179},null,{"$f":"(($AC$35)/((2000*(1-Production!H30)*(Production!H37/100))))","v":0.14082005262216346},null,{"$f":"(($M$35)/((2000*(1-Production!H30)*(Production!J36/100))))","v":0.81190177972627642}]
[]
[{"$f":"\"1.  Alfalfa establishment (without nurse crop) net cost of $\"&TEXT(-'Establishment Summary'!C47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!D24&\" hay production years.\"","v":"1.  Alfalfa establishment (without nurse crop) net cost of $157.59 (total cost minus estimated gross revenue) were amortized over 4 hay production years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"1.  Alfalfa establishment (without nurse crop) net cost of $\"&TEXT(-'Establishment Summary'!G47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!H24&\" hay production years.\"","v":"1.  Alfalfa establishment (without nurse crop) net cost of $281.17 (total cost minus estimated gross revenue) were amortized over 4 hay production years."}]
[{"$f":"\"2.  Alfalfa-grass establishment (with oat greenfeed nurse crop) net cost of $\"&TEXT(-'Establishment Summary'!E47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!E24&\" hay production years.\"","v":"2.  Alfalfa-grass establishment (with oat greenfeed nurse crop) net cost of $254.23 (total cost minus estimated gross revenue) were amortized over 7 hay production years."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"2.  Alfalfa-grass establishment (with oat greenfeed nurse crop) net cost of $\"&TEXT(-'Establishment Summary'!I47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!I24&\" hay production years.\"","v":"2.  Alfalfa-grass establishment (with oat greenfeed nurse crop) net cost of $327.84 (total cost minus estimated gross revenue) were amortized over 7 hay production years."}]
[]
[{"$f":"\"3.  Cost of alfalfa and alfalfa-grass standing hay (includes: establishment, fertilizer, pesticide, land taxes, crop insurance, 5% of fuel and labour, 50% of other costs, and  land costs.)\"","v":"3.  Cost of alfalfa and alfalfa-grass standing hay (includes: establishment, fertilizer, pesticide, land taxes, crop insurance, 5% of fuel and labour, 50% of other costs, and  land costs.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"3.  Cost of alfalfa and alfalfa-grass standing silage (includes: establishment, fertilizer, pesticide, land taxes, 5% of fuel and labour, 50% of other costs, and land costs.)\"","v":"3.  Cost of alfalfa and alfalfa-grass standing silage (includes: establishment, fertilizer, pesticide, land taxes, 5% of fuel and labour, 50% of other costs, and land costs.)"}]
[]
[{"$f":"\"4.  Cost of greenfeed standing hay (includes: seed; fertilizer; pesticide; land taxes; crop insurance; 40% of fuel; 20% of labour,machinery lease, and machinery operating; 50% of other costs, and land costs.)\"","v":"4.  Cost of greenfeed standing hay (includes: seed; fertilizer; pesticide; land taxes; crop insurance; 40% of fuel; 20% of labour,machinery lease, and machinery operating; 50% of other costs, and land costs.)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"4.  Cost of greenfeed standing silage (includes: seed; fertilizer; pesticide; land taxes; crop insurance; 40% of fuel; 20% of labour,machinery lease, and machinery operating; 50% of other costs, and land costs.)\"","v":"4.  Cost of greenfeed standing silage (includes: seed; fertilizer; pesticide; land taxes; crop insurance; 40% of fuel; 20% of labour,machinery lease, and machinery operating; 50% of other costs, and land costs.)"}]
[]
[]
["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,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":"Establishment Summary","index":2,"n_rows":64,"n_cols":11,"rows_kept":64,"cut":false,"hidden":false,"merged":[[63,0,64,10],[60,0,61,10],[0,0,0,10],[37,0,37,10],[54,0,55,10],[56,0,57,10],[58,0,59,10]]}
[{"$f":"\"Forage Establishment Cost Summary - \"&Introduction!J12&\"\"","v":"Forage Establishment Cost Summary - 2024"}]
[]
[null,null,"Alfalfa Hay",null,"Alfalfa-Grass Hay",null,"Alfalfa Baled Silage",null,"Alfalfa-Grass Baled Silage"]
[null,null,"Establ. 1",null,"Establ. 2",null,"Establ. 3",null,"Establ. 4"]
[null,null,"$/acre",null,"$/acre",null,"$/acre",null,"$/acre",null,"Your Farm"]
[]
["A.  Operating Costs"]
[null,"Forage Seed & Treatment",{"$f":"'Seed, Fertilizer & Chemical'!J5","v":42.5},null,{"$f":"'Seed, Fertilizer & Chemical'!J7","v":36},null,{"$f":"'Seed, Fertilizer & Chemical'!J5","v":42.5},null,{"$f":"'Seed, Fertilizer & Chemical'!J7","v":36}]
[null,"Nurse Crop Seed"," -",null,{"$f":"'Seed, Fertilizer & Chemical'!J8","v":15},null," -",null,{"$f":"'Seed, Fertilizer & Chemical'!J8","v":15}]
[null,"Establishment (amortized)"," -",null," -",null," -",null," -"]
[null,"Fertilizer",{"$f":"'Seed, Fertilizer & Chemical'!O28","v":106.25364912990787},null,{"$f":"'Seed, Fertilizer & Chemical'!O31","v":99.719167121527889},null,{"$f":"'Seed, Fertilizer & Chemical'!O28","v":106.25364912990787},null,{"$f":"'Seed, Fertilizer & Chemical'!O31","v":99.719167121527889}]
[null,"Herbicide/Insecticide",{"$f":"'Seed, Fertilizer & Chemical'!J47","v":35},null,{"$f":"'Seed, Fertilizer & Chemical'!J50","v":35},null,{"$f":"'Seed, Fertilizer & Chemical'!J47","v":35},null,{"$f":"'Seed, Fertilizer & Chemical'!J50","v":35}]
[null,"Fuel",{"$f":"'Op. Cost Input'!D15","v":22.33},null,{"$f":"'Op. Cost Input'!F15","v":18.27},null,{"$f":"'Op. Cost Input'!D15+(Production!H23*0.1*'Op. Cost Input'!E8)","v":23.295999999999999},null,{"$f":"'Op. Cost Input'!L15","v":19.551279999999998}]
[null,"Machinery Operating",{"$f":"'Fixed Cost Input'!J3*'Op. Cost Input'!$E$4","v":13.282500000000001},null,{"$f":"'Fixed Cost Input'!J3*'Op. Cost Input'!$E$4","v":13.282500000000001},null,{"$f":"'Op. Cost Input'!J15","v":23.764159999999997},null,{"$f":"('Fixed Cost Input'!J3+'Fixed Cost Input'!J17)*'Op. Cost Input'!$E$4","v":17.94916666666667}]
[null,"Machinery Lease",{"$f":"'Fixed Cost Input'!D16","v":2.4},null,{"$f":"'Fixed Cost Input'!D16","v":2.4},null,{"$f":"'Fixed Cost Input'!D16","v":2.4},null,{"$f":"'Fixed Cost Input'!D16","v":2.4}]
[null,"Rental and Custom",{"$f":"'Op. Cost Input'!D30","v":8},null,{"$f":"'Op. Cost Input'!F30","v":7.1999999999999993},null,{"$f":"'Op. Cost Input'!J30","v":11.82},null,{"$f":"'Op. Cost Input'!L30","v":10.56}]
[null,"Crop Insurance",{"$f":"'Op. Cost Input'!D19","v":5},null,{"$f":"'Op. Cost Input'!F19","v":5},null,{"$f":"'Op. Cost Input'!D19","v":5},null,{"$f":"'Op. Cost Input'!F19","v":5}]
[null,"Twine/Net Wrap",{"$f":"SUM('Op. Cost Input'!L3/'Op. Cost Input'!L4)*((Production!D8*2000)/Production!D29)","v":3.1999999999999997},null,{"$f":"SUM('Op. Cost Input'!L3/'Op. Cost Input'!L4)*((Production!E8*2000)/Production!D29)","v":2.88},null,{"$f":"SUM(('Op. Cost Input'!L3/'Op. Cost Input'!L4))*((Production!H8*2000)/Production!H29)","v":4.7279999999999998},null,{"$f":"SUM(('Op. Cost Input'!L3/'Op. Cost Input'!L4))*((Production!I8*2000)/Production!H29)","v":4.2240000000000002}]
[null,"Plastic Silage Wrap"," -",null," -",null,{"$f":"SUM(('Op. Cost Input'!L6/('Op. Cost Input'!L8)))*((Production!H8*2000)/Production!H29)","v":16.64788732394366},null,{"$f":"SUM(('Op. Cost Input'!L6/('Op. Cost Input'!L8)))*((Production!I8*2000)/Production!H29)","v":14.873239436619718}]
[null,"Other Costs",{"$f":"'Op. Cost Input'!D21","v":2},null,{"$f":"'Op. Cost Input'!F21","v":2},null,{"$f":"'Op. Cost Input'!D21","v":2},null,{"$f":"'Op. Cost Input'!F21","v":2}]
[null,"Land Taxes",{"$f":"'Op. Cost Input'!$E$6","v":10},null,{"$f":"'Op. Cost Input'!$E$6","v":10},null,{"$f":"'Op. Cost Input'!$E$6","v":10},null,{"$f":"'Op. Cost Input'!$E$6","v":10}]
[null,"Interest on Operating",{"$f":"ROUND(SUM(C8:C21)/2*('Op. Cost Input'!$E$3),2)","v":11.25},null,{"$f":"ROUND(SUM(E8:E21)/2*('Op. Cost Input'!$E$3),2)","v":11.1},null,{"$f":"ROUND(SUM(G8:G21)/2*('Op. Cost Input'!$E$3),2)","v":12.75},null,{"$f":"ROUND(SUM(I8:I21)/2*('Op. Cost Input'!$E$3),2)","v":12.25}]
[null,"Total Operating",{"$f":"SUM(C8:C22)","v":261.21614912990788},null,{"$f":"SUM(E8:E22)","v":257.8516671215279},null,{"$f":"SUM(G8:G22)","v":296.15969645385155},null,{"$f":"SUM(I8:I22)","v":284.52685322481432},null,{"$f":"IF(SUM(K8:K22)=0,\"\",SUM(K8:K22))","v":""}]
[null,null,"",null,"",null,"",null,""]
["B.   Fixed Costs",null,"",null,"",null,"",null,""]
[null,"Land Cost",{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664},null,{"$f":"'Fixed Cost Input'!D13","v":80.405450573385664}]
[null,"Machinery Costs",{"$f":"'Fixed Cost Input'!J14","v":55.47005374486713},null,{"$f":"'Fixed Cost Input'!J14","v":55.47005374486713},null,{"$f":"'Fixed Cost Input'!J14+'Fixed Cost Input'!J28","v":75.403318126023777},null,{"$f":"'Fixed Cost Input'!J14+'Fixed Cost Input'!J28","v":75.403318126023777}]
[null,"Storage Costs",{"$f":"'Fixed Cost Input'!D15","v":0},null,{"$f":"'Fixed Cost Input'!D15","v":0},null,0,null,0]
[null,"Total Fixed ",{"$f":"SUM(C26:C28)","v":135.87550431825281},null,{"$f":"SUM(E26:E28)","v":135.87550431825281},null,{"$f":"SUM(G26:G28)","v":155.80876869940943},null,{"$f":"SUM(I26:I28)","v":155.80876869940943},null,{"$f":"IF(SUM(K26:K28)=0,\"\",SUM(K26:K28))","v":""}]
[null,"Total Operating & Fixed",{"$f":"+C23+C29","v":397.09165344816068},null,{"$f":"+E23+E29","v":393.7271714397807},null,{"$f":"+G23+G29","v":451.96846515326098},null,{"$f":"+I23+I29","v":440.33562192422374},null,{"$f":"IF(OR(K23=\"\",K29=\"\"),\"\",+K23+K29)","v":""}]
[]
["C. Labour",null,{"$f":"'Op. Cost Input'!D34","v":40.5},null,{"$f":"'Op. Cost Input'!F34","v":40.5},null,{"$f":"'Op. Cost Input'!J34","v":45.9},null,{"$f":"'Op. Cost Input'!L34","v":45.9}]
[]
["Total Costs",null,{"$f":"+C30+C32","v":437.59165344816068},null,{"$f":"+E30+E32","v":434.2271714397807},null,{"$f":"+G30+G32","v":497.86846515326096},null,{"$f":"+I30+I32","v":486.23562192422372},null,{"$f":"IF(K23=\"\",\"\",SUM(K32+K26+K27+#REF!+K28+K8+K9+K10+K11+K12+K13+K16+K14+K17+K20+K21+K22))","v":""}]
[]
["Total Costs ($/lb.)"]
[]
["Profitability & Breakeven Analysis"]
[]
["Estimated Farmgate"]
[null,"Price $ per ton",140,null,100,null,55,null,45]
[null,"Yield per acre (ton)",{"$f":"Production!D8","v":2},null,{"$f":"Production!E8","v":1.8},null,{"$f":"Production!H8","v":3.94},null,{"$f":"Production!I8","v":3.52}]
[null,"Gross Revenue",{"$f":"ROUND((C41*C42),2)","v":280},null,{"$f":"ROUND((E41*E42),2)","v":180},null,{"$f":"ROUND((G41*G42),2)","v":216.7},null,{"$f":"ROUND((I41*I42),2)","v":158.4},null,{"$f":"IF(OR(K41=\"\",K42=\"\"),\"\",ROUND((K41*K42),2))","v":""}]
[]
["Marginal Returns ",null,"$/acre",null,"$/acre",null,"$/acre",null,"$/acre"]
[null,"Over Operating Costs",{"$f":"SUM(C43-C23)","v":18.783850870092124},null,{"$f":"SUM(E43-E23)","v":-77.851667121527896},null,{"$f":"SUM(G43-G23)","v":-79.459696453851564},null,{"$f":"SUM(I43-I23)","v":-126.12685322481431},null,{"$f":"IF(OR(K23=\"\",K43=\"\"),\"\",K43-K23)","v":""}]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(C43-C34)","v":-157.59165344816068},null,{"$f":"SUM(E43-E34)","v":-254.2271714397807},null,{"$f":"SUM(G43-G34)","v":-281.16846515326097},null,{"$f":"SUM(I43-I34)","v":-327.83562192422369},null,{"$f":"IF(OR(K34=\"\",K43=\"\"),\"\",K43-K34)","v":""}]
[]
[null,"Operating Expense Ratio",{"$f":"SUM(C23/C43)","v":0.93291481832109957},null,{"$f":"SUM(E23/E43)","v":1.432509261786266},null,{"$f":"SUM(G23/G43)","v":1.3666806481488305},null,{"$f":"SUM(I23/I43)","v":1.7962553865202924},null,{"$f":"IF(OR(K23=\"\",K43=\"\"),\"\",K23/K43)","v":""}]
[]
["Establishment Cost (amortized)",null,{"$f":"Summary!C11","v":39.397913362040171},null,{"$f":"Summary!G11","v":36.318167348540101},null,{"$f":"Summary!S11","v":70.292116288315242},null,{"$f":"Summary!W11","v":46.833660274889098}]
[null,"Years of Production",{"$f":"Production!D24","v":4},null,{"$f":"Production!E24","v":7},null,{"$f":"Production!H24","v":4},null,{"$f":"Production!I24","v":7}]
[]
[]
[{"$f":"\"1.  Alfalfa hay establishment (without nurse crop) net cost of $\"&TEXT(-C47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!D24&\" hay production years.\"","v":"1.  Alfalfa hay establishment (without nurse crop) net cost of $157.59 (total cost minus estimated gross revenue) were amortized over 4 hay production years."}]
[]
[{"$f":"\"2.  Alfalfa-grass hay establishment (with oat greenfeed nurse crop) net cost of $\"&TEXT(-E47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!E24&\" hay production years.\"","v":"2.  Alfalfa-grass hay establishment (with oat greenfeed nurse crop) net cost of $254.23 (total cost minus estimated gross revenue) were amortized over 7 hay production years."}]
[]
[{"$f":"\"3.  Alfalfa silage establishment (without nurse crop) net cost of $\"&TEXT(-G47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!H24&\" hay production years.\"","v":"3.  Alfalfa silage establishment (without nurse crop) net cost of $281.17 (total cost minus estimated gross revenue) were amortized over 4 hay production years."}]
[]
[{"$f":"\"4.  Alfalfa-grass silage establishment (with oat greenfeed nurse crop) net cost of $\"&TEXT(-I47,\"0.00\")&\" (total cost minus estimated gross revenue) were amortized over \"&Production!I24&\" hay production years.\"","v":"4.  Alfalfa-grass silage establishment (with oat greenfeed nurse crop) net cost of $327.84 (total cost minus estimated gross revenue) were amortized over 7 hay production years."}]
[]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"Risk Analysis","index":3,"n_rows":120,"n_cols":10,"rows_kept":120,"cut":false,"hidden":false,"merged":[[119,0,120,10],[0,0,0,10],[6,7,6,9],[6,3,6,5],[16,0,16,10],[26,0,26,2],[23,5,23,9]]}
["Baled Silage Wrapper Cost Summary ($ per Bale)"]
[]
[]
[null,null,null,"Increase/Decrease # Bales Wrapped per Year",0.25]
[]
[]
[null,null,null,{"$f":"'Chart data (HIDE)'!B46","v":"Alfalfa Baled Silage"},null,null,null,{"$f":"'Chart data (HIDE)'!C46","v":"Alfalfa-Grass Baled Silage"}]
["Based on # Bales Wrapped Per Year",null,null,{"$f":"TEXT((Production!H23/(1+E4))*'Fixed Cost Input'!D5,\"#,###\")","v":"1,656"},{"$f":"TEXT(Production!H23*'Fixed Cost Input'!D5,\"#,###\")","v":"2,070"},{"$f":"TEXT((Production!H23*(1+E4))*'Fixed Cost Input'!D5,\"#,###\")","v":"2,588"},null,{"$f":"TEXT((Production!I23/(1+E4))*'Fixed Cost Input'!D5,\"#,###\")","v":"1,320"},{"$f":"TEXT(Production!I23*'Fixed Cost Input'!D5,\"#,###\")","v":"1,650"},{"$f":"TEXT((Production!I23*(1+E4))*'Fixed Cost Input'!D5,\"#,###\")","v":"2,063"}]
[]
["Cost per Wrapped Silage Bale"]
[null,{"$f":"'Op. Cost Input'!I6","v":"Plastic Silage Wrap Cost"},null,{"$f":"E11","v":4.225352112676056},{"$f":"SUM(('Op. Cost Input'!L6/('Op. Cost Input'!L8)))","v":4.225352112676056},{"$f":"E11","v":4.225352112676056},null,{"$f":"I11","v":4.225352112676056},{"$f":"SUM(('Op. Cost Input'!L6/('Op. Cost Input'!L8)))","v":4.225352112676056},{"$f":"I11","v":4.225352112676056}]
[null,{"$f":"'Op. Cost Input'!I10","v":"Silage Wrapper - Fuel Usage"},null,{"$f":"E12","v":0.36399999999999999},{"$f":"'Op. Cost Input'!L10*'Op. Cost Input'!E8","v":0.36399999999999999},{"$f":"E12","v":0.36399999999999999},null,{"$f":"I12","v":0.36399999999999999},{"$f":"'Op. Cost Input'!L10*'Op. Cost Input'!E8","v":0.36399999999999999},{"$f":"I12","v":0.36399999999999999}]
[null,{"$f":"Summary!B28","v":"Machinery Costs"},null,{"$f":"'Fixed Cost Input'!J28/(Production!H23/(1+E4))","v":3.6110986197747557},{"$f":"'Fixed Cost Input'!J28/Production!H23","v":2.8888788958198046},{"$f":"'Fixed Cost Input'!J28/(Production!H23*(1+E4))","v":2.3111031166558438},null,{"$f":"'Fixed Cost Input'!J28/(Production!I23/(1+E4))","v":4.5302873593537845},{"$f":"'Fixed Cost Input'!J28/Production!I23","v":3.6242298874830281},{"$f":"'Fixed Cost Input'!J28/(Production!I23*(1+E4))","v":2.8993839099864225}]
[null,"Labour (Additional for wrapper only)",null,{"$f":"E14","v":0.78260869565217372},{"$f":"(('Op. Cost Input'!K33-'Op. Cost Input'!E33)/Production!H23)*'Op. Cost Input'!E10","v":0.78260869565217372},{"$f":"E14","v":0.78260869565217372},null,{"$f":"I14","v":0.98181818181818159},{"$f":"(('Op. Cost Input'!L33-'Op. Cost Input'!F33)/Production!I23)*'Op. Cost Input'!E10","v":0.98181818181818159},{"$f":"I14","v":0.98181818181818159}]
[null,"Total ($ per bale)",null,{"$f":"SUM(D11:D14)","v":8.983059428102985},{"$f":"SUM(E11:E14)","v":8.2608397041480348},{"$f":"SUM(F11:F14)","v":7.683063924984074},null,{"$f":"SUM(H11:H14)","v":10.101457653848023},{"$f":"SUM(I11:I14)","v":9.1954001819772664},{"$f":"SUM(J11:J14)","v":8.4705542044806599}]
[]
["Risk & Sensitivity Analysis (Stress Test)"]
[]
["Baseline Values:",null,null,null,null,"Alfalfa",null,"Alfalfa Grass",null,"Greenfeed"]
[null,"Production (Bales per acre)",null,null,null,{"$f":"Production!D23","v":4.7},null,{"$f":"Production!E23","v":3.7},null,{"$f":"Production!F23","v":3.8}]
[null,"Production Cost ($ per bale)",null,null,null,{"$f":"Summary!$C$37","v":89.006290810681023},null,{"$f":"Summary!$G$37","v":97.010677487259358},null,{"$f":"Summary!$K$37","v":104.56483021094715}]
[null,"Production Cost ($ per lb.)",null,null,null,{"$f":"Summary!D36","v":5.9761366687171552E-2},null,{"$f":"Summary!H36","v":6.4326076470046525E-2},null,{"$f":"Summary!L36","v":7.0202536184028122E-2}]
[]
[null,null,null,null,"Amount Added","Changed Cost ($ per bale)"]
["Change in Forage Yield (bales per acre)",null,null,null,-0.75,{"$f":"((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+$E$25)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29","v":17.165498942059916},null,{"$f":"((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+$E$25)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29","v":24.365938056835802},null,{"$f":"((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+$E$25)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29","v":26.1227739383787}]
["Change in Land Value",null,null,{"$f":"\"(from \"&TEXT('Fixed Cost Input'!D3,\"$#,###\")&\")\"","v":"(from $3,000)"},500,{"$f":"(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+$E$26)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+$E$26)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29","v":2.872403448560215},null,{"$f":"(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+$E$26)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+$E$26)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29","v":3.6033735017780475},null,{"$f":"(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+$E$26)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+$E$26)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29","v":3.5524424275479691}]
["Percent Change in Owned Land Equity",null,null,{"$f":"\"(from \"&'Fixed Cost Input'!D6*100&\"%)\"","v":"(from 85%)"},-0.05,{"$f":"(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-$E$27),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+$E$27)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29","v":2.5295463057030703},null,{"$f":"(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-$E$27),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+$E$27)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29","v":3.1732659748963252},null,{"$f":"(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-$E$27),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+$E$27)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29","v":3.1284141589967303}]
["Change in Land Interest Rate",null,null,{"$f":"\"(from \"&ROUND('Fixed Cost Input'!C10*100,3)&\"%)\"","v":"(from 8%)"},1.4999999999999999E-2,{"$f":"(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10+$E$28,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29","v":1.1838320199887875},null,{"$f":"(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10+$E$28,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29","v":1.485093931885576},null,{"$f":"(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10+$E$28,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29","v":1.4641032049331295}]
["Change in Machinery Interest Rate",null,null,{"$f":"\"(from \"&ROUND('Fixed Cost Input'!H10*100,3)&\"%)\"","v":"(from 8.5%)"},1.4999999999999999E-2,{"$f":"(-(Summary!$C$28-'Fixed Cost Input'!$J$12-ROUND((-PMT('Fixed Cost Input'!$H$10+$E$29,'Fixed Cost Input'!$I$10,('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$7),0)+(('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$6)*'Fixed Cost Input'!$J$8)),2))/Production!$D$21)/2000*Production!$D$29","v":0.36748848324275835},null,{"$f":"(-(Summary!$G$28-'Fixed Cost Input'!$J$12-ROUND((-PMT('Fixed Cost Input'!$H$10+$E$29,'Fixed Cost Input'!$I$10,('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$7),0)+(('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$6)*'Fixed Cost Input'!$J$8)),2))/Production!$E$21)/2000*Production!$D$29","v":0.46100705783141727},null,{"$f":"(-(Summary!$K$28-'Fixed Cost Input'!$J$12-ROUND((-PMT('Fixed Cost Input'!$H$10+$E$29,'Fixed Cost Input'!$I$10,('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$7),0)+(('Fixed Cost Input'!$J$3)*('Fixed Cost Input'!$J$6)*'Fixed Cost Input'!$J$8)),2))/Production!$F$21)/2000*Production!$D$29","v":0.45449105701401216}]
["Change in Fertilizer Cost ($ per tonne)",null,null,null,150,{"$f":"(((-Summary!$C$11-(('Establishment Summary'!$C$47+'Establishment Summary'!$C$11-'Seed, Fertilizer & Chemical'!$O$71)/Production!$D$24))+('Seed, Fertilizer & Chemical'!$O$71-'Seed, Fertilizer & Chemical'!$O$28))/Production!$D$21)/2000*Production!$D$29","v":5.3681619002425478},null,{"$f":"(((-Summary!$G$11-(('Establishment Summary'!$E$47+'Establishment Summary'!$E$11-'Seed, Fertilizer & Chemical'!$O$74)/Production!$E$24))+('Seed, Fertilizer & Chemical'!$O$73-'Seed, Fertilizer & Chemical'!$O$30))/Production!$E$21)/2000*Production!$D$29","v":5.0074363361351031},null,{"$f":"(('Seed, Fertilizer & Chemical'!$O$76-'Seed, Fertilizer & Chemical'!$O$33)/Production!$F$21)/2000*Production!$D$29","v":3.9274695972516307}]
[null,null,null,null,{"$f":"\"Total Change in Cost ($ per bale)\"","v":"Total Change in Cost ($ per bale)"},{"$f":"SUM(F25:F30)","v":29.4869310997973},null,{"$f":"SUM(H25:H30)","v":38.096114859362267},null,{"$f":"SUM(J25:J30)","v":38.649694384122171}]
[]
[null,null,null,null,{"$f":"\"'Stress Test' Production Cost ($ per Bale)\"","v":"'Stress Test' Production Cost ($ per Bale)"},{"$f":"F31+(Summary!C37)","v":118.49322191047833},null,{"$f":"H31+(Summary!G37)","v":135.10679234662163},null,{"$f":"J31+(Summary!K37)","v":143.21452459506932}]
[null,null,null,null,{"$f":"\"($ per lb.)\"","v":"($ per lb.)"},{"$f":"SUM(F33/Production!$D$29)","v":7.8995481273652218E-2},null,{"$f":"SUM(H33/Production!$D$29)","v":9.0071194897747758E-2},null,{"$f":"SUM(J33/Production!$D$29)","v":9.547634973004622E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["A. Operating Costs/acre",null,{"$f":"Summary!C24","v":250.05406249194803},null,{"$f":"Summary!G24","v":190.66400238460687},null,{"$f":"Summary!K24","v":220.97085048334634}]
["B. Fixed Costs/acre",null,{"$f":"Summary!C30","v":135.87550431825281},null,{"$f":"Summary!G30","v":135.87550431825281},null,{"$f":"Summary!K30","v":135.87550431825281}]
["Total Costs/acre",null,{"$f":"Summary!C35","v":418.32956681020084},null,{"$f":"Summary!G35","v":358.93950670285966},null,{"$f":"Summary!K35","v":397.34635480159915}]
[]
["Estimated Farmgate"]
[null,"Price $ per unit",{"$f":"Summary!D42","v":160},null,{"$f":"Summary!H42","v":120},null,{"$f":"Summary!L42","v":120}]
[null,"Yield per acre (bu or lb.)",{"$f":"Summary!D43","v":3.5},null,{"$f":"Summary!H43","v":2.79},null,{"$f":"Summary!L43","v":2.83}]
[]
[]
[null,null,null,null,null,"Percent Market Price Change",-0.25]
[null,null,null,null,null,"Percent Crop Yield Change",-0.25]
[]
[]
[null,null,{"$f":"Summary!C3","v":"Alfalfa Hay"},null,{"$f":"Summary!G3","v":"Alfalfa-Grass Hay"},null,{"$f":"Summary!K3","v":"Greenfeed Hay"},null,null,"Your Farm"]
[]
[null,"Market Price ($ per unit)",{"$f":"SUM(C98*(1+$G$102))","v":120},null,{"$f":"SUM(E98*(1+$G$102))","v":90},null,{"$f":"SUM(G98*(1+$G$102))","v":90}]
[null,"Yield (per acre)",{"$f":"ROUND(C99*(1+$G$103),2)","v":2.63},null,{"$f":"ROUND(E99*(1+$G$103),2)","v":2.09},null,{"$f":"ROUND(G99*(1+$G$103),2)","v":2.12}]
[]
[{"$f":"\"Stress Test Scenario = Market Price \"&IF(G102<0,\"Down\",\"Up\")&\" \"&ABS(G102*100)&\"%, and Crop Yield \"&IF(G103<0,\"Down\",\"Up\")&\" \"&ABS(G103*100)&\"%\"","v":"Stress Test Scenario = Market Price Down 25%, and Crop Yield Down 25%"}]
[null,"Gross Revenue / acre",{"$f":"C108*C109","v":315.59999999999997},null,{"$f":"E108*E109","v":188.1},null,{"$f":"G108*G109","v":190.8}]
[null,"Marginal Returns "]
[null,"   Over Operating Costs",{"$f":"SUM(C112-C93)","v":65.545937508051935},null,{"$f":"SUM(E112-E93)","v":-2.56400238460688},null,{"$f":"SUM(G112-G93)","v":-30.170850483346328}]
[null,"   Over Operating & Fixed ",{"$f":"SUM(C112-(C93+C94))","v":-70.329566810200902},null,{"$f":"SUM(E112-(E93+E94))","v":-138.43950670285969},null,{"$f":"SUM(G112-(G93+G94))","v":-166.04635480159914}]
[null,"Net Profit (Loss)",{"$f":"SUM(C112-C95)","v":-102.72956681020088},null,{"$f":"SUM(E112-E95)","v":-170.83950670285967},null,{"$f":"SUM(G112-G95)","v":-206.54635480159914}]
[]
[null,"Operating Expense Ratio",{"$f":"SUM(C93/C112)","v":0.79231325250934115},null,{"$f":"SUM(E93/E112)","v":1.0136310599925937},null,{"$f":"SUM(G93/G112)","v":1.1581281471873497}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"Forage Insurance","index":4,"n_rows":91,"n_cols":13,"rows_kept":91,"cut":false,"hidden":false,"merged":[[74,10,74,12],[37,2,37,3],[4,4,4,5],[0,0,0,12],[3,2,3,3],[4,2,4,3],[27,2,27,3],[27,4,27,5],[4,10,4,11],[4,8,4,9],[4,6,4,7],[3,8,3,11],[3,4,3,7]]}
["AgriInsurance Analysis"]
[]
[]
[null,"Forage Region 6","Basic Hay",null,"Alfalfa Grass - Select Hay",null,null,null,"Alfalfa - Select Hay",null,null,null,"Greenfeed"]
[null,"Risk Area 15",{"$f":"B84","v":"80% Coverage"},null,"More Than 4 Year Stand",null,"4 Years or Less Stand",null,"More Than 4 Year Stand",null,"4 Years or Less Stand"]
[null,"*Based on 2024 MASC data*","Low - $67/tonne","High - $111/tonne","70% Coverage","80% Coverage","70% Coverage","80% Coverage","70% Coverage","80% Coverage","70% Coverage","80% Coverage","80% Coverage"]
[]
["A.","Hay Acres",160,160,160,160,160,160,160,160,160,160,160]
[]
["Coverage"]
["B.","Probable Yield - IC (tons/acre)",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,2,FALSE)","v":1.5509999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,2,FALSE)","v":1.5509999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,2,FALSE)","v":1.3779999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,2,FALSE)","v":1.3779999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,2,FALSE)","v":2.1480000000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,2,FALSE)","v":2.1480000000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,2,FALSE)","v":1.798},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,2,FALSE)","v":1.798},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,2,FALSE)","v":2.4319999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,2,FALSE)","v":2.4319999999999999},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,2,FALSE)","v":1.996}]
["C.",{"$f":"\"Probable Yield (\"&TEXT(Production!D29,\"#,###\")&\" lb. bales/ac)\"","v":"Probable Yield (1,500 lb. bales/ac)"},{"$f":"ROUND((C11*2000)/Production!$D$29,2)","v":2.0699999999999998},{"$f":"ROUND((D11*2000)/Production!$D$29,2)","v":2.0699999999999998},{"$f":"ROUND((E11*2000)/Production!$D$29,2)","v":1.84},{"$f":"ROUND((F11*2000)/Production!$D$29,2)","v":1.84},{"$f":"ROUND((G11*2000)/Production!$D$29,2)","v":2.86},{"$f":"ROUND((H11*2000)/Production!$D$29,2)","v":2.86},{"$f":"ROUND((I11*2000)/Production!$D$29,2)","v":2.4},{"$f":"ROUND((J11*2000)/Production!$D$29,2)","v":2.4},{"$f":"ROUND((K11*2000)/Production!$D$29,2)","v":3.24},{"$f":"ROUND((L11*2000)/Production!$D$29,2)","v":3.24},{"$f":"ROUND((M11*2000)/Production!$D$29,2)","v":2.66}]
["D.",{"$f":"\"Prob. Total No. of \"&TEXT(Production!D29,\"#,###\")&\" lb. Bales\"","v":"Prob. Total No. of 1,500 lb. Bales"},{"$f":"ROUND(C12*C8,0)","v":331},331,294,294,458,458,384,384,518,518,426]
["E.","Premium ($/Acre)",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,5,FALSE)","v":5.68},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,5,FALSE)","v":9.2200000000000006},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,5,FALSE)","v":13.56},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,5,FALSE)","v":19.739999999999998},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,5,FALSE)","v":13.56},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,5,FALSE)","v":19.739999999999998},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,5,FALSE)","v":22.23},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,5,FALSE)","v":32.17},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,5,FALSE)","v":22.23},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,5,FALSE)","v":32.17},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,5,FALSE)","v":16.63}]
["F.","Premium (Total $) = A x C ",{"$f":"C14*C8","v":908.8},1475.2,2169.6,3158.3999999999996,2169.6,3158.3999999999996,3556.8,5147.2000000000007,3556.8,5147.2000000000007,2660.7999999999997]
["G.","Premium Cost (% of Insured) = E/M",{"$f":"C14/C24","v":7.1059468170829976E-2},6.9403421243119948E-2,7.9433100039856513E-2,0.10125924612592486,5.0966051554828154E-2,6.4952089191367413E-2,8.2471800662349729E-2,0.10449221111006342,6.1005873697942602E-2,7.7214696596233909E-2,7.4915646693665724E-2]
[]
["Coverage Calculation"]
["H.","Coverage (tons/acre) = B x %",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,3,FALSE)","v":1.2410000000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,3,FALSE)","v":1.2410000000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,3,FALSE)","v":0.96499999999999997},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,3,FALSE)","v":1.1020000000000001},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,3,FALSE)","v":1.504},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,3,FALSE)","v":1.718},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,3,FALSE)","v":1.2589999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,3,FALSE)","v":1.4379999999999999},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,3,FALSE)","v":1.702},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,3,FALSE)","v":1.946},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,3,FALSE)","v":1.597}]
["I.","Coverage ($/ton)",{"$f":"'DATA (HIDE)'!C9","v":64.410193139860837},{"$f":"'DATA (HIDE)'!C10","v":107.04792662681098},{"$f":"'DATA (HIDE)'!$C$3","v":176.90123467989949},{"$f":"'DATA (HIDE)'!$C$3","v":176.90123467989949},{"$f":"'DATA (HIDE)'!$C$3","v":176.90123467989949},{"$f":"'DATA (HIDE)'!$C$3","v":176.90123467989949},{"$f":"'DATA (HIDE)'!$C$2","v":214.09585325362195},{"$f":"'DATA (HIDE)'!$C$2","v":214.09585325362195},{"$f":"'DATA (HIDE)'!$C$2","v":214.09585325362195},{"$f":"'DATA (HIDE)'!$C$2","v":214.09585325362195},{"$f":"'DATA (HIDE)'!C4","v":139}]
["J.",{"$f":"\"Coverage (\"&TEXT(Production!D29,\"#,###\")&\" lb. bales/acre)\"","v":"Coverage (1,500 lb. bales/acre)"},{"$f":"(2000*C19)/Production!$D$29","v":1.6546666666666667},{"$f":"(2000*D19)/Production!$D$29","v":1.6546666666666667},{"$f":"(2000*E19)/Production!$D$29","v":1.2866666666666666},{"$f":"(2000*F19)/Production!$D$29","v":1.4693333333333334},{"$f":"(2000*G19)/Production!$D$29","v":2.0053333333333332},{"$f":"(2000*H19)/Production!$D$29","v":2.2906666666666666},{"$f":"(2000*I19)/Production!$D$29","v":1.6786666666666668},{"$f":"(2000*J19)/Production!$D$29","v":1.9173333333333333},{"$f":"(2000*K19)/Production!$D$29","v":2.2693333333333334},{"$f":"(2000*L19)/Production!$D$29","v":2.5946666666666665},{"$f":"(2000*M19)/Production!$D$29","v":2.1293333333333333}]
["K.",{"$f":"\"Coverage No. of \"&TEXT(Production!D29,\"#,###\")&\" lb. Bales\"","v":"Coverage No. of 1,500 lb. Bales"},{"$f":"ROUND(C21*C8,0)","v":265},265,206,235,321,367,269,307,363,415,341]
["L.","Coverage ($/bale)",{"$f":"'DATA (HIDE)'!D9","v":48.307644854895628},{"$f":"'DATA (HIDE)'!D10","v":80.285944970108233},{"$f":"'DATA (HIDE)'!$D$3","v":132.67592600992461},{"$f":"'DATA (HIDE)'!$D$3","v":132.67592600992461},{"$f":"'DATA (HIDE)'!$D$3","v":132.67592600992461},{"$f":"'DATA (HIDE)'!$D$3","v":132.67592600992461},{"$f":"'DATA (HIDE)'!$D$2","v":160.57188994021647},{"$f":"'DATA (HIDE)'!$D$2","v":160.57188994021647},{"$f":"'DATA (HIDE)'!$D$2","v":160.57188994021647},{"$f":"'DATA (HIDE)'!$D$2","v":160.57188994021647},{"$f":"'DATA (HIDE)'!D4","v":104.25000000000001}]
["M.","Coverage ($/acre) = H x I",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,4,FALSE)","v":79.933049686567301},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,4,FALSE)","v":132.84647694387243},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,4,FALSE)","v":170.70969146610301},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,4,FALSE)","v":194.94516061724926},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,4,FALSE)","v":266.05945695856883},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,4,FALSE)","v":303.91632118006731},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,4,FALSE)","v":269.54667924631002},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,4,FALSE)","v":307.86983697870835},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,4,FALSE)","v":364.39114223766455},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,4,FALSE)","v":416.63053043154832},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,4,FALSE)","v":221.983}]
["N.","Coverage (Total $) = A x M",{"$f":"C24*C8","v":12789.287949850768},21255.436311019588,27313.550634576481,31191.225698759881,42569.513113371009,48626.611388810772,43127.468679409605,49259.17391659334,58302.582758026329,66660.884869047732,35517.279999999999]
[]
["Indmenity Calculation"]
["O.","Avg. Forage Yield (bales/acre)",1,null,{"$f":"\"(\"&(C28*Production!D29)/2000&\" tons/acre)\"","v":"(0.75 tons/acre)"}]
["P.",{"$f":"\"Avg. Total No. of \"&TEXT(Production!D29,\"#,###\")&\" lb. Bales\"","v":"Avg. Total No. of 1,500 lb. Bales"},{"$f":"$C$28*C8","v":160},160,160,160,160,160,160,160,160,160,160]
["Q.","Percent of Probable Yield",{"$f":"(($C$28*Production!$D$29)/2000)/C11","v":0.48355899419729209},{"$f":"(($C$28*Production!$D$29)/2000)/D11","v":0.48355899419729209},{"$f":"(($C$28*Production!$D$29)/2000)/E11","v":0.54426705370101602},{"$f":"(($C$28*Production!$D$29)/2000)/F11","v":0.54426705370101602},{"$f":"(($C$28*Production!$D$29)/2000)/G11","v":0.34916201117318435},{"$f":"(($C$28*Production!$D$29)/2000)/H11","v":0.34916201117318435},{"$f":"(($C$28*Production!$D$29)/2000)/I11","v":0.41713014460511677},{"$f":"(($C$28*Production!$D$29)/2000)/J11","v":0.41713014460511677},{"$f":"(($C$28*Production!$D$29)/2000)/K11","v":0.30838815789473684},{"$f":"(($C$28*Production!$D$29)/2000)/L11","v":0.30838815789473684},{"$f":"(($C$28*Production!$D$29)/2000)/M11","v":0.37575150300601201}]
["R.","Forage Indemnity (bales/acre) = J - O",{"$f":"IF(C21-$C$28<0,0,C21-$C$28)","v":0.65466666666666673},0.65466666666666673,0.28666666666666663,0.46933333333333338,1.0053333333333332,1.2906666666666666,0.67866666666666675,0.91733333333333333,1.2693333333333334,1.5946666666666665,{"$f":"M21-$C$28","v":1.1293333333333333}]
["S.","Forage Indemnity (tons/acre) = H - O",{"$f":"IF(C19-($C$28*Production!$D$29)/2000<0,0,C19-($C$28*Production!$D$29)/2000)","v":0.4910000000000001},{"$f":"IF(D19-($C$28*Production!$D$29)/2000<0,0,D19-($C$28*Production!$D$29)/2000)","v":0.4910000000000001},{"$f":"IF(E19-($C$28*Production!$D$29)/2000<0,0,E19-($C$28*Production!$D$29)/2000)","v":0.21499999999999997},{"$f":"IF(F19-($C$28*Production!$D$29)/2000<0,0,F19-($C$28*Production!$D$29)/2000)","v":0.35200000000000009},{"$f":"IF(G19-($C$28*Production!$D$29)/2000<0,0,G19-($C$28*Production!$D$29)/2000)","v":0.754},{"$f":"IF(H19-($C$28*Production!$D$29)/2000<0,0,H19-($C$28*Production!$D$29)/2000)","v":0.96799999999999997},{"$f":"IF(I19-($C$28*Production!$D$29)/2000<0,0,I19-($C$28*Production!$D$29)/2000)","v":0.5089999999999999},{"$f":"IF(J19-($C$28*Production!$D$29)/2000<0,0,J19-($C$28*Production!$D$29)/2000)","v":0.68799999999999994},{"$f":"IF(K19-($C$28*Production!$D$29)/2000<0,0,K19-($C$28*Production!$D$29)/2000)","v":0.95199999999999996},{"$f":"IF(L19-($C$28*Production!$D$29)/2000<0,0,L19-($C$28*Production!$D$29)/2000)","v":1.196},{"$f":"M19-($C$28*Production!$D$29)/2000","v":0.84699999999999998}]
["T.","Forage Indemnity (% of coverage)",{"$f":"C32/C19","v":0.39564867042707497},0.39564867042707497,0.22279792746113988,0.31941923774954634,0.50132978723404253,0.56344586728754364,0.4042891183478951,0.47844228094575797,0.55934195064629844,0.61459403905447074,0.53036944270507203]
["U.","Est. Forage Indemnity ($/acre) = I x S",{"$f":"C32*C20","v":31.625404831671677},52.560531973764199,38.033765456178386,62.269234607324634,133.38353094864422,171.2403951701427,108.97478930609356,147.29794703849188,203.81925229744809,256.05864049133186,117.73299999999999]
["V.","Estimated Forage Indemnity = A x U",{"$f":"SUM(C32*C20*C8)","v":5060.0647730674682},8409.6851158022728,6085.4024729885423,9963.077537171941,21341.364951783075,27398.463227222834,17435.966288974967,23567.671526158701,32611.080367591694,40969.382478613101,18837.28]
[]
["Hay Disaster Benefit Calculation"]
["X.","Significant MB hay yield loss","Yes",null,"(more than 20% of the producers insured by AgriInsurance have less than 50% of their long-term probable yield)"]
["Y.",{"$f":"\"Est. HDB ($/acre) = S x $\"&ROUND('DATA (HIDE)'!$C$11,2)&\"/ton\"","v":"Est. HDB ($/acre) = S x $39.92/ton"},{"$f":"IF($C$38=\"Yes\",C32*'DATA (HIDE)'!$C$11,0)","v":19.598842430895125},{"$f":"IF($C$38=\"Yes\",D32*'DATA (HIDE)'!$C$11,0)","v":19.598842430895125},{"$f":"IF($C$38=\"Yes\",E32*'DATA (HIDE)'!$C$11,0)","v":8.5819778465223031},{"$f":"IF($C$38=\"Yes\",F32*'DATA (HIDE)'!$C$11,0)","v":14.050493962678379},{"$f":"IF($C$38=\"Yes\",G32*'DATA (HIDE)'!$C$11,0)","v":30.096796726873567},{"$f":"IF($C$38=\"Yes\",H32*'DATA (HIDE)'!$C$11,0)","v":38.638858397365532},{"$f":"IF($C$38=\"Yes\",I32*'DATA (HIDE)'!$C$11,0)","v":20.31733359944117},{"$f":"IF($C$38=\"Yes\",J32*'DATA (HIDE)'!$C$11,0)","v":27.462329108871369},{"$f":"IF($C$38=\"Yes\",K32*'DATA (HIDE)'!$C$11,0)","v":38.00019958088015},{"$f":"IF($C$38=\"Yes\",L32*'DATA (HIDE)'!$C$11,0)","v":47.739746532282204},"n/a"]
["Z.","Est. Hay Disaster Benefit = A x Y",{"$f":"IF($C$38=\"Yes\",C32*'DATA (HIDE)'!$C$11*C8,0)","v":3135.8147889432203},{"$f":"IF($C$38=\"Yes\",D32*'DATA (HIDE)'!$C$11*D8,0)","v":3135.8147889432203},{"$f":"IF($C$38=\"Yes\",E32*'DATA (HIDE)'!$C$11*E8,0)","v":1373.1164554435686},{"$f":"IF($C$38=\"Yes\",F32*'DATA (HIDE)'!$C$11*F8,0)","v":2248.0790340285407},{"$f":"IF($C$38=\"Yes\",G32*'DATA (HIDE)'!$C$11*G8,0)","v":4815.4874762997706},{"$f":"IF($C$38=\"Yes\",H32*'DATA (HIDE)'!$C$11*H8,0)","v":6182.2173435784853},{"$f":"IF($C$38=\"Yes\",I32*'DATA (HIDE)'!$C$11*I8,0)","v":3250.7733759105872},{"$f":"IF($C$38=\"Yes\",J32*'DATA (HIDE)'!$C$11*J8,0)","v":4393.9726574194192},{"$f":"IF($C$38=\"Yes\",K32*'DATA (HIDE)'!$C$11*K8,0)","v":6080.0319329408239},{"$f":"IF($C$38=\"Yes\",L32*'DATA (HIDE)'!$C$11*L8,0)","v":7638.3594451651525},"n/a"]
[]
["Total Indemnity + HDB"]
["AA.","Est. Indemnity + HDB ($/acre) = U + Y",{"$f":"C39+C34","v":51.224247262566806},72.159374404659332,46.615743302700693,76.319728570003008,163.4803276755178,209.87925356750824,129.29212290553471,174.76027614736324,241.81945187832824,303.79838702361405,{"$f":"M34","v":117.73299999999999}]
["AB.","Est.Indemnity + HDB = V + Z",{"$f":"C40+C35","v":8195.8795620106885},11545.499904745493,7458.5189284321114,12211.156571200481,26156.852428082846,33580.68057080132,20686.739664885554,27961.644183578122,38691.112300532521,48607.741923778252,{"$f":"M35","v":18837.28}]
[]
["Breakeven Calculation"]
[null,"Est. Breakeven yield (tons/acre)",{"$f":"C19-(C14/C20)","v":1.1528152},1.1548703542372882,0.88834705846153839,0.99041231076923086,1.4273470584615384,1.6064123107692307,1.1551680029661016,1.2877402004237288,1.5981680029661016,1.7957402004237288,1.4773597122302158]
[null,"Est. Breakeven yield (bales/acre)",{"$f":"C21-(C14/C23)","v":1.5370869333333335},1.5398271389830509,1.1844627446153846,1.3205497476923078,1.9031294112820512,2.1418830810256408,1.5402240039548023,1.716986933898305,2.130890670621469,2.3943202672316382,1.9698129496402879]
[]
["Costs Not Covered By AgriInsurance"]
[null,"Operating Costs",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,8,FALSE)","v":110.73095269803957},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,8,FALSE)","v":57.817525440734443},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,8,FALSE)","v":19.954310918503865},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,8,FALSE)","v":0},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,8,FALSE)","v":0},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,8,FALSE)","v":0}]
[null,"Operating & Fixed Costs",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,9,FALSE)","v":246.60645701629238},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,9,FALSE)","v":193.69302975898725},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,9,FALSE)","v":155.82981523675667},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,9,FALSE)","v":131.59434608561043},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,9,FALSE)","v":60.480049744290852},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,9,FALSE)","v":22.623185522792369},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,9,FALSE)","v":116.38288756389085},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,9,FALSE)","v":78.059729831492518},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,9,FALSE)","v":21.538424572536314},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,9,FALSE)","v":0},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,9,FALSE)","v":134.86335480159914}]
[null,"Total Costs",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,10,FALSE)","v":279.00645701629236},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,10,FALSE)","v":226.09302975898723},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,10,FALSE)","v":188.22981523675665},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,10,FALSE)","v":163.9943460856104},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,10,FALSE)","v":92.880049744290829},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,10,FALSE)","v":55.023185522792346},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,10,FALSE)","v":148.78288756389082},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,10,FALSE)","v":110.4597298314925},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,10,FALSE)","v":53.938424572536292},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,10,FALSE)","v":1.6990363786525222},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,10,FALSE)","v":175.36335480159914}]
[]
["AgriInsurance Risk Ratio",null,"(AgriInsurance Coverage / Cost)"]
[null,"Operating Costs",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,12,FALSE)","v":0.41923513975819404},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,12,FALSE)","v":0.69675699283756198},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,12,FALSE)","v":0.89534306073019443},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,12,FALSE)","v":1.0224539408545847},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,12,FALSE)","v":1.395436231438562},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,12,FALSE)","v":1.5939889930927191},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,12,FALSE)","v":1.0779536095518931},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,12,FALSE)","v":1.2312130981220193},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,12,FALSE)","v":1.4572494388064512},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,12,FALSE)","v":1.6661618142875172},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,12,FALSE)","v":1.0045804662218556}]
[null,"Total Costs",{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$141:$G$153,13,FALSE)","v":0.22269225926344785},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$141:$O$153,13,FALSE)","v":0.37010826187446266},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$90:$O$102,13,FALSE)","v":0.47559460097943845},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$90:$G$102,13,FALSE)","v":0.54311424899413596},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$74:$O$86,13,FALSE)","v":0.7412375957233942},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$74:$G$86,13,FALSE)","v":0.84670624298722819},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$58:$O$70,13,FALSE)","v":0.64434049283589201},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$58:$G$70,13,FALSE)","v":0.73595045964893779},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$I$42:$O$54,13,FALSE)","v":0.87106236601007803},{"$f":"HLOOKUP($B$4,'DATA (HIDE)'!$A$42:$G$54,13,FALSE)","v":0.99593852188931364},{"$f":"HLOOKUP($B$5,'DATA (HIDE)'!$A$174:$P$186,13,FALSE)","v":0.55866373836709626}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Forage Insurance Indemnity"]
[]
[null,"4 Years or Less Stand","Forage Region 1",null,null,null,"Risk Area 1"]
[null,"More Than 4 Year Stand","Forage Region 2",null,null,null,"Risk Area 2"]
[null,null,"Forage Region 3",null,null,null,"Risk Area 3"]
[null,{"$f":"'DATA (HIDE)'!F9","v":"Low - $71/tonne"},"Forage Region 4",null,null,null,"Risk Area 4"]
[null,{"$f":"'DATA (HIDE)'!F10","v":"High - $118/tonne"},"Forage Region 5",null,null,null,"Risk Area 5"]
[null,null,"Forage Region 6",null,null,null,"Risk Area 6"]
[null,"70% Coverage",null,null,null,null,"Risk Area 7"]
[null,"80% Coverage",null,null,null,null,"Risk Area 8"]
[null,null,null,null,null,null,"Risk Area 9"]
[null,"Yes",null,null,null,null,"Risk Area 10"]
[null,"No",null,null,null,null,"Risk Area 11"]
[null,null,null,null,null,null,"Risk Area 12"]
[null,null,null,null,null,null,"Risk Area 14"]
[null,null,null,null,null,null,"Risk Area 15"]
[null,null,null,null,null,null,"Risk Area 16"]

{"sheet":"DATA (HIDE)","index":5,"n_rows":186,"n_cols":23,"rows_kept":186,"cut":false,"hidden":true,"merged":[[56,9,56,14],[72,9,72,14],[88,9,88,14],[30,1,30,2],[30,3,30,4],[30,5,30,6],[30,7,30,8],[30,9,30,10],[30,11,30,12],[30,13,30,14],[72,1,72,6],[40,1,40,6],[56,1,56,6],[19,5,19,6],[19,7,19,8],[29,5,29,6],[29,7,29,8],[40,9,40,14],[172,1,172,6],[88,1,88,6],[139,1,139,6],[139,9,139,14],[156,1,156,6],[156,9,156,14],[105,9,105,14],[122,1,122,6],[122,9,122,14],[105,1,105,6],[17,20,17,22],[18,20,18,22],[17,17,17,19],[18,17,18,19],[29,9,29,10],[29,11,29,12],[29,13,29,14],[29,15,29,16],[28,9,28,16],[18,13,18,14],[19,13,19,14],[18,15,18,16],[19,15,19,16],[30,15,30,16],[29,1,29,2],[17,1,17,8],[19,9,19,10],[18,1,18,2],[18,3,18,4],[18,7,18,8],[18,9,18,10],[17,9,17,16],[18,5,18,6],[18,11,18,12],[19,11,19,12],[29,3,29,4],[28,1,28,8],[19,1,19,2],[19,3,19,4]]}
["Select Hay - 80%","Dollar Value ($/tonne)","Dollar Value ($/ton)","Dollar Value ($/bale)","***2024 MASC DATA***"]
["Alfalfa",236,{"$f":"SUM(B2/2204.62)*2000","v":214.09585325362195},{"$f":"SUM((C2/2000)*Production!$D$29)","v":160.57188994021647}]
["Alfalfa-Grass",195,{"$f":"SUM(B3/2204.62)*2000","v":176.90123467989949},{"$f":"SUM((C3/2000)*Production!$D$29)","v":132.67592600992461}]
["Greenfeed",null,139,{"$f":"SUM((C4/2000)*Production!$D$29)","v":104.25000000000001}]
["Corn Silage",null,82,{"$f":"SUM((C5/2000)*Production!$D$29)","v":61.5}]
[]
[]
["Basic Hay","Dollar Value ($/tonne)","Dollar Value ($/ton)",null,null,null,null,"Forage Region","Pasture Insurance $/animal"]
["Low Dollar Value",71,{"$f":"SUM(B9/2204.62)*2000","v":64.410193139860837},{"$f":"SUM((C9/2000)*Production!$D$29)","v":48.307644854895628},null,{"$f":"\"Low - $\"&B9&\"/tonne\"","v":"Low - $71/tonne"},null,"Forage Region 1",2.1]
["High Dollar Value",118,{"$f":"SUM(B10/2204.62)*2000","v":107.04792662681098},{"$f":"SUM((C10/2000)*Production!$D$29)","v":80.285944970108233},null,{"$f":"\"High - $\"&B10&\"/tonne\"","v":"High - $118/tonne"},null,"Forage Region 2",2]
["Hay Disaster Benefit Value (HDB)",44,{"$f":"SUM(B11/2204.62)*2000","v":39.916176030336295},{"$f":"SUM((C11/2000)*Production!$D$29)","v":29.93713202275222},null,null,null,"Forage Region 3",2.02]
[null,null,null,null,null,null,null,"Forage Region 4",1.95]
["Alfalfa IPI",{"$f":"Production!D26","v":1},"(Linked to production tab)",null,null,0.7,null,"Forage Region 5",1.95]
["Alfalfa Grass IPI",{"$f":"Production!E26","v":1},null,null,null,0.8,null,"Forage Region 6",2.1]
["Greenfeed IPI",{"$f":"Production!F26","v":1}]
[]
[]
[null,"Select Hay-80%",null,null,null,null,null,null,null,{"$f":"\"Basic Hay Low - $\"&$B$9&\"/tonne\"","v":"Basic Hay Low - $71/tonne"},null,null,null,null,null,null,null,"Greenfeed",null,null,"Silage Corn"]
[null,"Alfalfa",null,"Alfalfa",null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,"Alfalfa",null,"Alfalfa",null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,"D soil zone",null,null,"D soil zone"]
[null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,null,null,0.8,null,null,0.8]
["Forage Region","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Risk Area","Probable Yield (tons)","Premium ($/Acre)","Risk Area","Probable Yield (tons)","Premium ($/Acre)"]
[1,2.1669999999999998,15.2,1.542,{"$f":"C22","v":15.2},1.9470000000000001,10.82,1.3049999999999999,{"$f":"G22","v":10.82},1.3919999999999999,4.3,{"$f":"J22","v":1.3919999999999999},{"$f":"K22","v":4.3},{"$f":"J22","v":1.3919999999999999},{"$f":"K22","v":4.3},{"$f":"J22","v":1.3919999999999999},{"$f":"O22","v":4.3},1,1.996,18.5,1,13.157999999999999,27.7]
[2,1.9179999999999999,21.69,1.3839999999999999,21.69,1.8009999999999999,16.18,1.228,16.18,1.266,3.71,{"$f":"J23","v":1.266},3.71,{"$f":"J23","v":1.266},{"$f":"K23","v":3.71},{"$f":"J23","v":1.266},3.71,2,1.996,20.7,2,13.157999999999999,28.02]
[3,1.8460000000000001,21,1.659,21,1.798,14.56,1.357,14.56,1.3320000000000001,5.51,1.3320000000000001,5.51,1.3320000000000001,5.51,1.3320000000000001,5.51,3,1.996,20.22,3,13.157999999999999,28.02]
[4,2.2200000000000002,18.579999999999998,1.67,18.579999999999998,1.871,14.27,1.3260000000000001,14.27,1.417,4.92,1.417,4.92,1.417,4.92,1.417,4.92,4,1.996,21.92,4,13.157999999999999,28.65]
[5,2.73,17.62,2.056,17.62,2.1669999999999998,24.46,1.5069999999999999,24.46,1.6919999999999999,6.71,1.6919999999999999,6.71,1.6919999999999999,6.71,1.6919999999999999,6.71,5,1.996,20.21,5,13.157999999999999,27.7]
[6,2.206,32.17,1.631,32.17,1.9490000000000001,19.739999999999998,1.25,19.739999999999998,1.407,5.68,1.407,5.68,1.407,5.68,1.407,5.68,6,1.996,20.13,6,13.157999999999999,28.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,1.996,19.8,7,13.157999999999999,28.96]
[null,"Select Hay-70%",null,null,null,null,null,null,null,{"$f":"\"Basic Hay High - $\"&$B$10&\"/tonne\"","v":"Basic Hay High - $118/tonne"},null,null,null,null,null,null,null,8,1.996,22.98,8,13.157999999999999,27.38]
[null,"Alfalfa",null,"Alfalfa",null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,"Alfalfa",null,"Alfalfa",null,"Alfalfa-Grass",null,"Alfalfa-Grass",null,9,1.996,19.48,9,13.157999999999999,27.38]
[null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,"<=4 years",null,">4 years",null,10,1.996,19.23,10,13.157999999999999,27.38]
["Forage Region","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)","Probable Yield (tonnes)","Premium ($/Acre)",11,1.996,19.48,11,13.157999999999999,26.11]
[1,{"$f":"B22","v":2.1669999999999998},10.55,{"$f":"D22","v":1.542},{"$f":"C33","v":10.55},{"$f":"F22","v":1.9470000000000001},7.42,{"$f":"H22","v":1.3049999999999999},{"$f":"G33","v":7.42},{"$f":"J22","v":1.3919999999999999},6.99,{"$f":"L22","v":1.3919999999999999},{"$f":"K33","v":6.99},{"$f":"N22","v":1.3919999999999999},{"$f":"K33","v":6.99},{"$f":"P22","v":1.3919999999999999},{"$f":"O33","v":6.99},12,1.996,18.170000000000002,12,13.157999999999999,27.38]
[2,1.9179999999999999,14.87,1.3839999999999999,14.87,1.8009999999999999,11.1,1.228,11.1,{"$f":"J23","v":1.266},6.02,{"$f":"L23","v":1.266},6.02,1.266,{"$f":"K34","v":6.02},1.266,6.02,14,1.996,17.600000000000001,14,13.157999999999999,28.02]
[3,1.8460000000000001,14.53,1.659,14.53,1.798,10.02,1.357,10.02,{"$f":"J24","v":1.3320000000000001},8.9499999999999993,{"$f":"L24","v":1.3320000000000001},8.9499999999999993,1.3320000000000001,8.9499999999999993,1.3320000000000001,8.9499999999999993,15,1.996,16.63,15,13.157999999999999,25.79]
[4,2.2200000000000002,12.44,1.67,12.44,1.871,9.84,1.3260000000000001,9.84,{"$f":"J25","v":1.417},7.97,1.417,7.97,1.417,7.97,1.417,7.97,16,1.996,15.72,16,13.157999999999999,24.82]
[5,2.73,12.24,2.056,12.24,2.1669999999999998,16.86,1.5069999999999999,16.86,1.6919999999999999,10.89,1.6919999999999999,10.89,1.6919999999999999,10.89,1.6919999999999999,10.89]
[6,2.206,22.23,1.631,22.23,1.9490000000000001,13.56,1.25,13.56,1.407,9.2200000000000006,1.407,9.2200000000000006,1.407,9.2200000000000006,1.407,9.2200000000000006]
[]
["Alfalfa",0.8,null,null,null,null,null,null,"Alfalfa",0.7]
["<=4 years","Forage Region",null,null,null,null,null,null,"<=4 years","Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($B$22*2204.62)/2000*$B$13),3)","v":2.3889999999999998},{"$f":"ROUND((($B$23*2204.62)/2000*$B$13),3)","v":2.1139999999999999},{"$f":"ROUND((($B$24*2204.62)/2000*$B$13),3)","v":2.0350000000000001},{"$f":"ROUND((($B$25*2204.62)/2000*$B$13),3)","v":2.4470000000000001},{"$f":"ROUND((($B$26*2204.62)/2000*$B$13),3)","v":3.0089999999999999},{"$f":"ROUND((($B$27*2204.62)/2000*$B$13),3)","v":2.4319999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($B$33*2204.62)/2000*$B$13),3)","v":2.3889999999999998},{"$f":"ROUND((($B$34*2204.62)/2000*$B$13),3)","v":2.1139999999999999},{"$f":"ROUND((($B$35*2204.62)/2000*$B$13),3)","v":2.0350000000000001},{"$f":"ROUND((($B$36*2204.62)/2000*$B$13),3)","v":2.4470000000000001},{"$f":"ROUND((($B$37*2204.62)/2000*$B$13),3)","v":3.0089999999999999},{"$f":"ROUND((($B$38*2204.62)/2000*$B$13),3)","v":2.4319999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B43*0.8,3)","v":1.911},{"$f":"ROUND(C43*0.8,3)","v":1.6910000000000001},1.6279999999999999,1.958,2.407,1.946,null,"Coverage per acre (tons)",{"$f":"ROUND(J43*0.7,3)","v":1.6719999999999999},{"$f":"ROUND(K43*0.7,3)","v":1.48},1.425,1.7130000000000001,2.1059999999999999,1.702]
["Dollar Coverage per acre",{"$f":"B44*$C$2","v":409.13717556767153},362.03608785187475,348.54804909689653,419.19968067059176,515.32871878146807,416.63053043154832,null,"Dollar Coverage per acre",{"$f":"J44*$C$2","v":357.9682666400559},316.8618628153605,305.08659088641127,366.74619662345441,450.8858669521278,364.39114223766455]
["Premium ($/Acre)",{"$f":"C$22","v":15.2},{"$f":"C$23","v":21.69},{"$f":"C$24","v":21},{"$f":"C$25","v":18.579999999999998},{"$f":"C$26","v":17.62},{"$f":"C$27","v":32.17},null,"Premium ($/Acre)",{"$f":"C$33","v":10.55},{"$f":"C$34","v":14.87},{"$f":"C$35","v":14.53},{"$f":"C$36","v":12.44},{"$f":"C$37","v":12.24},{"$f":"C$38","v":22.23}]
["Premium Cost (% of Insured)",{"$f":"SUM(B46/B45)","v":3.7151353892273989E-2},5.9911154516934115E-2,6.0249942739349513E-2,4.4322552847076743E-2,3.4191768007154275E-2,7.7214696596233909E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J46/J45)","v":2.9471886150758252E-2},4.6928967304168567E-2,4.762582307463574E-2,3.3919915501597946E-2,2.7146559466898451E-2,6.1005873697942602E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$C$24-B45<0,0,SUM(Summary!$C$24-B45))","v":0},{"$f":"IF(Summary!$C$24-C45<0,0,SUM(Summary!$C$24-C45))","v":0},{"$f":"IF(Summary!$C$24-D45<0,0,SUM(Summary!$C$24-D45))","v":0},{"$f":"IF(Summary!$C$24-E45<0,0,SUM(Summary!$C$24-E45))","v":0},{"$f":"IF(Summary!$C$24-F45<0,0,SUM(Summary!$C$24-F45))","v":0},{"$f":"IF(Summary!$C$24-G45<0,0,SUM(Summary!$C$24-G45))","v":0},null,"Operating Costs",{"$f":"IF(Summary!$C$24-J45<0,0,SUM(Summary!$C$24-J45))","v":0},{"$f":"IF(Summary!$C$24-K45<0,0,SUM(Summary!$C$24-K45))","v":0},{"$f":"IF(Summary!$C$24-L45<0,0,SUM(Summary!$C$24-L45))","v":0},{"$f":"IF(Summary!$C$24-M45<0,0,SUM(Summary!$C$24-M45))","v":0},{"$f":"IF(Summary!$C$24-N45<0,0,SUM(Summary!$C$24-N45))","v":0},{"$f":"IF(Summary!$C$24-O45<0,0,SUM(Summary!$C$24-O45))","v":0}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-B45<0,0,SUM(Summary!$C$31-B45))","v":0},{"$f":"IF(Summary!$C$31-C45<0,0,SUM(Summary!$C$31-C45))","v":23.893478958326114},{"$f":"IF(Summary!$C$31-D45<0,0,SUM(Summary!$C$31-D45))","v":37.381517713304333},{"$f":"IF(Summary!$C$31-E45<0,0,SUM(Summary!$C$31-E45))","v":0},{"$f":"IF(Summary!$C$31-F45<0,0,SUM(Summary!$C$31-F45))","v":0},{"$f":"IF(Summary!$C$31-G45<0,0,SUM(Summary!$C$31-G45))","v":0},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-J45<0,0,SUM(Summary!$C$31-J45))","v":27.961300170144966},{"$f":"IF(Summary!$C$31-K45<0,0,SUM(Summary!$C$31-K45))","v":69.067703994840372},{"$f":"IF(Summary!$C$31-L45<0,0,SUM(Summary!$C$31-L45))","v":80.842975923789595},{"$f":"IF(Summary!$C$31-M45<0,0,SUM(Summary!$C$31-M45))","v":19.183370186746458},{"$f":"IF(Summary!$C$31-N45<0,0,SUM(Summary!$C$31-N45))","v":0},{"$f":"IF(Summary!$C$31-O45<0,0,SUM(Summary!$C$31-O45))","v":21.538424572536314}]
["Total Costs",{"$f":"IF(Summary!$C$35-B45<0,0,SUM(Summary!$C$35-B45))","v":9.1923912425293111},{"$f":"IF(Summary!$C$35-C45<0,0,SUM(Summary!$C$35-C45))","v":56.293478958326091},{"$f":"IF(Summary!$C$35-D45<0,0,SUM(Summary!$C$35-D45))","v":69.781517713304311},{"$f":"IF(Summary!$C$35-E45<0,0,SUM(Summary!$C$35-E45))","v":0},{"$f":"IF(Summary!$C$35-F45<0,0,SUM(Summary!$C$35-F45))","v":0},{"$f":"IF(Summary!$C$35-G45<0,0,SUM(Summary!$C$35-G45))","v":1.6990363786525222},null,"Total Costs",{"$f":"IF(Summary!$C$35-J45<0,0,SUM(Summary!$C$35-J45))","v":60.361300170144943},{"$f":"IF(Summary!$C$35-K45<0,0,SUM(Summary!$C$35-K45))","v":101.46770399484035},{"$f":"IF(Summary!$C$35-L45<0,0,SUM(Summary!$C$35-L45))","v":113.24297592378957},{"$f":"IF(Summary!$C$35-M45<0,0,SUM(Summary!$C$35-M45))","v":51.583370186746436},{"$f":"IF(Summary!$C$35-N45<0,0,SUM(Summary!$C$35-N45))","v":0},{"$f":"IF(Summary!$C$35-O45<0,0,SUM(Summary!$C$35-O45))","v":53.938424572536292}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B45/Summary!$C$24","v":1.6361948751816264},{"$f":"C45/Summary!$C$24","v":1.4478312579446},{"$f":"D45/Summary!$C$24","v":1.3938907675539969},{"$f":"E45/Summary!$C$24","v":1.6764361934095366},{"$f":"F45/Summary!$C$24","v":2.0608692122251049},{"$f":"G45/Summary!$C$24","v":1.6661618142875172},null,"Operating Costs",{"$f":"J45/Summary!$C$24","v":1.4315634910014021},{"$f":"K45/Summary!$C$24","v":1.267173425049088},{"$f":"L45/Summary!$C$24","v":1.2200825207398314},{"$f":"M45/Summary!$C$24","v":1.4666676196683026},{"$f":"N45/Summary!$C$24","v":1.8031535359144455},{"$f":"O45/Summary!$C$24","v":1.4572494388064512}]
["Total Costs",{"$f":"B45/Summary!$C$35","v":0.97802595854598062},{"$f":"C45/Summary!$C$35","v":0.86543270324503063},{"$f":"D45/Summary!$C$35","v":0.83319008922703119},{"$f":"E45/Summary!$C$35","v":1.0020799721784563},{"$f":"F45/Summary!$C$35","v":1.2318725704972138},{"$f":"G45/Summary!$C$35","v":0.99593852188931364},null,"Total Costs",{"$f":"J45/Summary!$C$35","v":0.85570874028722121},{"$f":"K45/Summary!$C$35","v":0.75744553566093742},{"$f":"L45/Summary!$C$35","v":0.72929722183569989},{"$f":"M45/Summary!$C$35","v":0.87669202877512553},{"$f":"N45/Summary!$C$35","v":1.07782452574455},{"$f":"O45/Summary!$C$35","v":0.87106236601007803}]
[]
["Alfalfa",0.8,null,null,null,null,null,null,"Alfalfa",0.7]
[">4 years","Forage Region",null,null,null,null,null,null,">4 years","Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($D$22*2204.62)/2000*$B$13),3)","v":1.7},{"$f":"ROUND((($D$23*2204.62)/2000*$B$13),3)","v":1.526},{"$f":"ROUND((($D$24*2204.62)/2000*$B$13),3)","v":1.829},{"$f":"ROUND((($D$25*2204.62)/2000*$B$13),3)","v":1.841},{"$f":"ROUND((($D$26*2204.62)/2000*$B$13),3)","v":2.266},{"$f":"ROUND((($D$27*2204.62)/2000*$B$13),3)","v":1.798},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($D$33*2204.62)/2000*$B$13),3)","v":1.7},{"$f":"ROUND((($D$34*2204.62)/2000*$B$13),3)","v":1.526},{"$f":"ROUND((($D$35*2204.62)/2000*$B$13),3)","v":1.829},{"$f":"ROUND((($D$36*2204.62)/2000*$B$13),3)","v":1.841},{"$f":"ROUND((($D$37*2204.62)/2000*$B$13),3)","v":2.266},{"$f":"ROUND((($D$38*2204.62)/2000*$B$13),3)","v":1.798}]
["Coverage per acre (tons)",{"$f":"ROUND(B59*0.8,3)","v":1.36},1.2210000000000001,1.4630000000000001,1.4730000000000001,1.8129999999999999,1.4379999999999999,null,"Coverage per acre (tons)",{"$f":"ROUND(J59*0.7,3)","v":1.19},{"$f":"ROUND(K59*0.7,3)","v":1.0680000000000001},1.28,1.2889999999999999,1.5860000000000001,1.2589999999999999]
["Dollar Coverage per acre",{"$f":"B60*$C$2","v":291.17036042492589},261.41103682267243,313.22223331004892,315.36319184258514,388.15578194881658,307.86983697870835,null,"Dollar Coverage per acre",{"$f":"J60*$C$2","v":254.77406537181011},228.65437127486825,274.04269216463609,275.96955484391867,339.55602326024444,269.54667924631002]
["Premium ($/Acre)",{"$f":"E$22","v":15.2},{"$f":"E$23","v":21.69},{"$f":"E$24","v":21},{"$f":"E$25","v":18.579999999999998},{"$f":"E$26","v":17.62},{"$f":"E$27","v":32.17},null,"Premium ($/Acre)",{"$f":"E$33","v":10.55},{"$f":"E$34","v":14.87},{"$f":"E$35","v":14.53},{"$f":"E$36","v":12.44},{"$f":"E$37","v":12.24},{"$f":"E$38","v":22.23}]
["Premium Cost (% of Insured)",{"$f":"SUM(B62/B61)","v":5.2203115653040866E-2},8.2972778286761334E-2,6.7045049063336304E-2,5.8916197199304993E-2,4.5394145390634494E-2,0.10449221111006342,null,"Premium Cost (% of Insured)",{"$f":"SUM(J62/J61)","v":4.1409238356359498E-2},6.5032651320383411E-2,5.3020935844809318E-2,4.5077436194132882E-2,3.6047070767520888E-2,8.2471800662349729E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$C$24-B61<0,0,SUM(Summary!$C$24-B61))","v":0},{"$f":"IF(Summary!$C$24-C61<0,0,SUM(Summary!$C$24-C61))","v":0},{"$f":"IF(Summary!$C$24-D61<0,0,SUM(Summary!$C$24-D61))","v":0},{"$f":"IF(Summary!$C$24-E61<0,0,SUM(Summary!$C$24-E61))","v":0},{"$f":"IF(Summary!$C$24-F61<0,0,SUM(Summary!$C$24-F61))","v":0},{"$f":"IF(Summary!$C$24-G61<0,0,SUM(Summary!$C$24-G61))","v":0},null,"Operating Costs",{"$f":"IF(Summary!$C$24-J61<0,0,SUM(Summary!$C$24-J61))","v":0},{"$f":"IF(Summary!$C$24-K61<0,0,SUM(Summary!$C$24-K61))","v":21.399691217079777},{"$f":"IF(Summary!$C$24-L61<0,0,SUM(Summary!$C$24-L61))","v":0},{"$f":"IF(Summary!$C$24-M61<0,0,SUM(Summary!$C$24-M61))","v":0},{"$f":"IF(Summary!$C$24-N61<0,0,SUM(Summary!$C$24-N61))","v":0},{"$f":"IF(Summary!$C$24-O61<0,0,SUM(Summary!$C$24-O61))","v":0}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-B61<0,0,SUM(Summary!$C$31-B61))","v":94.759206385274979},{"$f":"IF(Summary!$C$31-C61<0,0,SUM(Summary!$C$31-C61))","v":124.51852998752844},{"$f":"IF(Summary!$C$31-D61<0,0,SUM(Summary!$C$31-D61))","v":72.707333500151947},{"$f":"IF(Summary!$C$31-E61<0,0,SUM(Summary!$C$31-E61))","v":70.566374967615729},{"$f":"IF(Summary!$C$31-F61<0,0,SUM(Summary!$C$31-F61))","v":0},{"$f":"IF(Summary!$C$31-G61<0,0,SUM(Summary!$C$31-G61))","v":78.059729831492518},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-J61<0,0,SUM(Summary!$C$31-J61))","v":131.15550143839076},{"$f":"IF(Summary!$C$31-K61<0,0,SUM(Summary!$C$31-K61))","v":157.27519553533261},{"$f":"IF(Summary!$C$31-L61<0,0,SUM(Summary!$C$31-L61))","v":111.88687464556477},{"$f":"IF(Summary!$C$31-M61<0,0,SUM(Summary!$C$31-M61))","v":109.9600119662822},{"$f":"IF(Summary!$C$31-N61<0,0,SUM(Summary!$C$31-N61))","v":46.373543549956423},{"$f":"IF(Summary!$C$31-O61<0,0,SUM(Summary!$C$31-O61))","v":116.38288756389085}]
["Total Costs",{"$f":"IF(Summary!$C$35-B61<0,0,SUM(Summary!$C$35-B61))","v":127.15920638527496},{"$f":"IF(Summary!$C$35-C61<0,0,SUM(Summary!$C$35-C61))","v":156.91852998752842},{"$f":"IF(Summary!$C$35-D61<0,0,SUM(Summary!$C$35-D61))","v":105.10733350015192},{"$f":"IF(Summary!$C$35-E61<0,0,SUM(Summary!$C$35-E61))","v":102.96637496761571},{"$f":"IF(Summary!$C$35-F61<0,0,SUM(Summary!$C$35-F61))","v":30.173784861384263},{"$f":"IF(Summary!$C$35-G61<0,0,SUM(Summary!$C$35-G61))","v":110.4597298314925},null,"Total Costs",{"$f":"IF(Summary!$C$35-J61<0,0,SUM(Summary!$C$35-J61))","v":163.55550143839073},{"$f":"IF(Summary!$C$35-K61<0,0,SUM(Summary!$C$35-K61))","v":189.67519553533259},{"$f":"IF(Summary!$C$35-L61<0,0,SUM(Summary!$C$35-L61))","v":144.28687464556475},{"$f":"IF(Summary!$C$35-M61<0,0,SUM(Summary!$C$35-M61))","v":142.36001196628217},{"$f":"IF(Summary!$C$35-N61<0,0,SUM(Summary!$C$35-N61))","v":78.773543549956401},{"$f":"IF(Summary!$C$35-O61<0,0,SUM(Summary!$C$35-O61))","v":148.78288756389082}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B61/Summary!$C$24","v":1.1644296338288918},{"$f":"C61/Summary!$C$24","v":1.0454180756654978},{"$f":"D61/Summary!$C$24","v":1.2526180546262269},{"$f":"E61/Summary!$C$24","v":1.2611800372279101},{"$f":"F61/Summary!$C$24","v":1.5522874456851328},{"$f":"G61/Summary!$C$24","v":1.2312130981220193},null,"Operating Costs",{"$f":"J61/Summary!$C$24","v":1.0188759296002803},{"$f":"K61/Summary!$C$24","v":0.91441974185974739},{"$f":"L61/Summary!$C$24","v":1.0959337730154275},{"$f":"M61/Summary!$C$24","v":1.1036395573569422},{"$f":"N61/Summary!$C$24","v":1.3579304406269284},{"$f":"O61/Summary!$C$24","v":1.0779536095518931}]
["Total Costs",{"$f":"B61/Summary!$C$35","v":0.69603103276951017},{"$f":"C61/Summary!$C$35","v":0.6248925669202734},{"$f":"D61/Summary!$C$35","v":0.74874514775131851},{"$f":"E61/Summary!$C$35","v":0.75386302299227081},{"$f":"F61/Summary!$C$35","v":0.92787078118464827},{"$f":"G61/Summary!$C$35","v":0.73595045964893779},null,"Total Costs",{"$f":"J61/Summary!$C$35","v":0.60902715367332128},{"$f":"K61/Summary!$C$35","v":0.54658907573370352},{"$f":"L61/Summary!$C$35","v":0.65508803084189182},{"$f":"M61/Summary!$C$35","v":0.65969411855874882},{"$f":"N61/Summary!$C$35","v":0.81169501321503168},{"$f":"O61/Summary!$C$35","v":0.64434049283589201}]
[]
["Alfalfa-Grass",0.8,null,null,null,null,null,null,"Alfalfa-Grass",0.7]
["<=4 years","Forage Region",null,null,null,null,null,null,"<=4 years","Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($F$22*2204.62)/2000*$B$13),3)","v":2.1459999999999999},{"$f":"ROUND((($F$23*2204.62)/2000*$B$13),3)","v":1.9850000000000001},{"$f":"ROUND((($F$24*2204.62)/2000*$B$13),3)","v":1.982},{"$f":"ROUND((($F$25*2204.62)/2000*$B$13),3)","v":2.0619999999999998},{"$f":"ROUND((($F$26*2204.62)/2000*$B$13),3)","v":2.3889999999999998},{"$f":"ROUND((($F$27*2204.62)/2000*$B$13),3)","v":2.1480000000000001},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($F$33*2204.62)/2000*$B$13),3)","v":2.1459999999999999},{"$f":"ROUND((($F$34*2204.62)/2000*$B$13),3)","v":1.9850000000000001},{"$f":"ROUND((($F$35*2204.62)/2000*$B$13),3)","v":1.982},{"$f":"ROUND((($F$36*2204.62)/2000*$B$13),3)","v":2.0619999999999998},{"$f":"ROUND((($F$37*2204.62)/2000*$B$13),3)","v":2.3889999999999998},{"$f":"ROUND((($F$38*2204.62)/2000*$B$13),3)","v":2.1480000000000001}]
["Coverage per acre (tons)",{"$f":"ROUND(B75*0.8,3)","v":1.7170000000000001},1.5880000000000001,1.5860000000000001,1.65,1.911,1.718,null,"Coverage per acre (tons)",{"$f":"ROUND(J75*0.7,3)","v":1.502},{"$f":"ROUND(K75*0.7,3)","v":1.39},1.387,1.4430000000000001,1.6719999999999999,1.504]
["Dollar Coverage per acre",{"$f":"B76*$C$3","v":303.73941994538745},280.9191606716804,280.56535820232062,291.88703722183413,338.05825947328793,303.91632118006731,null,"Dollar Coverage per acre",{"$f":"J76*$C$3","v":265.70565448920905},245.89271620506028,245.36201250102059,255.26848164309499,295.77886438479192,266.05945695856883]
["Premium ($/Acre)",{"$f":"G$22","v":10.82},{"$f":"G$23","v":16.18},{"$f":"G$24","v":14.56},{"$f":"G$25","v":14.27},{"$f":"G$26","v":24.46},{"$f":"G$27","v":19.739999999999998},null,"Premium ($/Acre)",{"$f":"G$33","v":7.42},{"$f":"G$34","v":11.1},{"$f":"G$35","v":10.02},{"$f":"G$36","v":9.84},{"$f":"G$37","v":16.86},{"$f":"G$38","v":13.56}]
["Premium Cost (% of Insured)",{"$f":"SUM(B78/B77)","v":3.5622639965353996E-2},5.7596640831880118E-2,5.1895216477511552E-2,4.8888776068376071E-2,7.2354392518348562E-2,6.4952089191367413E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J78/J77)","v":2.7925638294240156E-2},4.5141638074156061E-2,4.08376174366369E-2,3.8547649661495813E-2,5.700204453441296E-2,5.0966051554828154E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$G$24-B77<0,0,SUM(Summary!$G$24-B77))","v":0},{"$f":"IF(Summary!$G$24-C77<0,0,SUM(Summary!$G$24-C77))","v":0},{"$f":"IF(Summary!$G$24-D77<0,0,SUM(Summary!$G$24-D77))","v":0},{"$f":"IF(Summary!$G$24-E77<0,0,SUM(Summary!$G$24-E77))","v":0},{"$f":"IF(Summary!$G$24-F77<0,0,SUM(Summary!$G$24-F77))","v":0},{"$f":"IF(Summary!$G$24-G77<0,0,SUM(Summary!$G$24-G77))","v":0},null,"Operating Costs",{"$f":"IF(Summary!$G$24-J77<0,0,SUM(Summary!$G$24-J77))","v":0},{"$f":"IF(Summary!$G$24-K77<0,0,SUM(Summary!$G$24-K77))","v":0},{"$f":"IF(Summary!$G$24-L77<0,0,SUM(Summary!$G$24-L77))","v":0},{"$f":"IF(Summary!$G$24-M77<0,0,SUM(Summary!$G$24-M77))","v":0},{"$f":"IF(Summary!$G$24-N77<0,0,SUM(Summary!$G$24-N77))","v":0},{"$f":"IF(Summary!$G$24-O77<0,0,SUM(Summary!$G$24-O77))","v":0}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-B77<0,0,SUM(Summary!$G$31-B77))","v":22.800086757472229},{"$f":"IF(Summary!$G$31-C77<0,0,SUM(Summary!$G$31-C77))","v":45.620346031179281},{"$f":"IF(Summary!$G$31-D77<0,0,SUM(Summary!$G$31-D77))","v":45.974148500539059},{"$f":"IF(Summary!$G$31-E77<0,0,SUM(Summary!$G$31-E77))","v":34.652469481025548},{"$f":"IF(Summary!$G$31-F77<0,0,SUM(Summary!$G$31-F77))","v":0},{"$f":"IF(Summary!$G$31-G77<0,0,SUM(Summary!$G$31-G77))","v":22.623185522792369},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-J77<0,0,SUM(Summary!$G$31-J77))","v":60.83385221365063},{"$f":"IF(Summary!$G$31-K77<0,0,SUM(Summary!$G$31-K77))","v":80.646790497799401},{"$f":"IF(Summary!$G$31-L77<0,0,SUM(Summary!$G$31-L77))","v":81.177494201839096},{"$f":"IF(Summary!$G$31-M77<0,0,SUM(Summary!$G$31-M77))","v":71.271025059764696},{"$f":"IF(Summary!$G$31-N77<0,0,SUM(Summary!$G$31-N77))","v":30.760642318067767},{"$f":"IF(Summary!$G$31-O77<0,0,SUM(Summary!$G$31-O77))","v":60.480049744290852}]
["Total Costs",{"$f":"IF(Summary!$G$35-B77<0,0,SUM(Summary!$G$35-B77))","v":55.200086757472207},{"$f":"IF(Summary!$G$35-C77<0,0,SUM(Summary!$G$35-C77))","v":78.020346031179258},{"$f":"IF(Summary!$G$35-D77<0,0,SUM(Summary!$G$35-D77))","v":78.374148500539036},{"$f":"IF(Summary!$G$35-E77<0,0,SUM(Summary!$G$35-E77))","v":67.052469481025526},{"$f":"IF(Summary!$G$35-F77<0,0,SUM(Summary!$G$35-F77))","v":20.881247229571727},{"$f":"IF(Summary!$G$35-G77<0,0,SUM(Summary!$G$35-G77))","v":55.023185522792346},null,"Total Costs",{"$f":"IF(Summary!$G$35-J77<0,0,SUM(Summary!$G$35-J77))","v":93.233852213650607},{"$f":"IF(Summary!$G$35-K77<0,0,SUM(Summary!$G$35-K77))","v":113.04679049779938},{"$f":"IF(Summary!$G$35-L77<0,0,SUM(Summary!$G$35-L77))","v":113.57749420183907},{"$f":"IF(Summary!$G$35-M77<0,0,SUM(Summary!$G$35-M77))","v":103.67102505976467},{"$f":"IF(Summary!$G$35-N77<0,0,SUM(Summary!$G$35-N77))","v":63.160642318067744},{"$f":"IF(Summary!$G$35-O77<0,0,SUM(Summary!$G$35-O77))","v":92.880049744290829}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B77/Summary!$G$24","v":1.5930611764494755},{"$f":"C77/Summary!$G$24","v":1.4733728294710351},{"$f":"D77/Summary!$G$24","v":1.4715171961845477},{"$f":"E77/Summary!$G$24","v":1.5308974613521458},{"$f":"F77/Summary!$G$24","v":1.7730576052387581},{"$f":"G77/Summary!$G$24","v":1.5939889930927191},null,"Operating Costs",{"$f":"J77/Summary!$G$24","v":1.3935805981520748},{"$f":"K77/Summary!$G$24","v":1.2896651341087775},{"$f":"L77/Summary!$G$24","v":1.2868816841790462},{"$f":"M77/Summary!$G$24","v":1.3388394162006949},{"$f":"N77/Summary!$G$24","v":1.5513094275035078},{"$f":"O77/Summary!$G$24","v":1.395436231438562}]
["Total Costs",{"$f":"B77/Summary!$G$35","v":0.84621339884113567},{"$f":"C77/Summary!$G$35","v":0.78263650399517959},{"$f":"D77/Summary!$G$35","v":0.78165081570299422},{"$f":"E77/Summary!$G$35","v":0.81319284105292577},{"$f":"F77/Summary!$G$35","v":0.94182516318311593},{"$f":"G77/Summary!$G$35","v":0.84670624298722819},null,"Total Costs",{"$f":"J77/Summary!$G$35","v":0.74025190743120894},{"$f":"K77/Summary!$G$35","v":0.68505336306882836},{"$f":"L77/Summary!$G$35","v":0.68357483063055036},{"$f":"M77/Summary!$G$35","v":0.71117410281174065},{"$f":"N77/Summary!$G$35","v":0.82403541226696475},{"$f":"O77/Summary!$G$35","v":0.7412375957233942}]
[]
["Alfalfa-Grass",0.8,null,null,null,null,null,null,"Alfalfa-Grass",0.7]
[">4 years","Forage Region",null,null,null,null,null,null,">4 years","Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($H$22*2204.62)/2000*$B$13),3)","v":1.4390000000000001},{"$f":"ROUND((($H$23*2204.62)/2000*$B$13),3)","v":1.3540000000000001},{"$f":"ROUND((($H$24*2204.62)/2000*$B$13),3)","v":1.496},{"$f":"ROUND((($H$25*2204.62)/2000*$B$13),3)","v":1.462},{"$f":"ROUND((($H$26*2204.62)/2000*$B$13),3)","v":1.661},{"$f":"ROUND((($H$27*2204.62)/2000*$B$13),3)","v":1.3779999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($H$33*2204.62)/2000*$B$13),3)","v":1.4390000000000001},{"$f":"ROUND((($H$34*2204.62)/2000*$B$13),3)","v":1.3540000000000001},{"$f":"ROUND((($H$35*2204.62)/2000*$B$13),3)","v":1.496},{"$f":"ROUND((($H$36*2204.62)/2000*$B$13),3)","v":1.462},{"$f":"ROUND((($H$37*2204.62)/2000*$B$13),3)","v":1.661},{"$f":"ROUND((($H$38*2204.62)/2000*$B$13),3)","v":1.3779999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B91*0.8,3)","v":1.151},1.083,1.1970000000000001,1.17,1.329,1.1020000000000001,null,"Coverage per acre (tons)",{"$f":"ROUND(J91*0.7,3)","v":1.0069999999999999},{"$f":"ROUND(K91*0.7,3)","v":0.94799999999999995},1.0469999999999999,1.0229999999999999,1.163,0.96499999999999997]
["Dollar Coverage per acre",{"$f":"B92*$C$3","v":203.61332111656432},191.58403715833114,211.75077791183969,206.97444457548238,235.10174088958641,194.94516061724926,null,"Dollar Coverage per acre",{"$f":"J92*$C$3","v":178.13954332265877},167.7023704765447,185.21559270985475,180.96996307753716,205.7361359327231,170.70969146610301]
["Premium ($/Acre)",{"$f":"I$22","v":10.82},{"$f":"I$23","v":16.18},{"$f":"I$24","v":14.56},{"$f":"I$25","v":14.27},{"$f":"I$26","v":24.46},{"$f":"I$27","v":19.739999999999998},null,"Premium ($/Acre)",{"$f":"I$33","v":7.42},{"$f":"I$34","v":11.1},{"$f":"I$35","v":10.02},{"$f":"I$36","v":9.84},{"$f":"I$37","v":16.86},{"$f":"I$38","v":13.56}]
["Premium Cost (% of Insured)",{"$f":"SUM(B94/B93)","v":5.3139941633807836E-2},8.4453800222553679E-2,6.8760077972709555E-2,6.8945709840017536E-2,0.10404006328259151,0.10125924612592486,null,"Premium Cost (% of Insured)",{"$f":"SUM(J94/J93)","v":4.1652739541160597E-2},6.618868873742291E-2,5.4099116890750129E-2,5.4373664185277094E-2,8.1949628943713201E-2,7.9433100039856513E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$G$24-B93<0,0,SUM(Summary!$G$24-B93))","v":0},{"$f":"IF(Summary!$G$24-C93<0,0,SUM(Summary!$G$24-C93))","v":0},{"$f":"IF(Summary!$G$24-D93<0,0,SUM(Summary!$G$24-D93))","v":0},{"$f":"IF(Summary!$G$24-E93<0,0,SUM(Summary!$G$24-E93))","v":0},{"$f":"IF(Summary!$G$24-F93<0,0,SUM(Summary!$G$24-F93))","v":0},{"$f":"IF(Summary!$G$24-G93<0,0,SUM(Summary!$G$24-G93))","v":0},null,"Operating Costs",{"$f":"IF(Summary!$G$24-J93<0,0,SUM(Summary!$G$24-J93))","v":12.524459061948107},{"$f":"IF(Summary!$G$24-K93<0,0,SUM(Summary!$G$24-K93))","v":22.961631908062174},{"$f":"IF(Summary!$G$24-L93<0,0,SUM(Summary!$G$24-L93))","v":5.4484096747521278},{"$f":"IF(Summary!$G$24-M93<0,0,SUM(Summary!$G$24-M93))","v":9.6940393070697155},{"$f":"IF(Summary!$G$24-N93<0,0,SUM(Summary!$G$24-N93))","v":0},{"$f":"IF(Summary!$G$24-O93<0,0,SUM(Summary!$G$24-O93))","v":19.954310918503865}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-B93<0,0,SUM(Summary!$G$31-B93))","v":122.92618558629536},{"$f":"IF(Summary!$G$31-C93<0,0,SUM(Summary!$G$31-C93))","v":134.95546954452854},{"$f":"IF(Summary!$G$31-D93<0,0,SUM(Summary!$G$31-D93))","v":114.78872879101999},{"$f":"IF(Summary!$G$31-E93<0,0,SUM(Summary!$G$31-E93))","v":119.5650621273773},{"$f":"IF(Summary!$G$31-F93<0,0,SUM(Summary!$G$31-F93))","v":91.437765813273273},{"$f":"IF(Summary!$G$31-G93<0,0,SUM(Summary!$G$31-G93))","v":131.59434608561043},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-J93<0,0,SUM(Summary!$G$31-J93))","v":148.39996338020092},{"$f":"IF(Summary!$G$31-K93<0,0,SUM(Summary!$G$31-K93))","v":158.83713622631498},{"$f":"IF(Summary!$G$31-L93<0,0,SUM(Summary!$G$31-L93))","v":141.32391399300494},{"$f":"IF(Summary!$G$31-M93<0,0,SUM(Summary!$G$31-M93))","v":145.56954362532252},{"$f":"IF(Summary!$G$31-N93<0,0,SUM(Summary!$G$31-N93))","v":120.80337077013658},{"$f":"IF(Summary!$G$31-O93<0,0,SUM(Summary!$G$31-O93))","v":155.82981523675667}]
["Total Costs",{"$f":"IF(Summary!$G$35-B93<0,0,SUM(Summary!$G$35-B93))","v":155.32618558629534},{"$f":"IF(Summary!$G$35-C93<0,0,SUM(Summary!$G$35-C93))","v":167.35546954452852},{"$f":"IF(Summary!$G$35-D93<0,0,SUM(Summary!$G$35-D93))","v":147.18872879101997},{"$f":"IF(Summary!$G$35-E93<0,0,SUM(Summary!$G$35-E93))","v":151.96506212737728},{"$f":"IF(Summary!$G$35-F93<0,0,SUM(Summary!$G$35-F93))","v":123.83776581327325},{"$f":"IF(Summary!$G$35-G93<0,0,SUM(Summary!$G$35-G93))","v":163.9943460856104},null,"Total Costs",{"$f":"IF(Summary!$G$35-J93<0,0,SUM(Summary!$G$35-J93))","v":180.79996338020089},{"$f":"IF(Summary!$G$35-K93<0,0,SUM(Summary!$G$35-K93))","v":191.23713622631496},{"$f":"IF(Summary!$G$35-L93<0,0,SUM(Summary!$G$35-L93))","v":173.72391399300491},{"$f":"IF(Summary!$G$35-M93<0,0,SUM(Summary!$G$35-M93))","v":177.9695436253225},{"$f":"IF(Summary!$G$35-N93<0,0,SUM(Summary!$G$35-N93))","v":153.20337077013656},{"$f":"IF(Summary!$G$35-O93<0,0,SUM(Summary!$G$35-O93))","v":188.22981523675665}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B93/Summary!$G$24","v":1.0679169563735273},{"$f":"C93/Summary!$G$24","v":1.004825424632954},{"$f":"D93/Summary!$G$24","v":1.1105965219627385},{"$f":"E93/Summary!$G$24","v":1.0855454725951579},{"$f":"F93/Summary!$G$24","v":1.2330683188709102},{"$f":"G93/Summary!$G$24","v":1.0224539408545847},null,"Operating Costs",{"$f":"J93/Summary!$G$24","v":0.93431135974643076},{"$f":"K93/Summary!$G$24","v":0.87957017779505098},{"$f":"L93/Summary!$G$24","v":0.97142402547617979},{"$f":"M93/Summary!$G$24","v":0.94915642603833039},{"$f":"N93/Summary!$G$24","v":1.0790507560924518},{"$f":"O93/Summary!$G$24","v":0.89534306073019443}]
["Total Costs",{"$f":"B93/Summary!$G$35","v":0.5672636121526774},{"$f":"C93/Summary!$G$35","v":0.53375021021837499},{"$f":"D93/Summary!$G$35","v":0.58993444287294072},{"$f":"E93/Summary!$G$35","v":0.57662765092843826},{"$f":"F93/Summary!$G$35","v":0.6549898701571748},{"$f":"G93/Summary!$G$35","v":0.54311424899413596},null,"Total Costs",{"$f":"J93/Summary!$G$35","v":0.49629405511533103},{"$f":"K93/Summary!$G$35","v":0.46721625049586279},{"$f":"L93/Summary!$G$35","v":0.5160078209590383},{"$f":"M93/Summary!$G$35","v":0.50417956145281395},{"$f":"N93/Summary!$G$35","v":0.57317774190578952},{"$f":"O93/Summary!$G$35","v":0.47559460097943845}]
[]
["Basic Hay - Alfalfa",null,null,null,null,null,null,null,"Basic Hay - Alfalfa"]
["<=4 years",null,null,null,null,null,null,null,"<=4 years"]
[{"$f":"\"Low - $\"&B9&\"/tonne\"","v":"Low - $71/tonne"},"Forage Region",null,null,null,null,null,null,{"$f":"\"High - $\"&B10&\"/tonne\"","v":"High - $118/tonne"},"Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($J$22*2204.62)/2000*$B$13),3)","v":1.534},{"$f":"ROUND((($J$23*2204.62)/2000*$B$13),3)","v":1.3959999999999999},{"$f":"ROUND((($J$24*2204.62)/2000*$B$13),3)","v":1.468},{"$f":"ROUND((($J$25*2204.62)/2000*$B$13),3)","v":1.5620000000000001},{"$f":"ROUND((($J$26*2204.62)/2000*$B$13),3)","v":1.865},{"$f":"ROUND((($J$27*2204.62)/2000*$B$13),3)","v":1.5509999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($J$33*2204.62)/2000*$B$13),3)","v":1.534},{"$f":"ROUND((($J$34*2204.62)/2000*$B$13),3)","v":1.3959999999999999},{"$f":"ROUND((($J$35*2204.62)/2000*$B$13),3)","v":1.468},{"$f":"ROUND((($J$36*2204.62)/2000*$B$13),3)","v":1.5620000000000001},{"$f":"ROUND((($J$37*2204.62)/2000*$B$13),3)","v":1.865},{"$f":"ROUND((($J$38*2204.62)/2000*$B$13),3)","v":1.5509999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B108*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001,null,"Coverage per acre (tons)",{"$f":"ROUND(J108*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001]
["Dollar Coverage per acre",{"$f":"B109*$C$9","v":79.031306982609252},71.946185737224553,75.617566746196616,80.512741424826046,96.100008164672374,79.933049686567301,null,"Dollar Coverage per acre",{"$f":"J109*$C$10","v":131.34780597109707},119.57253404214786,125.67426585987607,133.80990828351372,159.71550652720197,132.84647694387243]
["Premium ($/Acre)",{"$f":"K$22","v":4.3},{"$f":"K$23","v":3.71},{"$f":"K$24","v":5.51},{"$f":"K$25","v":4.92},{"$f":"K$26","v":6.71},{"$f":"K$27","v":5.68},null,"Premium ($/Acre)",{"$f":"K$33","v":6.99},{"$f":"K$34","v":6.02},{"$f":"K$35","v":8.9499999999999993},{"$f":"K$36","v":7.97},{"$f":"K$37","v":10.89},{"$f":"K$38","v":9.2200000000000006}]
["Premium Cost (% of Insured)",{"$f":"SUM(B111/B110)","v":5.4408818026332399E-2},5.1566319492604692E-2,7.2866666266765842E-2,6.1108340281690141E-2,6.9823095004342403E-2,7.1059468170829976E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J111/J110)","v":5.3217485806638758E-2},5.0346010045066225E-2,7.1215852654982245E-2,5.9562106440677963E-2,6.8183736424773933E-2,6.9403421243119948E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$C$24-B110<0,0,SUM(Summary!$C$24-B110))","v":171.02275550933877},{"$f":"IF(Summary!$C$24-C110<0,0,SUM(Summary!$C$24-C110))","v":178.10787675472346},{"$f":"IF(Summary!$C$24-D110<0,0,SUM(Summary!$C$24-D110))","v":174.43649574575142},{"$f":"IF(Summary!$C$24-E110<0,0,SUM(Summary!$C$24-E110))","v":169.541321067122},{"$f":"IF(Summary!$C$24-F110<0,0,SUM(Summary!$C$24-F110))","v":153.95405432727566},{"$f":"IF(Summary!$C$24-G110<0,0,SUM(Summary!$C$24-G110))","v":170.12101280538073},null,"Operating Costs",{"$f":"IF(Summary!$C$24-J110<0,0,SUM(Summary!$C$24-J110))","v":118.70625652085096},{"$f":"IF(Summary!$C$24-K110<0,0,SUM(Summary!$C$24-K110))","v":130.48152844980018},{"$f":"IF(Summary!$C$24-L110<0,0,SUM(Summary!$C$24-L110))","v":124.37979663207196},{"$f":"IF(Summary!$C$24-M110<0,0,SUM(Summary!$C$24-M110))","v":116.24415420843431},{"$f":"IF(Summary!$C$24-N110<0,0,SUM(Summary!$C$24-N110))","v":90.338555964746064},{"$f":"IF(Summary!$C$24-O110<0,0,SUM(Summary!$C$24-O110))","v":117.2075855480756}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-B110<0,0,SUM(Summary!$C$31-B110))","v":306.89825982759163},{"$f":"IF(Summary!$C$31-C110<0,0,SUM(Summary!$C$31-C110))","v":313.98338107297633},{"$f":"IF(Summary!$C$31-D110<0,0,SUM(Summary!$C$31-D110))","v":310.31200006400422},{"$f":"IF(Summary!$C$31-E110<0,0,SUM(Summary!$C$31-E110))","v":305.41682538537481},{"$f":"IF(Summary!$C$31-F110<0,0,SUM(Summary!$C$31-F110))","v":289.82955864552849},{"$f":"IF(Summary!$C$31-G110<0,0,SUM(Summary!$C$31-G110))","v":305.99651712363357},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-J110<0,0,SUM(Summary!$C$31-J110))","v":254.58176083910379},{"$f":"IF(Summary!$C$31-K110<0,0,SUM(Summary!$C$31-K110))","v":266.35703276805299},{"$f":"IF(Summary!$C$31-L110<0,0,SUM(Summary!$C$31-L110))","v":260.25530095032479},{"$f":"IF(Summary!$C$31-M110<0,0,SUM(Summary!$C$31-M110))","v":252.11965852668715},{"$f":"IF(Summary!$C$31-N110<0,0,SUM(Summary!$C$31-N110))","v":226.2140602829989},{"$f":"IF(Summary!$C$31-O110<0,0,SUM(Summary!$C$31-O110))","v":253.08308986632844}]
["Total Costs",{"$f":"IF(Summary!$C$35-B110<0,0,SUM(Summary!$C$35-B110))","v":339.29825982759161},{"$f":"IF(Summary!$C$35-C110<0,0,SUM(Summary!$C$35-C110))","v":346.38338107297631},{"$f":"IF(Summary!$C$35-D110<0,0,SUM(Summary!$C$35-D110))","v":342.7120000640042},{"$f":"IF(Summary!$C$35-E110<0,0,SUM(Summary!$C$35-E110))","v":337.81682538537478},{"$f":"IF(Summary!$C$35-F110<0,0,SUM(Summary!$C$35-F110))","v":322.22955864552847},{"$f":"IF(Summary!$C$35-G110<0,0,SUM(Summary!$C$35-G110))","v":338.39651712363354},null,"Total Costs",{"$f":"IF(Summary!$C$35-J110<0,0,SUM(Summary!$C$35-J110))","v":286.9817608391038},{"$f":"IF(Summary!$C$35-K110<0,0,SUM(Summary!$C$35-K110))","v":298.75703276805297},{"$f":"IF(Summary!$C$35-L110<0,0,SUM(Summary!$C$35-L110))","v":292.65530095032477},{"$f":"IF(Summary!$C$35-M110<0,0,SUM(Summary!$C$35-M110))","v":284.51965852668712},{"$f":"IF(Summary!$C$35-N110<0,0,SUM(Summary!$C$35-N110))","v":258.61406028299888},{"$f":"IF(Summary!$C$35-O110<0,0,SUM(Summary!$C$35-O110))","v":285.48308986632844}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B110/Summary!$C$24","v":0.31605688064017806},{"$f":"C110/Summary!$C$24","v":0.2877225229625745},{"$f":"D110/Summary!$C$24","v":0.30240487194096904},{"$f":"E110/Summary!$C$24","v":0.32198133724549516},{"$f":"F110/Summary!$C$24","v":0.38431692413622309},{"$f":"G110/Summary!$C$24","v":0.31966307161732765},null,"Operating Costs",{"$f":"J110/Summary!$C$24","v":0.52527763261325378},{"$f":"K110/Summary!$C$24","v":0.47818672830399711},{"$f":"L110/Summary!$C$24","v":0.50258837871879369},{"$f":"M110/Summary!$C$24","v":0.53512391260518921},{"$f":"N110/Summary!$C$24","v":0.63872390208555385},{"$f":"O110/Summary!$C$24","v":0.53127102043443186}]
["Total Costs",{"$f":"B110/Summary!$C$35","v":0.1889211599008643},{"$f":"C110/Summary!$C$35","v":0.1719844625992383},{"$f":"D110/Summary!$C$35","v":0.18076075120098994},{"$f":"E110/Summary!$C$35","v":0.19246246933665881},{"$f":"F110/Summary!$C$35","v":0.22972320340023597},{"$f":"G110/Summary!$C$35","v":0.19107673955743487},null,"Total Costs",{"$f":"J110/Summary!$C$35","v":0.3139816460324224},{"$f":"K110/Summary!$C$35","v":0.28583333220718482},{"$f":"L110/Summary!$C$35","v":0.30041927664389878},{"$f":"M110/Summary!$C$35","v":0.31986720255951751},{"$f":"N110/Summary!$C$35","v":0.38179349297504006},{"$f":"O110/Summary!$C$35","v":0.31756415870108901}]
[]
["Basic Hay - Alfalfa",null,null,null,null,null,null,null,"Basic Hay - Alfalfa"]
[">4 years",null,null,null,null,null,null,null,">4 years"]
[{"$f":"\"Low - $\"&B9&\"/tonne\"","v":"Low - $71/tonne"},"Forage Region",null,null,null,null,null,null,{"$f":"\"High - $\"&B10&\"/tonne\"","v":"High - $118/tonne"},"Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($L$22*2204.62)/2000*$B$13),3)","v":1.534},{"$f":"ROUND((($L$23*2204.62)/2000*$B$13),3)","v":1.3959999999999999},{"$f":"ROUND((($L$24*2204.62)/2000*$B$13),3)","v":1.468},{"$f":"ROUND((($L$25*2204.62)/2000*$B$13),3)","v":1.5620000000000001},{"$f":"ROUND((($L$26*2204.62)/2000*$B$13),3)","v":1.865},{"$f":"ROUND((($L$27*2204.62)/2000*$B$13),3)","v":1.5509999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($L$33*2204.62)/2000*$B$13),3)","v":1.534},{"$f":"ROUND((($L$34*2204.62)/2000*$B$13),3)","v":1.3959999999999999},{"$f":"ROUND((($L$35*2204.62)/2000*$B$13),3)","v":1.468},{"$f":"ROUND((($L$36*2204.62)/2000*$B$13),3)","v":1.5620000000000001},{"$f":"ROUND((($L$37*2204.62)/2000*$B$13),3)","v":1.865},{"$f":"ROUND((($L$38*2204.62)/2000*$B$13),3)","v":1.5509999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B125*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001,null,"Coverage per acre (tons)",{"$f":"ROUND(J125*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001]
["Dollar Coverage per acre",{"$f":"B126*$C$9","v":79.031306982609252},71.946185737224553,75.617566746196616,80.512741424826046,96.100008164672374,79.933049686567301,null,"Dollar Coverage per acre",{"$f":"J126*$C$10","v":131.34780597109707},119.57253404214786,125.67426585987607,133.80990828351372,159.71550652720197,132.84647694387243]
["Premium ($/Acre)",{"$f":"K$22","v":4.3},{"$f":"K$23","v":3.71},{"$f":"K$24","v":5.51},{"$f":"K$25","v":4.92},{"$f":"K$26","v":6.71},{"$f":"K$27","v":5.68},null,"Premium ($/Acre)",{"$f":"K$33","v":6.99},{"$f":"K$34","v":6.02},{"$f":"K$35","v":8.9499999999999993},{"$f":"K$36","v":7.97},{"$f":"K$37","v":10.89},{"$f":"K$38","v":9.2200000000000006}]
["Premium Cost (% of Insured)",{"$f":"SUM(B128/B127)","v":5.4408818026332399E-2},5.1566319492604692E-2,7.2866666266765842E-2,6.1108340281690141E-2,6.9823095004342403E-2,7.1059468170829976E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J128/J127)","v":5.3217485806638758E-2},5.0346010045066225E-2,7.1215852654982245E-2,5.9562106440677963E-2,6.8183736424773933E-2,6.9403421243119948E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$C$24-B127<0,0,SUM(Summary!$C$24-B127))","v":171.02275550933877},{"$f":"IF(Summary!$C$24-C127<0,0,SUM(Summary!$C$24-C127))","v":178.10787675472346},{"$f":"IF(Summary!$C$24-D127<0,0,SUM(Summary!$C$24-D127))","v":174.43649574575142},{"$f":"IF(Summary!$C$24-E127<0,0,SUM(Summary!$C$24-E127))","v":169.541321067122},{"$f":"IF(Summary!$C$24-F127<0,0,SUM(Summary!$C$24-F127))","v":153.95405432727566},{"$f":"IF(Summary!$C$24-G127<0,0,SUM(Summary!$C$24-G127))","v":170.12101280538073},null,"Operating Costs",{"$f":"IF(Summary!$C$24-J127<0,0,SUM(Summary!$C$24-J127))","v":118.70625652085096},{"$f":"IF(Summary!$C$24-K127<0,0,SUM(Summary!$C$24-K127))","v":130.48152844980018},{"$f":"IF(Summary!$C$24-L127<0,0,SUM(Summary!$C$24-L127))","v":124.37979663207196},{"$f":"IF(Summary!$C$24-M127<0,0,SUM(Summary!$C$24-M127))","v":116.24415420843431},{"$f":"IF(Summary!$C$24-N127<0,0,SUM(Summary!$C$24-N127))","v":90.338555964746064},{"$f":"IF(Summary!$C$24-O127<0,0,SUM(Summary!$C$24-O127))","v":117.2075855480756}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-B127<0,0,SUM(Summary!$C$31-B127))","v":306.89825982759163},{"$f":"IF(Summary!$C$31-C127<0,0,SUM(Summary!$C$31-C127))","v":313.98338107297633},{"$f":"IF(Summary!$C$31-D127<0,0,SUM(Summary!$C$31-D127))","v":310.31200006400422},{"$f":"IF(Summary!$C$31-E127<0,0,SUM(Summary!$C$31-E127))","v":305.41682538537481},{"$f":"IF(Summary!$C$31-F127<0,0,SUM(Summary!$C$31-F127))","v":289.82955864552849},{"$f":"IF(Summary!$C$31-G127<0,0,SUM(Summary!$C$31-G127))","v":305.99651712363357},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$C$31-J127<0,0,SUM(Summary!$C$31-J127))","v":254.58176083910379},{"$f":"IF(Summary!$C$31-K127<0,0,SUM(Summary!$C$31-K127))","v":266.35703276805299},{"$f":"IF(Summary!$C$31-L127<0,0,SUM(Summary!$C$31-L127))","v":260.25530095032479},{"$f":"IF(Summary!$C$31-M127<0,0,SUM(Summary!$C$31-M127))","v":252.11965852668715},{"$f":"IF(Summary!$C$31-N127<0,0,SUM(Summary!$C$31-N127))","v":226.2140602829989},{"$f":"IF(Summary!$C$31-O127<0,0,SUM(Summary!$C$31-O127))","v":253.08308986632844}]
["Total Costs",{"$f":"IF(Summary!$C$35-B127<0,0,SUM(Summary!$C$35-B127))","v":339.29825982759161},{"$f":"IF(Summary!$C$35-C127<0,0,SUM(Summary!$C$35-C127))","v":346.38338107297631},{"$f":"IF(Summary!$C$35-D127<0,0,SUM(Summary!$C$35-D127))","v":342.7120000640042},{"$f":"IF(Summary!$C$35-E127<0,0,SUM(Summary!$C$35-E127))","v":337.81682538537478},{"$f":"IF(Summary!$C$35-F127<0,0,SUM(Summary!$C$35-F127))","v":322.22955864552847},{"$f":"IF(Summary!$C$35-G127<0,0,SUM(Summary!$C$35-G127))","v":338.39651712363354},null,"Total Costs",{"$f":"IF(Summary!$C$35-J127<0,0,SUM(Summary!$C$35-J127))","v":286.9817608391038},{"$f":"IF(Summary!$C$35-K127<0,0,SUM(Summary!$C$35-K127))","v":298.75703276805297},{"$f":"IF(Summary!$C$35-L127<0,0,SUM(Summary!$C$35-L127))","v":292.65530095032477},{"$f":"IF(Summary!$C$35-M127<0,0,SUM(Summary!$C$35-M127))","v":284.51965852668712},{"$f":"IF(Summary!$C$35-N127<0,0,SUM(Summary!$C$35-N127))","v":258.61406028299888},{"$f":"IF(Summary!$C$35-O127<0,0,SUM(Summary!$C$35-O127))","v":285.48308986632844}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B127/Summary!$C$24","v":0.31605688064017806},{"$f":"C127/Summary!$C$24","v":0.2877225229625745},{"$f":"D127/Summary!$C$24","v":0.30240487194096904},{"$f":"E127/Summary!$C$24","v":0.32198133724549516},{"$f":"F127/Summary!$C$24","v":0.38431692413622309},{"$f":"G127/Summary!$C$24","v":0.31966307161732765},null,"Operating Costs",{"$f":"J127/Summary!$C$24","v":0.52527763261325378},{"$f":"K127/Summary!$C$24","v":0.47818672830399711},{"$f":"L127/Summary!$C$24","v":0.50258837871879369},{"$f":"M127/Summary!$C$24","v":0.53512391260518921},{"$f":"N127/Summary!$C$24","v":0.63872390208555385},{"$f":"O127/Summary!$C$24","v":0.53127102043443186}]
["Total Costs",{"$f":"B127/Summary!$C$35","v":0.1889211599008643},{"$f":"C127/Summary!$C$35","v":0.1719844625992383},{"$f":"D127/Summary!$C$35","v":0.18076075120098994},{"$f":"E127/Summary!$C$35","v":0.19246246933665881},{"$f":"F127/Summary!$C$35","v":0.22972320340023597},{"$f":"G127/Summary!$C$35","v":0.19107673955743487},null,"Total Costs",{"$f":"J127/Summary!$C$35","v":0.3139816460324224},{"$f":"K127/Summary!$C$35","v":0.28583333220718482},{"$f":"L127/Summary!$C$35","v":0.30041927664389878},{"$f":"M127/Summary!$C$35","v":0.31986720255951751},{"$f":"N127/Summary!$C$35","v":0.38179349297504006},{"$f":"O127/Summary!$C$35","v":0.31756415870108901}]
[]
["Basic Hay - Alfalfa Grass",null,null,null,null,null,null,null,"Basic Hay - Alfalfa Grass"]
["<=4 years",null,null,null,null,null,null,null,"<=4 years"]
[{"$f":"\"Low - $\"&B9&\"/tonne\"","v":"Low - $71/tonne"},"Forage Region",null,null,null,null,null,null,{"$f":"\"High - $\"&B10&\"/tonne\"","v":"High - $118/tonne"},"Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($N$22*2204.62)/2000*$B$14),3)","v":1.534},{"$f":"ROUND((($N$23*2204.62)/2000*$B$14),3)","v":1.3959999999999999},{"$f":"ROUND((($N$24*2204.62)/2000*$B$14),3)","v":1.468},{"$f":"ROUND((($N$25*2204.62)/2000*$B$14),3)","v":1.5620000000000001},{"$f":"ROUND((($N$26*2204.62)/2000*$B$14),3)","v":1.865},{"$f":"ROUND((($N$27*2204.62)/2000*$B$14),3)","v":1.5509999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($N$33*2204.62)/2000*$B$14),3)","v":1.534},{"$f":"ROUND((($N$34*2204.62)/2000*$B$14),3)","v":1.3959999999999999},{"$f":"ROUND((($N$35*2204.62)/2000*$B$14),3)","v":1.468},{"$f":"ROUND((($N$36*2204.62)/2000*$B$14),3)","v":1.5620000000000001},{"$f":"ROUND((($N$37*2204.62)/2000*$B$14),3)","v":1.865},{"$f":"ROUND((($N$38*2204.62)/2000*$B$14),3)","v":1.5509999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B142*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001,null,"Coverage per acre (tons)",{"$f":"ROUND(J142*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001]
["Dollar Coverage per acre",{"$f":"B143*$C$9","v":79.031306982609252},71.946185737224553,75.617566746196616,80.512741424826046,96.100008164672374,79.933049686567301,null,"Dollar Coverage per acre",{"$f":"J143*$C$10","v":131.34780597109707},119.57253404214786,125.67426585987607,133.80990828351372,159.71550652720197,132.84647694387243]
["Premium ($/Acre)",{"$f":"O$22","v":4.3},{"$f":"O$23","v":3.71},{"$f":"O$24","v":5.51},{"$f":"O$25","v":4.92},{"$f":"O$26","v":6.71},{"$f":"O$27","v":5.68},null,"Premium ($/Acre)",{"$f":"O$33","v":6.99},{"$f":"O$34","v":6.02},{"$f":"O$35","v":8.9499999999999993},{"$f":"O$36","v":7.97},{"$f":"O$37","v":10.89},{"$f":"O$38","v":9.2200000000000006}]
["Premium Cost (% of Insured)",{"$f":"SUM(B145/B144)","v":5.4408818026332399E-2},5.1566319492604692E-2,7.2866666266765842E-2,6.1108340281690141E-2,6.9823095004342403E-2,7.1059468170829976E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J145/J144)","v":5.3217485806638758E-2},5.0346010045066225E-2,7.1215852654982245E-2,5.9562106440677963E-2,6.8183736424773933E-2,6.9403421243119948E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$G$24-B144<0,0,SUM(Summary!$G$24-B144))","v":111.63269540199762},{"$f":"IF(Summary!$G$24-C144<0,0,SUM(Summary!$G$24-C144))","v":118.71781664738232},{"$f":"IF(Summary!$G$24-D144<0,0,SUM(Summary!$G$24-D144))","v":115.04643563841026},{"$f":"IF(Summary!$G$24-E144<0,0,SUM(Summary!$G$24-E144))","v":110.15126095978083},{"$f":"IF(Summary!$G$24-F144<0,0,SUM(Summary!$G$24-F144))","v":94.5639942199345},{"$f":"IF(Summary!$G$24-G144<0,0,SUM(Summary!$G$24-G144))","v":110.73095269803957},null,"Operating Costs",{"$f":"IF(Summary!$G$24-J144<0,0,SUM(Summary!$G$24-J144))","v":59.3161964135098},{"$f":"IF(Summary!$G$24-K144<0,0,SUM(Summary!$G$24-K144))","v":71.091468342459009},{"$f":"IF(Summary!$G$24-L144<0,0,SUM(Summary!$G$24-L144))","v":64.989736524730802},{"$f":"IF(Summary!$G$24-M144<0,0,SUM(Summary!$G$24-M144))","v":56.854094101093153},{"$f":"IF(Summary!$G$24-N144<0,0,SUM(Summary!$G$24-N144))","v":30.948495857404907},{"$f":"IF(Summary!$G$24-O144<0,0,SUM(Summary!$G$24-O144))","v":57.817525440734443}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-B144<0,0,SUM(Summary!$G$31-B144))","v":247.50819972025045},{"$f":"IF(Summary!$G$31-C144<0,0,SUM(Summary!$G$31-C144))","v":254.59332096563514},{"$f":"IF(Summary!$G$31-D144<0,0,SUM(Summary!$G$31-D144))","v":250.92193995666307},{"$f":"IF(Summary!$G$31-E144<0,0,SUM(Summary!$G$31-E144))","v":246.02676527803362},{"$f":"IF(Summary!$G$31-F144<0,0,SUM(Summary!$G$31-F144))","v":230.43949853818731},{"$f":"IF(Summary!$G$31-G144<0,0,SUM(Summary!$G$31-G144))","v":246.60645701629238},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-J144<0,0,SUM(Summary!$G$31-J144))","v":195.19170073176261},{"$f":"IF(Summary!$G$31-K144<0,0,SUM(Summary!$G$31-K144))","v":206.9669726607118},{"$f":"IF(Summary!$G$31-L144<0,0,SUM(Summary!$G$31-L144))","v":200.86524084298361},{"$f":"IF(Summary!$G$31-M144<0,0,SUM(Summary!$G$31-M144))","v":192.72959841934596},{"$f":"IF(Summary!$G$31-N144<0,0,SUM(Summary!$G$31-N144))","v":166.82400017565772},{"$f":"IF(Summary!$G$31-O144<0,0,SUM(Summary!$G$31-O144))","v":193.69302975898725}]
["Total Costs",{"$f":"IF(Summary!$G$35-B144<0,0,SUM(Summary!$G$35-B144))","v":279.90819972025042},{"$f":"IF(Summary!$G$35-C144<0,0,SUM(Summary!$G$35-C144))","v":286.99332096563512},{"$f":"IF(Summary!$G$35-D144<0,0,SUM(Summary!$G$35-D144))","v":283.32193995666307},{"$f":"IF(Summary!$G$35-E144<0,0,SUM(Summary!$G$35-E144))","v":278.4267652780336},{"$f":"IF(Summary!$G$35-F144<0,0,SUM(Summary!$G$35-F144))","v":262.83949853818729},{"$f":"IF(Summary!$G$35-G144<0,0,SUM(Summary!$G$35-G144))","v":279.00645701629236},null,"Total Costs",{"$f":"IF(Summary!$G$35-J144<0,0,SUM(Summary!$G$35-J144))","v":227.59170073176259},{"$f":"IF(Summary!$G$35-K144<0,0,SUM(Summary!$G$35-K144))","v":239.36697266071178},{"$f":"IF(Summary!$G$35-L144<0,0,SUM(Summary!$G$35-L144))","v":233.26524084298359},{"$f":"IF(Summary!$G$35-M144<0,0,SUM(Summary!$G$35-M144))","v":225.12959841934594},{"$f":"IF(Summary!$G$35-N144<0,0,SUM(Summary!$G$35-N144))","v":199.22400017565769},{"$f":"IF(Summary!$G$35-O144<0,0,SUM(Summary!$G$35-O144))","v":226.09302975898723}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B144/Summary!$G$24","v":0.41450565389468502},{"$f":"C144/Summary!$G$24","v":0.3773454078242568},{"$f":"D144/Summary!$G$24","v":0.39660117169711501},{"$f":"E144/Summary!$G$24","v":0.42227552352759268},{"$f":"F144/Summary!$G$24","v":0.5040280648825346},{"$f":"G144/Summary!$G$24","v":0.41923513975819404},null,"Operating Costs",{"$f":"J144/Summary!$G$24","v":0.68889672055736384},{"$f":"K144/Summary!$G$24","v":0.62713743835580715},{"$f":"L144/Summary!$G$24","v":0.65913997549661374},{"$f":"M144/Summary!$G$24","v":0.7018100250176893},{"$f":"N144/Summary!$G$24","v":0.8376804458611139},{"$f":"O144/Summary!$G$24","v":0.69675699283756198}]
["Total Costs",{"$f":"B144/Summary!$G$35","v":0.22018001782131388},{"$f":"C144/Summary!$G$35","v":0.20044097791883259},{"$f":"D144/Summary!$G$35","v":0.21066938950466377},{"$f":"E144/Summary!$G$35","v":0.22430727161910541},{"$f":"F144/Summary!$G$35","v":0.26773315940456421},{"$f":"G144/Summary!$G$35","v":0.22269225926344785},null,"Total Costs",{"$f":"J144/Summary!$G$35","v":0.36593298736500057},{"$f":"K144/Summary!$G$35","v":0.3331272590763697},{"$f":"L144/Summary!$G$35","v":0.35012659100775106},{"$f":"M144/Summary!$G$35","v":0.37279236691625972},{"$f":"N144/Summary!$G$35","v":0.44496496915124756},{"$f":"O144/Summary!$G$35","v":0.37010826187446266}]
[]
["Basic Hay - Alfalfa Grass",null,null,null,null,null,null,null,"Basic Hay - Alfalfa Grass"]
[">4 years",null,null,null,null,null,null,null,">4 years"]
[{"$f":"\"Low - $\"&B9&\"/tonne\"","v":"Low - $71/tonne"},"Forage Region",null,null,null,null,null,null,{"$f":"\"High - $\"&B10&\"/tonne\"","v":"High - $118/tonne"},"Forage Region"]
[null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6",null,null,"Forage Region 1","Forage Region 2","Forage Region 3","Forage Region 4","Forage Region 5","Forage Region 6"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($P$22*2204.62)/2000*$B$14),3)","v":1.534},{"$f":"ROUND((($P$23*2204.62)/2000*$B$14),3)","v":1.3959999999999999},{"$f":"ROUND((($P$24*2204.62)/2000*$B$14),3)","v":1.468},{"$f":"ROUND((($P$25*2204.62)/2000*$B$14),3)","v":1.5620000000000001},{"$f":"ROUND((($P$26*2204.62)/2000*$B$14),3)","v":1.865},{"$f":"ROUND((($P$27*2204.62)/2000*$B$14),3)","v":1.5509999999999999},null,"Probable Yield x IPI (tons/acre)",{"$f":"ROUND((($P$33*2204.62)/2000*$B$14),3)","v":1.534},{"$f":"ROUND((($P$34*2204.62)/2000*$B$14),3)","v":1.3959999999999999},{"$f":"ROUND((($P$35*2204.62)/2000*$B$14),3)","v":1.468},{"$f":"ROUND((($P$36*2204.62)/2000*$B$14),3)","v":1.5620000000000001},{"$f":"ROUND((($P$37*2204.62)/2000*$B$14),3)","v":1.865},{"$f":"ROUND((($P$38*2204.62)/2000*$B$14),3)","v":1.5509999999999999}]
["Coverage per acre (tons)",{"$f":"ROUND(B159*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001,null,"Coverage per acre (tons)",{"$f":"ROUND(J159*0.8,3)","v":1.2270000000000001},1.117,1.1739999999999999,1.25,1.492,1.2410000000000001]
["Dollar Coverage per acre",{"$f":"B160*$C$9","v":79.031306982609252},71.946185737224553,75.617566746196616,80.512741424826046,96.100008164672374,79.933049686567301,null,"Dollar Coverage per acre",{"$f":"J160*$C$10","v":131.34780597109707},119.57253404214786,125.67426585987607,133.80990828351372,159.71550652720197,132.84647694387243]
["Premium ($/Acre)",{"$f":"Q$22","v":4.3},{"$f":"Q$23","v":3.71},{"$f":"Q$24","v":5.51},{"$f":"Q$25","v":4.92},{"$f":"Q$26","v":6.71},{"$f":"Q$27","v":5.68},null,"Premium ($/Acre)",{"$f":"Q$33","v":6.99},{"$f":"Q$34","v":6.02},{"$f":"Q$35","v":8.9499999999999993},{"$f":"Q$36","v":7.97},{"$f":"Q$37","v":10.89},{"$f":"Q$38","v":9.2200000000000006}]
["Premium Cost (% of Insured)",{"$f":"SUM(B162/B161)","v":5.4408818026332399E-2},5.1566319492604692E-2,7.2866666266765842E-2,6.1108340281690141E-2,6.9823095004342403E-2,7.1059468170829976E-2,null,"Premium Cost (% of Insured)",{"$f":"SUM(J162/J161)","v":5.3217485806638758E-2},5.0346010045066225E-2,7.1215852654982245E-2,5.9562106440677963E-2,6.8183736424773933E-2,6.9403421243119948E-2]
["Costs Not Covered by AgriInsurance",null,null,null,null,null,null,null,"Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$G$24-B161<0,0,SUM(Summary!$G$24-B161))","v":111.63269540199762},{"$f":"IF(Summary!$G$24-C161<0,0,SUM(Summary!$G$24-C161))","v":118.71781664738232},{"$f":"IF(Summary!$G$24-D161<0,0,SUM(Summary!$G$24-D161))","v":115.04643563841026},{"$f":"IF(Summary!$G$24-E161<0,0,SUM(Summary!$G$24-E161))","v":110.15126095978083},{"$f":"IF(Summary!$G$24-F161<0,0,SUM(Summary!$G$24-F161))","v":94.5639942199345},{"$f":"IF(Summary!$G$24-G161<0,0,SUM(Summary!$G$24-G161))","v":110.73095269803957},null,"Operating Costs",{"$f":"IF(Summary!$G$24-J161<0,0,SUM(Summary!$G$24-J161))","v":59.3161964135098},{"$f":"IF(Summary!$G$24-K161<0,0,SUM(Summary!$G$24-K161))","v":71.091468342459009},{"$f":"IF(Summary!$G$24-L161<0,0,SUM(Summary!$G$24-L161))","v":64.989736524730802},{"$f":"IF(Summary!$G$24-M161<0,0,SUM(Summary!$G$24-M161))","v":56.854094101093153},{"$f":"IF(Summary!$G$24-N161<0,0,SUM(Summary!$G$24-N161))","v":30.948495857404907},{"$f":"IF(Summary!$G$24-O161<0,0,SUM(Summary!$G$24-O161))","v":57.817525440734443}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-B161<0,0,SUM(Summary!$G$31-B161))","v":247.50819972025045},{"$f":"IF(Summary!$G$31-C161<0,0,SUM(Summary!$G$31-C161))","v":254.59332096563514},{"$f":"IF(Summary!$G$31-D161<0,0,SUM(Summary!$G$31-D161))","v":250.92193995666307},{"$f":"IF(Summary!$G$31-E161<0,0,SUM(Summary!$G$31-E161))","v":246.02676527803362},{"$f":"IF(Summary!$G$31-F161<0,0,SUM(Summary!$G$31-F161))","v":230.43949853818731},{"$f":"IF(Summary!$G$31-G161<0,0,SUM(Summary!$G$31-G161))","v":246.60645701629238},null,"Operating & Fixed Costs",{"$f":"IF(Summary!$G$31-J161<0,0,SUM(Summary!$G$31-J161))","v":195.19170073176261},{"$f":"IF(Summary!$G$31-K161<0,0,SUM(Summary!$G$31-K161))","v":206.9669726607118},{"$f":"IF(Summary!$G$31-L161<0,0,SUM(Summary!$G$31-L161))","v":200.86524084298361},{"$f":"IF(Summary!$G$31-M161<0,0,SUM(Summary!$G$31-M161))","v":192.72959841934596},{"$f":"IF(Summary!$G$31-N161<0,0,SUM(Summary!$G$31-N161))","v":166.82400017565772},{"$f":"IF(Summary!$G$31-O161<0,0,SUM(Summary!$G$31-O161))","v":193.69302975898725}]
["Total Costs",{"$f":"IF(Summary!$G$35-B161<0,0,SUM(Summary!$G$35-B161))","v":279.90819972025042},{"$f":"IF(Summary!$G$35-C161<0,0,SUM(Summary!$G$35-C161))","v":286.99332096563512},{"$f":"IF(Summary!$G$35-D161<0,0,SUM(Summary!$G$35-D161))","v":283.32193995666307},{"$f":"IF(Summary!$G$35-E161<0,0,SUM(Summary!$G$35-E161))","v":278.4267652780336},{"$f":"IF(Summary!$G$35-F161<0,0,SUM(Summary!$G$35-F161))","v":262.83949853818729},{"$f":"IF(Summary!$G$35-G161<0,0,SUM(Summary!$G$35-G161))","v":279.00645701629236},null,"Total Costs",{"$f":"IF(Summary!$G$35-J161<0,0,SUM(Summary!$G$35-J161))","v":227.59170073176259},{"$f":"IF(Summary!$G$35-K161<0,0,SUM(Summary!$G$35-K161))","v":239.36697266071178},{"$f":"IF(Summary!$G$35-L161<0,0,SUM(Summary!$G$35-L161))","v":233.26524084298359},{"$f":"IF(Summary!$G$35-M161<0,0,SUM(Summary!$G$35-M161))","v":225.12959841934594},{"$f":"IF(Summary!$G$35-N161<0,0,SUM(Summary!$G$35-N161))","v":199.22400017565769},{"$f":"IF(Summary!$G$35-O161<0,0,SUM(Summary!$G$35-O161))","v":226.09302975898723}]
["AgriInsurance Risk Ratio",null,null,null,null,null,null,null,"AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B161/Summary!$G$24","v":0.41450565389468502},{"$f":"C161/Summary!$G$24","v":0.3773454078242568},{"$f":"D161/Summary!$G$24","v":0.39660117169711501},{"$f":"E161/Summary!$G$24","v":0.42227552352759268},{"$f":"F161/Summary!$G$24","v":0.5040280648825346},{"$f":"G161/Summary!$G$24","v":0.41923513975819404},null,"Operating Costs",{"$f":"J161/Summary!$G$24","v":0.68889672055736384},{"$f":"K161/Summary!$G$24","v":0.62713743835580715},{"$f":"L161/Summary!$G$24","v":0.65913997549661374},{"$f":"M161/Summary!$G$24","v":0.7018100250176893},{"$f":"N161/Summary!$G$24","v":0.8376804458611139},{"$f":"O161/Summary!$G$24","v":0.69675699283756198}]
["Total Costs",{"$f":"B161/Summary!$G$35","v":0.22018001782131388},{"$f":"C161/Summary!$G$35","v":0.20044097791883259},{"$f":"D161/Summary!$G$35","v":0.21066938950466377},{"$f":"E161/Summary!$G$35","v":0.22430727161910541},{"$f":"F161/Summary!$G$35","v":0.26773315940456421},{"$f":"G161/Summary!$G$35","v":0.22269225926344785},null,"Total Costs",{"$f":"J161/Summary!$G$35","v":0.36593298736500057},{"$f":"K161/Summary!$G$35","v":0.3331272590763697},{"$f":"L161/Summary!$G$35","v":0.35012659100775106},{"$f":"M161/Summary!$G$35","v":0.37279236691625972},{"$f":"N161/Summary!$G$35","v":0.44496496915124756},{"$f":"O161/Summary!$G$35","v":0.37010826187446266}]
[]
["Greenfeed"]
[0.8,"Risk Area "]
[null,"Risk Area 1","Risk Area 2","Risk Area 3","Risk Area 4","Risk Area 5","Risk Area 6","Risk Area 7","Risk Area 8","Risk Area 9","Risk Area 10","Risk Area 11","Risk Area 12","Risk Area 14","Risk Area 15","Risk Area 16"]
["Probable Yield x IPI (tons/acre)",{"$f":"ROUND((S$22*$B$15),3)","v":1.996},{"$f":"ROUND((S$23*$B$15),3)","v":1.996},{"$f":"ROUND((S$24*$B$15),3)","v":1.996},{"$f":"ROUND((S$25*$B$15),3)","v":1.996},{"$f":"ROUND((S$26*$B$15),3)","v":1.996},{"$f":"ROUND((S$27*$B$15),3)","v":1.996},{"$f":"ROUND((S$28*$B$15),3)","v":1.996},{"$f":"ROUND((S$29*$B$15),3)","v":1.996},{"$f":"ROUND((S$30*$B$15),3)","v":1.996},{"$f":"ROUND((S$31*$B$15),3)","v":1.996},{"$f":"ROUND((#REF!*$B$15),3)","v":{"$error":"#REF!"}},{"$f":"ROUND((S$32*$B$15),3)","v":1.996},{"$f":"ROUND((S$34*$B$15),3)","v":1.996},{"$f":"ROUND((S$35*$B$15),3)","v":1.996},{"$f":"ROUND((S$36*$B$15),3)","v":1.996}]
["Coverage per acre (tons)",{"$f":"ROUND(B175*0.8,3)","v":1.597},{"$f":"ROUND(C175*0.8,3)","v":1.597},1.597,1.597,1.597,1.597,1.597,1.597,{"$f":"ROUND(J175*0.8,3)","v":1.597},1.597,{"$error":"#REF!"},1.597,1.597,1.597,1.597]
["Dollar Coverage per acre",{"$f":"B176*$C$4","v":221.983},221.983,221.983,221.983,221.983,221.983,221.983,221.983,{"$f":"J176*$C$4","v":221.983},221.983,{"$error":"#REF!"},221.983,221.983,221.983,221.983]
["Premium ($/Acre)",{"$f":"T$22","v":18.5},{"$f":"T$23","v":20.7},{"$f":"T$24","v":20.22},{"$f":"T$25","v":21.92},{"$f":"T$26","v":20.21},{"$f":"T$27","v":20.13},{"$f":"T$28","v":19.8},{"$f":"T$29","v":22.98},{"$f":"T$30","v":19.48},{"$f":"T$31","v":19.23},{"$f":"T$32","v":19.48},{"$f":"T$33","v":18.170000000000002},{"$f":"T$34","v":17.600000000000001},{"$f":"T$35","v":16.63},{"$f":"T$36","v":15.72}]
["Premium Cost (% of Insured)",{"$f":"SUM(B178/B177)","v":8.3339715203416473E-2},{"$f":"SUM(C178/C177)","v":9.3250384038417358E-2},9.1088056292598973E-2,9.8746300392372394E-2,9.104300779789444E-2,9.0682619840258036E-2,8.9196019515007913E-2,0.10352144083105463,{"$f":"SUM(J178/J177)","v":8.7754467684462323E-2},8.662825531684859E-2,{"$error":"#REF!"},8.185311487816635E-2,7.9285350680007027E-2,7.4915646693665724E-2,7.0816233675551732E-2]
["Costs Not Covered by AgriInsurance"]
["Operating Costs",{"$f":"IF(Summary!$K$24-B177<0,0,SUM(Summary!$K$24-B177))","v":0},{"$f":"IF(Summary!$K$24-C177<0,0,SUM(Summary!$K$24-C177))","v":0},{"$f":"IF(Summary!$K$24-D177<0,0,SUM(Summary!$K$24-D177))","v":0},{"$f":"IF(Summary!$K$24-E177<0,0,SUM(Summary!$K$24-E177))","v":0},{"$f":"IF(Summary!$K$24-F177<0,0,SUM(Summary!$K$24-F177))","v":0},{"$f":"IF(Summary!$K$24-G177<0,0,SUM(Summary!$K$24-G177))","v":0},{"$f":"IF(Summary!$K$24-H177<0,0,SUM(Summary!$K$24-H177))","v":0},{"$f":"IF(Summary!$K$24-I177<0,0,SUM(Summary!$K$24-I177))","v":0},{"$f":"IF(Summary!$K$24-J177<0,0,SUM(Summary!$K$24-J177))","v":0},{"$f":"IF(Summary!$K$24-K177<0,0,SUM(Summary!$K$24-K177))","v":0},{"$f":"IF(Summary!$K$24-L177<0,0,SUM(Summary!$K$24-L177))","v":{"$error":"#REF!"}},{"$f":"IF(Summary!$K$24-M177<0,0,SUM(Summary!$K$24-M177))","v":0},{"$f":"IF(Summary!$K$24-N177<0,0,SUM(Summary!$K$24-N177))","v":0},{"$f":"IF(Summary!$K$24-O177<0,0,SUM(Summary!$K$24-O177))","v":0},{"$f":"IF(Summary!$K$24-P177<0,0,SUM(Summary!$K$24-P177))","v":0}]
["Operating & Fixed Costs",{"$f":"IF(Summary!$K$31-B177<0,0,SUM(Summary!$K$31-B177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-C177<0,0,SUM(Summary!$K$31-C177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-D177<0,0,SUM(Summary!$K$31-D177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-E177<0,0,SUM(Summary!$K$31-E177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-F177<0,0,SUM(Summary!$K$31-F177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-G177<0,0,SUM(Summary!$K$31-G177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-H177<0,0,SUM(Summary!$K$31-H177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-I177<0,0,SUM(Summary!$K$31-I177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-J177<0,0,SUM(Summary!$K$31-J177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-K177<0,0,SUM(Summary!$K$31-K177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-L177<0,0,SUM(Summary!$K$31-L177))","v":{"$error":"#REF!"}},{"$f":"IF(Summary!$K$31-M177<0,0,SUM(Summary!$K$31-M177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-N177<0,0,SUM(Summary!$K$31-N177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-O177<0,0,SUM(Summary!$K$31-O177))","v":134.86335480159914},{"$f":"IF(Summary!$K$31-P177<0,0,SUM(Summary!$K$31-P177))","v":134.86335480159914}]
["Total Costs",{"$f":"IF(Summary!$K$35-B177<0,0,SUM(Summary!$K$35-B177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-C177<0,0,SUM(Summary!$K$35-C177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-D177<0,0,SUM(Summary!$K$35-D177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-E177<0,0,SUM(Summary!$K$35-E177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-F177<0,0,SUM(Summary!$K$35-F177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-G177<0,0,SUM(Summary!$K$35-G177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-H177<0,0,SUM(Summary!$K$35-H177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-I177<0,0,SUM(Summary!$K$35-I177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-J177<0,0,SUM(Summary!$K$35-J177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-K177<0,0,SUM(Summary!$K$35-K177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-L177<0,0,SUM(Summary!$K$35-L177))","v":{"$error":"#REF!"}},{"$f":"IF(Summary!$K$35-M177<0,0,SUM(Summary!$K$35-M177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-N177<0,0,SUM(Summary!$K$35-N177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-O177<0,0,SUM(Summary!$K$35-O177))","v":175.36335480159914},{"$f":"IF(Summary!$K$35-P177<0,0,SUM(Summary!$K$35-P177))","v":175.36335480159914}]
["AgriInsurance Risk Ratio"]
["Operating Costs",{"$f":"B177/Summary!$K$24","v":1.0045804662218556},{"$f":"C177/Summary!$K$24","v":1.0045804662218556},{"$f":"D177/Summary!$K$24","v":1.0045804662218556},{"$f":"E177/Summary!$K$24","v":1.0045804662218556},{"$f":"F177/Summary!$K$24","v":1.0045804662218556},{"$f":"G177/Summary!$K$24","v":1.0045804662218556},{"$f":"H177/Summary!$K$24","v":1.0045804662218556},{"$f":"I177/Summary!$K$24","v":1.0045804662218556},{"$f":"J177/Summary!$K$24","v":1.0045804662218556},{"$f":"K177/Summary!$K$24","v":1.0045804662218556},{"$f":"L177/Summary!$K$24","v":{"$error":"#REF!"}},{"$f":"M177/Summary!$K$24","v":1.0045804662218556},{"$f":"N177/Summary!$K$24","v":1.0045804662218556},{"$f":"O177/Summary!$K$24","v":1.0045804662218556},{"$f":"P177/Summary!$K$24","v":1.0045804662218556}]
["Total Costs",{"$f":"B177/Summary!$K$35","v":0.55866373836709626},{"$f":"C177/Summary!$K$35","v":0.55866373836709626},{"$f":"D177/Summary!$K$35","v":0.55866373836709626},{"$f":"E177/Summary!$K$35","v":0.55866373836709626},{"$f":"F177/Summary!$K$35","v":0.55866373836709626},{"$f":"G177/Summary!$K$35","v":0.55866373836709626},{"$f":"H177/Summary!$K$35","v":0.55866373836709626},{"$f":"I177/Summary!$K$35","v":0.55866373836709626},{"$f":"J177/Summary!$K$35","v":0.55866373836709626},{"$f":"K177/Summary!$K$35","v":0.55866373836709626},{"$f":"L177/Summary!$K$35","v":{"$error":"#REF!"}},{"$f":"M177/Summary!$K$35","v":0.55866373836709626},{"$f":"N177/Summary!$K$35","v":0.55866373836709626},{"$f":"O177/Summary!$K$35","v":0.55866373836709626},{"$f":"P177/Summary!$K$35","v":0.55866373836709626}]

{"sheet":"Chart data (HIDE)","index":6,"n_rows":267,"n_cols":17,"rows_kept":267,"cut":false,"hidden":true,"merged":[[5,0,5,1],[3,0,3,1],[4,0,4,1],[0,0,0,1],[1,0,1,1],[2,0,2,1]]}
[{"$f":"\"Alfalfa Hay ($\"&ROUND(B22,0)&\" per acre)\"","v":"Alfalfa Hay ($418 per acre)"}]
[{"$f":"\"Alfalfa-Grass Hay ($\"&ROUND(C22,0)&\" per acre)\"","v":"Alfalfa-Grass Hay ($359 per acre)"}]
[{"$f":"\"Greenfeed Hay ($\"&ROUND(D22,0)&\" per acre)\"","v":"Greenfeed Hay ($397 per acre)"}]
[{"$f":"\"Alfalfa Baled Silage ($\"&ROUND(E22,0)&\" per acre)\"","v":"Alfalfa Baled Silage ($522 per acre)"}]
[{"$f":"\"Alfalfa-Grass Baled Silage ($\"&ROUND(F22,0)&\" per acre)\"","v":"Alfalfa-Grass Baled Silage ($434 per acre)"}]
[{"$f":"\"Greenfeed Baled Silage ($\"&ROUND(G22,0)&\" per acre)\"","v":"Greenfeed Baled Silage ($462 per acre)"}]
[null,{"$f":"Summary!C3","v":"Alfalfa Hay"},{"$f":"Summary!G3","v":"Alfalfa-Grass Hay"},{"$f":"Summary!K3","v":"Greenfeed Hay"},{"$f":"Summary!S3","v":"Alfalfa Baled Silage"},{"$f":"Summary!W3","v":"Alfalfa-Grass Baled Silage"},{"$f":"Summary!AA3","v":"Greenfeed Baled Silage"}]
[{"$f":"Summary!B11","v":"Establishment (amortized)"},{"$f":"Summary!C11","v":39.397913362040171},{"$f":"Summary!G11","v":36.318167348540101},{"$f":"Summary!K11","v":" -"},{"$f":"Summary!S11","v":70.292116288315242},{"$f":"Summary!W11","v":46.833660274889098},{"$f":"Summary!AA11","v":" -"}]
[{"$f":"Summary!B12","v":"Fertilizer"},{"$f":"Summary!C12","v":106.25364912990787},{"$f":"Summary!G12","v":83.777335036066773},{"$f":"Summary!K12","v":88.050350483346335},{"$f":"Summary!S12","v":106.25364912990787},{"$f":"Summary!W12","v":83.777335036066773},{"$f":"Summary!AA12","v":88.050350483346335}]
[{"$f":"Summary!B14","v":"Fuel"},{"$f":"Summary!C14","v":14.139999999999999},{"$f":"Summary!G14","v":9.8559999999999999},{"$f":"Summary!K14","v":16.688000000000002},{"$f":"Summary!S14","v":15.105999999999998},{"$f":"Summary!W14","v":11.858000000000001},{"$f":"Summary!AA14","v":18.690000000000001}]
[{"$f":"Summary!B15","v":"Machinery Operating"},{"$f":"Summary!C15","v":13.282500000000001},{"$f":"Summary!G15","v":13.282500000000001},{"$f":"Summary!K15","v":13.282500000000001},{"$f":"Summary!S15","v":17.94916666666667},{"$f":"Summary!W15","v":17.94916666666667},{"$f":"Summary!AA15","v":17.94916666666667}]
[{"$f":"Summary!B17","v":"Rental and Custom"},{"$f":"Summary!C17","v":14},{"$f":"Summary!G17","v":11.16},{"$f":"Summary!K17","v":11.32},{"$f":"Summary!S17","v":20.669999999999998},{"$f":"Summary!W17","v":16.350000000000001},{"$f":"Summary!AA17","v":16.559999999999999}]
[{"$f":"Summary!B18","v":"Crop Insurance"},{"$f":"Summary!C18","v":32.17},{"$f":"Summary!G18","v":9.2200000000000006},{"$f":"Summary!K18","v":17.149999999999999},{"$f":"Summary!S18","v":32.17},{"$f":"Summary!W18","v":9.2200000000000006},{"$f":"Summary!AA18","v":17.149999999999999}]
[{"$f":"Summary!B19","v":"Twine/Net Wrap"},{"$f":"Summary!C19","v":5.64},{"$f":"Summary!G19","v":4.4400000000000004},{"$f":"Summary!K19","v":4.5599999999999996},{"$f":"Summary!S19","v":8.2799999999999994},{"$f":"Summary!W19","v":6.6},{"$f":"Summary!AA19","v":6.6}]
[{"$f":"Summary!B20","v":"Plastic Silage Wrap"},{"$f":"Summary!C20","v":" -"},{"$f":"Summary!G20","v":" -"},{"$f":"Summary!K20","v":" -"},{"$f":"Summary!S20","v":29.154929577464788},{"$f":"Summary!W20","v":23.239436619718308},{"$f":"Summary!AA20","v":23.239436619718308}]
[{"$f":"Summary!B21","v":"Other Costs"},{"$f":"Summary!C21","v":2},{"$f":"Summary!G21","v":2},{"$f":"Summary!K21","v":2},{"$f":"Summary!S21","v":2},{"$f":"Summary!W21","v":2},{"$f":"Summary!AA21","v":2}]
[{"$f":"Summary!B22","v":"Land Taxes"},{"$f":"Summary!C22","v":10},{"$f":"Summary!G22","v":10},{"$f":"Summary!K22","v":10},{"$f":"Summary!S22","v":10},{"$f":"Summary!W22","v":10},{"$f":"Summary!AA22","v":10}]
[{"$f":"Summary!B23","v":"Interest on Operating"},{"$f":"Summary!C23","v":10.77},{"$f":"Summary!G23","v":8.2100000000000009},{"$f":"Summary!K23","v":9.52},{"$f":"Summary!S23","v":14.14},{"$f":"Summary!W23","v":10.36},{"$f":"Summary!AA23","v":11.19}]
[{"$f":"Summary!B27","v":"Land Cost"},{"$f":"Summary!C27","v":80.405450573385664},{"$f":"Summary!G27","v":80.405450573385664},{"$f":"Summary!K27","v":80.405450573385664},{"$f":"Summary!S27","v":80.405450573385664},{"$f":"Summary!W27","v":80.405450573385664},{"$f":"Summary!AA27","v":80.405450573385664}]
[{"$f":"Summary!B28","v":"Machinery Costs"},{"$f":"Summary!C28","v":55.47005374486713},{"$f":"Summary!G28","v":55.47005374486713},{"$f":"Summary!K28","v":55.47005374486713},{"$f":"Summary!S28","v":75.403318126023777},{"$f":"Summary!W28","v":75.403318126023777},{"$f":"Summary!AA28","v":75.403318126023777}]
["Labour",{"$f":"Summary!C33","v":32.4},{"$f":"Summary!G33","v":32.4},{"$f":"Summary!K33","v":40.5},{"$f":"Summary!S33","v":37.799999999999997},{"$f":"Summary!W33","v":37.799999999999997},{"$f":"Summary!AA33","v":45.9}]
["Total",{"$f":"Summary!C35","v":418.32956681020084},{"$f":"Summary!G35","v":358.93950670285966},{"$f":"Summary!K35","v":397.34635480159915},{"$f":"Summary!S35","v":522.02463036176391},{"$f":"Summary!W35","v":434.19636729675028},{"$f":"Summary!AA35","v":461.5377224691407}]
[]
[]
[]
["Without Storage Loss",null,null,null,"With Storage Loss"]
[null,"TDN Cost ($/lb DM)","CP Cost ($/lb DM)",null,null,"TDN Cost ($/lb)","CP Cost ($/lb)",null,null,null,null,"DM Cost ($/lb)",null,null,null,"As Fed Cost ($/ton)","DM Cost ($/ton)"]
[{"$f":"Summary!C3","v":"Alfalfa Hay"},{"$f":"Summary!C69","v":0.11042381132145518},{"$f":"Summary!E69","v":0.37313540638843368},null,{"$f":"A28","v":"Alfalfa Hay"},{"$f":"Summary!C70","v":0.13802976415181897},{"$f":"Summary!E70","v":0.46641925798554212},null,null,null,{"$f":"A28","v":"Alfalfa Hay"},{"$f":"Summary!E36","v":6.791064396269493E-2},null,null,{"$f":"A28","v":"Alfalfa Hay"},{"$f":"Summary!D35","v":119.5227333743431},{"$f":"Summary!E35","v":135.82128792538987}]
[{"$f":"Summary!G3","v":"Alfalfa-Grass Hay"},{"$f":"Summary!G69","v":0.12258862933840836},{"$f":"Summary!I69","v":0.52537984002175009},null,"Alfalfa-Grass Hay",{"$f":"Summary!G70","v":0.15323578667301044},{"$f":"Summary!I70","v":0.65672480002718758},null,null,null,{"$f":"A29","v":"Alfalfa-Grass Hay"},{"$f":"Summary!I36","v":7.3553177603045014E-2},null,null,{"$f":"A29","v":"Alfalfa-Grass Hay"},{"$f":"Summary!H35","v":128.65215294009306},{"$f":"Summary!I35","v":147.10635520609003}]
[{"$f":"Summary!K3","v":"Greenfeed Hay"},{"$f":"Summary!K69","v":0.13999744729184252},{"$f":"Summary!M69","v":0.82584352745894984},null,"Greenfeed Hay",{"$f":"Summary!K70","v":0.17499680911480314},{"$f":"Summary!M70","v":1.0323044093236873},null,null,null,"Greenfeed Hay",{"$f":"Summary!M36","v":8.1758509218436026E-2},null,null,"Greenfeed Hay",{"$f":"Summary!L35","v":140.40507236805624},{"$f":"Summary!M35","v":163.51701843687206}]
[{"$f":"Summary!S3","v":"Alfalfa Baled Silage"},{"$f":"Summary!S69","v":0.12104918964910466},{"$f":"Summary!U69","v":0.41569089852027702},null,{"$f":"A31","v":"Alfalfa Baled Silage"},{"$f":"Summary!S70","v":0.1274201996306365},{"$f":"Summary!U70","v":0.43756936686344949},null,null,null,{"$f":"A31","v":"Alfalfa Baled Silage"},{"$f":"Summary!Y36","v":7.9523144193544018E-2},null,null,{"$f":"A31","v":"Alfalfa Baled Silage"},{"$f":"Summary!T35","v":75.765548673695776},{"$f":"Summary!U35","v":151.31148706138083}]
[{"$f":"Summary!W3","v":"Alfalfa-Grass Baled Silage"},{"$f":"Summary!W69","v":0.13166083475752319},{"$f":"Summary!Y69","v":0.54467906981879466},null,"Alfalfa-Grass Baled Silage",{"$f":"Summary!W70","v":0.13859035237634021},{"$f":"Summary!Y70","v":0.57334638928294179},null,null,null,"Alfalfa-Grass Baled Silage",{"$f":"Summary!U36","v":7.565574353069042E-2},null,null,"Alfalfa-Grass Baled Silage",{"$f":"Summary!X35","v":79.6690582195872},{"$f":"Summary!Y35","v":159.04628838708803}]
[{"$f":"Summary!AA3","v":"Greenfeed Baled Silage"},{"$f":"Summary!AA69","v":0.13836158570976265},{"$f":"Summary!AC69","v":0.7887915683434864},null,"Greenfeed Baled Silage",{"$f":"Summary!AA70","v":0.14082005262216346},{"$f":"Summary!AC70","v":0.81190177972627642},null,null,null,"Greenfeed Baled Silage",{"$f":"Summary!AC36","v":8.3611906244409548E-2},null,null,"Greenfeed Baled Silage",{"$f":"Summary!AB35","v":83.611906244409553},{"$f":"Summary!AC35","v":167.22381248881911}]
[{"$f":"Production!D44","v":"Barley Silage"},{"$f":"Production!D54","v":0.11990849718452876},{"$f":"Production!D55","v":0.67840122731427088},null,"Barley Silage",{"$f":"Production!D56","v":0.12621947072055659},{"$f":"Production!D57","v":0.71410655506765353},null,null,null,"Barley Silage",{"$f":"Production!D49/2000","v":7.5302536231884057E-2},null,null,"Barley Silage",{"$f":"Production!D50","v":55.422666666666672},{"$f":"Production!D49","v":150.60507246376812}]
[{"$f":"Production!E44","v":"Corn Silage \n(15 ton)"},{"$f":"Production!E54","v":8.9144921126345283E-2},{"$f":"Production!E55","v":0.66192665571975906},null,"Corn Silage \n(15 ton)",{"$f":"Production!E56","v":9.3836759080363444E-2},{"$f":"Production!E57","v":0.69676490075764119},null,null,null,"Corn Silage \n(15 ton)",{"$f":"Production!E49/2000","v":5.758761904761904E-2},null,null,"Corn Silage \n(15 ton)",{"$f":"Production!E50","v":40.31133333333333},{"$f":"Production!E49","v":115.17523809523809}]
[{"$f":"Production!F44","v":"Corn Silage \n(20 ton)"},{"$f":"Production!F54","v":7.3443166740380386E-2},{"$f":"Production!F55","v":0.54533661740558304},null,"Corn Silage \n(20 ton)",{"$f":"Production!F56","v":7.7308596568821455E-2},{"$f":"Production!F57","v":0.57403854463745585},null,null,null,"Corn Silage \n(20 ton)",{"$f":"Production!F49/2000","v":4.7444285714285717E-2},null,null,"Corn Silage \n(20 ton)",{"$f":"Production!F50","v":33.210999999999999},{"$f":"Production!F49","v":94.888571428571439}]
[{"$f":"Production!I44","v":0},{"$f":"Production!I54","v":0},{"$f":"Production!I55","v":0},null,0,{"$f":"B37","v":0},0,null,null,null,0,{"$f":"Production!I49","v":0}]
[{"$f":"Production!K44","v":0},{"$f":"Production!K54","v":0},{"$f":"Production!K55","v":0},null,0,0,0,null,null,null,0,{"$f":"Production!K49","v":0}]
[{"$f":"Production!J44","v":0},{"$f":"Production!J54","v":0},{"$f":"Production!J55","v":0},null,0,0,0,null,null,null,{"$f":"A39","v":0},{"$f":"Production!J49","v":0}]
[]
[]
[]
[]
[{"$f":"\"Alfalfa Silage (\"&TEXT(Production!H23*'Fixed Cost Input'!D5,\"#,###\")&\" bales @ $\"&ROUND(B51,2)&\" per \"&TEXT(Production!H66,\"#,###\")&\" Bale)\"","v":"Alfalfa Silage (2,070 bales @ $8.26 per  Bale)"}]
[{"$f":"\"Alfalfa-Grass Silage (\"&TEXT(Production!I23*'Fixed Cost Input'!D5,\"#,###\")&\" bales @ $\"&ROUND(C51,2)&\" per \"&TEXT(Production!H66,\"#,###\")&\" Bale)\"","v":"Alfalfa-Grass Silage (1,650 bales @ $9.2 per  Bale)"}]
[null,{"$f":"Summary!S3","v":"Alfalfa Baled Silage"},{"$f":"Summary!W3","v":"Alfalfa-Grass Baled Silage"}]
[{"$f":"'Op. Cost Input'!I6","v":"Plastic Silage Wrap Cost"},{"$f":"'Risk Analysis'!E11","v":4.225352112676056},{"$f":"'Risk Analysis'!I11","v":4.225352112676056}]
[{"$f":"'Op. Cost Input'!I10","v":"Silage Wrapper - Fuel Usage"},{"$f":"'Op. Cost Input'!L10*'Op. Cost Input'!E8","v":0.36399999999999999},{"$f":"'Op. Cost Input'!L10*'Op. Cost Input'!E8","v":0.36399999999999999}]
[{"$f":"Summary!B28","v":"Machinery Costs"},{"$f":"'Fixed Cost Input'!J28/Production!H23","v":2.8888788958198046},{"$f":"'Fixed Cost Input'!J28/Production!I23","v":3.6242298874830281}]
["Labour",{"$f":"(('Op. Cost Input'!K33-'Op. Cost Input'!E33)/Production!H23)*'Op. Cost Input'!E10","v":0.78260869565217372},{"$f":"(('Op. Cost Input'!L33-'Op. Cost Input'!F33)/Production!I23)*'Op. Cost Input'!E10","v":0.98181818181818159}]
["Total",{"$f":"SUM(B47:B50)","v":8.2608397041480348},{"$f":"SUM(C47:C50)","v":9.1954001819772664}]
[]
[{"$f":"\"AgriInsurance Insured Value Analysis - \"&Introduction!J12&\" Manitoba - \"&'Forage Insurance'!B4&\"/\"&'Forage Insurance'!B5","v":"AgriInsurance Insured Value Analysis - 2024 Manitoba - Forage Region 6/Risk Area 15"}]
[{"$f":"\"AgriInsurance Risk Analysis - \"&Introduction!J12&\" Manitoba - \"&'Forage Insurance'!B4&\"/\"&'Forage Insurance'!B5","v":"AgriInsurance Risk Analysis - 2024 Manitoba - Forage Region 6/Risk Area 15"}]
[null,null,"80% Insured Value","80% Coverage of Operating Costs","80% Coverage of Total Costs (Risk)","Premium Cost (% of Insured)"]
[{"$f":"'Forage Insurance'!C4&\" \"&'Forage Insurance'!C6","v":"Basic Hay Low - $67/tonne"},null,{"$f":"'Forage Insurance'!C24","v":79.933049686567301},{"$f":"'Forage Insurance'!C56","v":0.41923513975819404},{"$f":"'Forage Insurance'!C57","v":0.22269225926344785},{"$f":"'Forage Insurance'!C16","v":7.1059468170829976E-2}]
[{"$f":"'Forage Insurance'!C4&\" \"&'Forage Insurance'!D6","v":"Basic Hay High - $111/tonne"},null,{"$f":"'Forage Insurance'!D24","v":132.84647694387243},{"$f":"'Forage Insurance'!D56","v":0.69675699283756198},{"$f":"'Forage Insurance'!D57","v":0.37010826187446266},{"$f":"'Forage Insurance'!D16","v":6.9403421243119948E-2}]
["Alfalfa Grass Select Hay >4 years",null,{"$f":"'Forage Insurance'!F24","v":194.94516061724926},{"$f":"'Forage Insurance'!F56","v":1.0224539408545847},{"$f":"'Forage Insurance'!F57","v":0.54311424899413596},{"$f":"'Forage Insurance'!F16","v":0.10125924612592486}]
["Alfalfa Select Hay <=4 years",null,{"$f":"'Forage Insurance'!L24","v":416.63053043154832},{"$f":"'Forage Insurance'!L56","v":1.6661618142875172},{"$f":"'Forage Insurance'!L57","v":0.99593852188931364},{"$f":"'Forage Insurance'!L16","v":7.7214696596233909E-2}]
["Greenfeed",null,{"$f":"'Forage Insurance'!M24","v":221.983},{"$f":"'Forage Insurance'!M56","v":1.0045804662218556},{"$f":"'Forage Insurance'!M57","v":0.55866373836709626},{"$f":"'Forage Insurance'!M16","v":7.4915646693665724E-2}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Impact of Forage Yield on Cost Per Bale\"","v":"Impact of Forage Yield on Cost Per Bale"}]
[]
[null,"Bale Yield",{"$f":"\"Alfalfa (from \"&Production!D23&\" bales/ac)\"","v":"Alfalfa (from 4.7 bales/ac)"},{"$f":"\"Alfalfa-Grass (from \"&Production!E23&\" bales/ac)\"","v":"Alfalfa-Grass (from 3.7 bales/ac)"},{"$f":"\"Greenfeed (from \"&Production!F23&\" bales/ac)\"","v":"Greenfeed (from 3.8 bales/ac)"}]
[null,{"$f":"SUM(B134*3)","v":-2.25},{"$f":"IF((((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B132)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37<0,NA(),(((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B132)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37)","v":172.46613049448956},{"$f":"IF((((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B132)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37<0,NA(),(((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B132)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37)","v":244.69809795420286},{"$f":"IF((((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B132)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37<0,NA(),(((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B132)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37)","v":260.10108379153462}]
[null,{"$f":"SUM(B134*2)","v":-1.5},{"$f":"IF((((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B133)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37<0,NA(),(((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B133)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37)","v":131.46831450946081},{"$f":"IF((((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B133)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37<0,NA(),(((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B133)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37)","v":162.20602526095516},{"$f":"IF((((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B133)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37<0,NA(),(((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B133)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37)","v":174.04681250452336}]
[null,{"$f":"-ABS('Risk Analysis'!$E$25)","v":-0.75},{"$f":"IF((((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B134)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37<0,NA(),(((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B134)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37)","v":106.17178975274093},{"$f":"IF((((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B134)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37<0,NA(),(((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B134)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37)","v":121.37661554409516},{"$f":"IF((((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B134)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37<0,NA(),(((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B134)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37)","v":130.68760414932586}]
[null,0,{"$f":"Summary!$C$37","v":89.006290810681023},{"$f":"Summary!$G$37","v":97.010677487259358},{"$f":"Summary!$K$37","v":104.56483021094715}]
[null,{"$f":"ABS('Risk Analysis'!$E$25)","v":0.75},{"$f":"IF((((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B136)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37<0,NA(),(((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B136)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37)","v":76.594314652576159},{"$f":"IF((((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B136)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37<0,NA(),(((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B136)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37)","v":80.821228711240934},{"$f":"IF((((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B136)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37<0,NA(),(((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B136)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37)","v":87.1047300177935}]
[null,{"$f":"SUM(B136*2)","v":1.5},{"$f":"IF((((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B137)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37<0,NA(),(((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B137)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37)","v":67.201467830226534},{"$f":"IF((((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B137)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37<0,NA(),(((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B137)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37)","v":69.283920388101365},{"$f":"IF((((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B137)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37<0,NA(),(((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B137)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37)","v":74.611156428255001}]
[null,{"$f":"SUM(B136*3)","v":2.25},{"$f":"IF((((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B138)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37<0,NA(),(((Summary!$C$35/(((((Production!$D$21*2000)/Production!$D$29)+B138)*Production!$D$29)/2000))-(Summary!$C$35/Production!$D$21))/2000*Production!$D$29)+Summary!$C$37)","v":59.845623933205744},{"$f":"IF((((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B138)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37<0,NA(),(((Summary!$G$35/(((((Production!$E$21*2000)/Production!$D$29)+B138)*Production!$D$29)/2000))-(Summary!$G$35/Production!$E$21))/2000*Production!$D$29)+Summary!$G$37)","v":60.645433251680281},{"$f":"IF((((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B138)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37<0,NA(),(((Summary!$K$35/(((((Production!$F$21*2000)/Production!$D$29)+B138)*Production!$D$29)/2000))-(Summary!$K$35/Production!$F$21))/2000*Production!$D$29)+Summary!$K$37)","v":65.228876759741581}]
[]
[null,{"$f":"\"Impact of Fertilizer Cost on Cost Per Bale\"","v":"Impact of Fertilizer Cost on Cost Per Bale"}]
[]
[null,"Fertilizer Cost","Alfalfa","Alfalfa Grass","Greenfeed"]
[null,{"$f":"SUM(B145*3)","v":-450},{"$f":"-(((-Summary!$C$11-(('Establishment Summary'!$C$47+'Establishment Summary'!$C$11-'Seed, Fertilizer & Chemical'!$O$115)/Production!$D$24))+('Seed, Fertilizer & Chemical'!$O$115-'Seed, Fertilizer & Chemical'!$O$28))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37","v":72.901805109953372},{"$f":"-(((-Summary!$G$11-(('Establishment Summary'!$E$47+'Establishment Summary'!$E$11-'Seed, Fertilizer & Chemical'!$O$118)/Production!$E$24))+('Seed, Fertilizer & Chemical'!$O$117-'Seed, Fertilizer & Chemical'!$O$30))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37","v":81.988368478854056},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$120-'Seed, Fertilizer & Chemical'!$O$33)/Production!$F$21)/2000*Production!$D$29+Summary!$K$37","v":92.782421419192247}]
[null,{"$f":"SUM(B145*2)","v":-300},{"$f":"-(((-Summary!$C$11-(('Establishment Summary'!$C$47+'Establishment Summary'!$C$11-'Seed, Fertilizer & Chemical'!$O$93)/Production!$D$24))+('Seed, Fertilizer & Chemical'!$O$93-'Seed, Fertilizer & Chemical'!$O$28))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37","v":78.269967010195927},{"$f":"-(((-Summary!$G$11-(('Establishment Summary'!$E$47+'Establishment Summary'!$E$11-'Seed, Fertilizer & Chemical'!$O$96)/Production!$E$24))+('Seed, Fertilizer & Chemical'!$O$95-'Seed, Fertilizer & Chemical'!$O$30))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37","v":86.995804814989157},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$98-'Seed, Fertilizer & Chemical'!$O$33)/Production!$F$21)/2000*Production!$D$29+Summary!$K$37","v":96.709891016443891}]
[null,{"$f":"-ABS('Risk Analysis'!$E$30)","v":-150},{"$f":"-(((-Summary!$C$11-(('Establishment Summary'!$C$47+'Establishment Summary'!$C$11-'Seed, Fertilizer & Chemical'!$O$71)/Production!$D$24))+('Seed, Fertilizer & Chemical'!$O$71-'Seed, Fertilizer & Chemical'!$O$28))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37","v":83.638128910438468},{"$f":"-(((-Summary!$G$11-(('Establishment Summary'!$E$47+'Establishment Summary'!$E$11-'Seed, Fertilizer & Chemical'!$O$74)/Production!$E$24))+('Seed, Fertilizer & Chemical'!$O$73-'Seed, Fertilizer & Chemical'!$O$30))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37","v":92.003241151124257},{"$f":"-(('Seed, Fertilizer & Chemical'!$O$76-'Seed, Fertilizer & Chemical'!$O$33)/Production!$F$21)/2000*Production!$D$29+Summary!$K$37","v":100.63736061369552}]
[null,0,{"$f":"Summary!$C$37","v":89.006290810681023},{"$f":"Summary!$G$37","v":97.010677487259358},{"$f":"Summary!$K$37","v":104.56483021094715}]
[null,{"$f":"ABS('Risk Analysis'!$E$30)","v":150},{"$f":"(((-Summary!$C$11-(('Establishment Summary'!$C$47+'Establishment Summary'!$C$11-'Seed, Fertilizer & Chemical'!$O$71)/Production!$D$24))+('Seed, Fertilizer & Chemical'!$O$71-'Seed, Fertilizer & Chemical'!$O$28))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37","v":94.374452710923578},{"$f":"(((-Summary!$G$11-(('Establishment Summary'!$E$47+'Establishment Summary'!$E$11-'Seed, Fertilizer & Chemical'!$O$74)/Production!$E$24))+('Seed, Fertilizer & Chemical'!$O$73-'Seed, Fertilizer & Chemical'!$O$30))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37","v":102.01811382339446},{"$f":"(('Seed, Fertilizer & Chemical'!$O$76-'Seed, Fertilizer & Chemical'!$O$33)/Production!$F$21)/2000*Production!$D$29+Summary!$K$37","v":108.49229980819878}]
[null,{"$f":"SUM(B147*2)","v":300},{"$f":"(((-Summary!$C$11-(('Establishment Summary'!$C$47+'Establishment Summary'!$C$11-'Seed, Fertilizer & Chemical'!$O$93)/Production!$D$24))+('Seed, Fertilizer & Chemical'!$O$93-'Seed, Fertilizer & Chemical'!$O$28))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37","v":99.742614611166118},{"$f":"(((-Summary!$G$11-(('Establishment Summary'!$E$47+'Establishment Summary'!$E$11-'Seed, Fertilizer & Chemical'!$O$96)/Production!$E$24))+('Seed, Fertilizer & Chemical'!$O$95-'Seed, Fertilizer & Chemical'!$O$30))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37","v":107.02555015952956},{"$f":"(('Seed, Fertilizer & Chemical'!$O$98-'Seed, Fertilizer & Chemical'!$O$33)/Production!$F$21)/2000*Production!$D$29+Summary!$K$37","v":112.41976940545041}]
[null,{"$f":"SUM(B147*3)","v":450},{"$f":"(((-Summary!$C$11-(('Establishment Summary'!$C$47+'Establishment Summary'!$C$11-'Seed, Fertilizer & Chemical'!$O$115)/Production!$D$24))+('Seed, Fertilizer & Chemical'!$O$115-'Seed, Fertilizer & Chemical'!$O$28))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37","v":105.11077651140867},{"$f":"(((-Summary!$G$11-(('Establishment Summary'!$E$47+'Establishment Summary'!$E$11-'Seed, Fertilizer & Chemical'!$O$118)/Production!$E$24))+('Seed, Fertilizer & Chemical'!$O$117-'Seed, Fertilizer & Chemical'!$O$30))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37","v":112.03298649566466},{"$f":"(('Seed, Fertilizer & Chemical'!$O$120-'Seed, Fertilizer & Chemical'!$O$33)/Production!$F$21)/2000*Production!$D$29+Summary!$K$37","v":116.34723900270205}]
[]
[null,{"$f":"\"Impact of Land Value on Cost Per Bale (from $\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\"/acre, \"&'Fixed Cost Input'!D6*100&\"% equity @ \"&'Fixed Cost Input'!C10*100&\"% for \"&'Fixed Cost Input'!D10&\" yrs) \"","v":"Impact of Land Value on Cost Per Bale (from $3,000/acre, 85% equity @ 8% for 25 yrs) "}]
[]
[null,"Land Value","Alfalfa","Alfalfa Grass","Greenfeed"]
[null,{"$f":"SUM(B156*3)","v":-1500},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B154<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B154)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B154)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":80.390837116384091},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B154<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B154)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B154)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":86.202760666456754},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B154<0,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B154)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B154)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":93.909675465350247}]
[null,{"$f":"SUM(B156*2)","v":-1000},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B155<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B155)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B155)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":83.262265687812672},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B155<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B155)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B155)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":89.804911204091169},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B155<0,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B155)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B155)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":97.460912214466845}]
[null,{"$f":"-ABS('Risk Analysis'!$E$26)","v":-500},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B156<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B156)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B156)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":86.133694259241238},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B156<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B156)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B156)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":93.40706174172557},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B156<0,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B156)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B156)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":101.01214896358346}]
[null,0,{"$f":"Summary!$C$37","v":89.006290810681023},{"$f":"Summary!$G$37","v":97.010677487259358},{"$f":"Summary!$K$37","v":104.56483021094715}]
[null,{"$f":"ABS('Risk Analysis'!$E$26)","v":500},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B158<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B158)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B158)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":91.878694259241243},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B158<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B158)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B158)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":100.61405098903741},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B158<0,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B158)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B158)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":108.11727263849512}]
[null,{"$f":"SUM(B158*2)","v":1000},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B159<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B159)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B159)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":94.75012283066981},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B159<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B159)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B159)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":104.21620152667181},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B159<0,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B159)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B159)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":111.66850938761172}]
[null,{"$f":"SUM(B158*3)","v":1500},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B160<0,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B160)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B160)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":97.621551402098376},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B160<0,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B160)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B160)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":107.81835206430623},{"$f":"IF('Fixed Cost Input'!$D$3+'Chart data (HIDE)'!B160<0,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3+B160)*'Fixed Cost Input'!$D$7,0)+(('Fixed Cost Input'!$D$3+B160)*'Fixed Cost Input'!$D$6*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":115.21974613672833}]
[]
[null,{"$f":"\"Impact of Owned Land Equity on Cost Per Bale (from \"&'Fixed Cost Input'!D6*100&\"% equity, $\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\"/acre @ \"&'Fixed Cost Input'!C10*100&\"% for \"&'Fixed Cost Input'!D10&\" yrs) \"","v":"Impact of Owned Land Equity on Cost Per Bale (from 85% equity, $3,000/acre @ 8% for 25 yrs) "}]
[]
[null,"Owned Equity","Alfalfa","Alfalfa Grass","Greenfeed"]
[null,{"$f":"SUM(B167*3)","v":-0.15000000000000002},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B165>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B165),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B165)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":96.592979973526951},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B165>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B165),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B165)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":106.52802948366106},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B165>100%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B165),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B165)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":113.94766133107463}]
[null,{"$f":"SUM(B167*2)","v":-0.1},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B166>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B166),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B166)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":94.064408544955526},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B166>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B166),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B166)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":103.35598647290837},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B166>100%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B166),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B166)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":110.82045285050926}]
[null,{"$f":"-ABS('Risk Analysis'!E27)","v":-0.05},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B167>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B167),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B167)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":91.535837116384087},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B167>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B167),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B167)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":100.18394346215568},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B167>100%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B167),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B167)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":107.69324436994388}]
[null,0,{"$f":"Summary!$C$37","v":89.006290810681023},{"$f":"Summary!$G$37","v":97.010677487259358},{"$f":"Summary!$K$37","v":104.56483021094715}]
[null,{"$f":"ABS('Risk Analysis'!E27)","v":0.05},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B169>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B169),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B169)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":86.47655140209838},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B169>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B169),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B169)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":93.837169268607298},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B169>100%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B169),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B169)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":101.4361772321347}]
[null,{"$f":"SUM(B169*2)","v":0.1},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B170>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B170),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B170)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":83.947979973526955},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B170>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B170),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B170)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":90.66512625785461},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B170>100%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B170),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B170)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":98.308968751569324}]
[null,{"$f":"SUM(B169*3)","v":0.15000000000000002},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B171>100%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B171),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B171)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":81.41940854495553},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B171>100%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B171),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B171)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":87.493083247101922},{"$f":"IF('Fixed Cost Input'!$D$6+'Chart data (HIDE)'!B171>100%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7-B171),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6+B171)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":95.181760271003952}]
[]
[null,{"$f":"\"Impact of Land Interest Rates on Cost Per Bale (from \"&'Fixed Cost Input'!C10*100&\"% @ $\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\"/acre, \"&'Fixed Cost Input'!D6*100&\"% equity, for \"&'Fixed Cost Input'!D10&\" yrs) \"","v":"Impact of Land Interest Rates on Cost Per Bale (from 8% @ $3,000/acre, 85% equity, for 25 yrs) "}]
[]
[null,"Interest Rate","Alfalfa","Alfalfa Grass","Greenfeed"]
[null,{"$f":"SUM(B178*3)","v":-4.4999999999999998E-2},{"$f":"IF('Fixed Cost Input'!$C$10+B176<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B176,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":85.822979973526955},{"$f":"IF('Fixed Cost Input'!$C$10+B176<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B176,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":93.017276795489011},{"$f":"IF('Fixed Cost Input'!$C$10+B176<0%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B176,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":100.6278733452089}]
[null,{"$f":"SUM(B178*2)","v":-0.03},{"$f":"IF('Fixed Cost Input'!$C$10+B177<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B177,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":86.815122830669807},{"$f":"IF('Fixed Cost Input'!$C$10+B177<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B177,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":94.261900451402994},{"$f":"IF('Fixed Cost Input'!$C$10+B177<0%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B177,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":101.85490514732905}]
[null,{"$f":"-ABS('Risk Analysis'!E28)","v":-1.4999999999999999E-2},{"$f":"IF('Fixed Cost Input'!$C$10+B178<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B178,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":87.877979973526948},{"$f":"IF('Fixed Cost Input'!$C$10+B178<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B178,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":95.595233784736337},{"$f":"IF('Fixed Cost Input'!$C$10+B178<0%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B178,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":103.16939277983788}]
[null,0,{"$f":"Summary!$C$37","v":89.006290810681023},{"$f":"Summary!$G$37","v":97.010677487259358},{"$f":"Summary!$K$37","v":104.56483021094715}]
[null,{"$f":"ABS('Risk Analysis'!E28)","v":1.4999999999999999E-2},{"$f":"IF('Fixed Cost Input'!$C$10+B180<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B180,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":90.190122830669807},{"$f":"IF('Fixed Cost Input'!$C$10+B180<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B180,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":98.49577141914493},{"$f":"IF('Fixed Cost Input'!$C$10+B180<0%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B180,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":106.02893341588027}]
[null,{"$f":"SUM(B180*2)","v":0.03},{"$f":"IF('Fixed Cost Input'!$C$10+B181<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B181,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":91.422265687812668},{"$f":"IF('Fixed Cost Input'!$C$10+B181<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B181,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":100.04147034387611},{"$f":"IF('Fixed Cost Input'!$C$10+B181<0%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B181,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":107.55278500598628}]
[null,{"$f":"SUM(B180*3)","v":4.4999999999999998E-2},{"$f":"IF('Fixed Cost Input'!$C$10+B182<0%,NA(),(-(Summary!$C$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B182,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$D$21)/2000*Production!$D$29+Summary!$C$37)","v":92.695122830669817},{"$f":"IF('Fixed Cost Input'!$C$10+B182<0%,NA(),(-(Summary!$G$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B182,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$E$21)/2000*Production!$D$29+Summary!$G$37)","v":101.6382445374245},{"$f":"IF('Fixed Cost Input'!$C$10+B182<0%,NA(),(-(Summary!$K$27-ROUND((-PMT('Fixed Cost Input'!$C$10+B182,'Fixed Cost Input'!$D$10,('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$7),0)+(('Fixed Cost Input'!$D$3)*('Fixed Cost Input'!$D$6)*'Fixed Cost Input'!$D$8)),2))/Production!$F$21)/2000*Production!$D$29+Summary!$K$37)","v":109.12698995298275}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"(HDB = Hay Disaster Benefit = $\"&'DATA (HIDE)'!B11&\"/tonne, if more than 20% of the producers insured by AgriInsurance have less than 50% of their long-term probable yield)\"","v":"(HDB = Hay Disaster Benefit = $44/tonne, if more than 20% of the producers insured by AgriInsurance have less than 50% of their long-term probable yield)"}]
[null,null,null,null,null,null,{"$f":"'Forage Insurance'!B4&\" AgriInsurance Indemnity + HDB ($ per acre) @ \"&'Forage Insurance'!C28&\" Bales per Acre Yield\"","v":"Forage Region 6 AgriInsurance Indemnity + HDB ($ per acre) @ 1 Bales per Acre Yield"}]
[null,null,null,null,null,null,{"$f":"'Forage Insurance'!B4&\" AgriInsurance Indemnity ($ per acre) @ \"&'Forage Insurance'!C28&\" Bales per Acre Yield\"","v":"Forage Region 6 AgriInsurance Indemnity ($ per acre) @ 1 Bales per Acre Yield"}]
[null,null,"Indem + HDB",{"$f":"\"Indemnity ($/ac) @ \"&'Forage Insurance'!C28&\" bale/ac yield\"","v":"Indemnity ($/ac) @ 1 bale/ac yield"},{"$f":"'Forage Insurance'!B12","v":"Probable Yield (1,500 lb. bales/ac)"},{"$f":"\"AgriInsurance \"&'Forage Insurance'!B21","v":"AgriInsurance Coverage (1,500 lb. bales/acre)"},{"$f":"\"Est. Actual Yield (\"&'Forage Insurance'!C28&\" bale/ac)\"","v":"Est. Actual Yield (1 bale/ac)"}]
[null,{"$f":"\"Basic Hay Low ($\"&'Forage Insurance'!C14&\"/acre, $\"&'DATA (HIDE)'!B9&\"/tonne)\"","v":"Basic Hay Low ($5.68/acre, $71/tonne)"},{"$f":"'Forage Insurance'!C$43","v":51.224247262566806},{"$f":"'Forage Insurance'!C$34","v":31.625404831671677},{"$f":"'Forage Insurance'!C$12","v":2.0699999999999998},{"$f":"'Forage Insurance'!C$21","v":1.6546666666666667},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Basic Hay High ($\"&'Forage Insurance'!D14&\"/acre, $\"&'DATA (HIDE)'!B10&\"/tonne)\"","v":"Basic Hay High ($9.22/acre, $118/tonne)"},{"$f":"'Forage Insurance'!D$43","v":72.159374404659332},{"$f":"'Forage Insurance'!D$34","v":52.560531973764199},{"$f":"'Forage Insurance'!D$12","v":2.0699999999999998},{"$f":"'Forage Insurance'!D$21","v":1.6546666666666667},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa Grass >4 years 70% ($\"&'Forage Insurance'!E14&\"/acre, $\"&'DATA (HIDE)'!B3&\"/tonne)\"","v":"Alfalfa Grass >4 years 70% ($13.56/acre, $195/tonne)"},{"$f":"'Forage Insurance'!E$43","v":46.615743302700693},{"$f":"'Forage Insurance'!E$34","v":38.033765456178386},{"$f":"'Forage Insurance'!E$12","v":1.84},{"$f":"'Forage Insurance'!E$21","v":1.2866666666666666},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa Grass >4 years 80% ($\"&'Forage Insurance'!F14&\"/acre, $\"&'DATA (HIDE)'!B3&\"/tonne)\"","v":"Alfalfa Grass >4 years 80% ($19.74/acre, $195/tonne)"},{"$f":"'Forage Insurance'!F$43","v":76.319728570003008},{"$f":"'Forage Insurance'!F$34","v":62.269234607324634},{"$f":"'Forage Insurance'!F$12","v":1.84},{"$f":"'Forage Insurance'!F$21","v":1.4693333333333334},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa Grass <=4 years 70% ($\"&'Forage Insurance'!G14&\"/acre, $\"&'DATA (HIDE)'!B3&\"/tonne)\"","v":"Alfalfa Grass <=4 years 70% ($13.56/acre, $195/tonne)"},{"$f":"'Forage Insurance'!G$43","v":163.4803276755178},{"$f":"'Forage Insurance'!G$34","v":133.38353094864422},{"$f":"'Forage Insurance'!G$12","v":2.86},{"$f":"'Forage Insurance'!G$21","v":2.0053333333333332},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa Grass <=4 years 80% ($\"&'Forage Insurance'!H14&\"/acre, $\"&'DATA (HIDE)'!B3&\"/tonne)\"","v":"Alfalfa Grass <=4 years 80% ($19.74/acre, $195/tonne)"},{"$f":"'Forage Insurance'!H$43","v":209.87925356750824},{"$f":"'Forage Insurance'!H$34","v":171.2403951701427},{"$f":"'Forage Insurance'!H$12","v":2.86},{"$f":"'Forage Insurance'!H$21","v":2.2906666666666666},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa >4 years 70%  ($\"&'Forage Insurance'!I14&\"/acre, $\"&'DATA (HIDE)'!B2&\"/tonne)\"","v":"Alfalfa >4 years 70%  ($22.23/acre, $236/tonne)"},{"$f":"'Forage Insurance'!I$43","v":129.29212290553471},{"$f":"'Forage Insurance'!I$34","v":108.97478930609356},{"$f":"'Forage Insurance'!I$12","v":2.4},{"$f":"'Forage Insurance'!I$21","v":1.6786666666666668},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa >4 years 80% ($\"&'Forage Insurance'!J14&\"/acre, $\"&'DATA (HIDE)'!B2&\"/tonne)\"","v":"Alfalfa >4 years 80% ($32.17/acre, $236/tonne)"},{"$f":"'Forage Insurance'!J$43","v":174.76027614736324},{"$f":"'Forage Insurance'!J$34","v":147.29794703849188},{"$f":"'Forage Insurance'!J$12","v":2.4},{"$f":"'Forage Insurance'!J$21","v":1.9173333333333333},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa <=4 years 70%  ($\"&'Forage Insurance'!K14&\"/acre, $\"&'DATA (HIDE)'!B2&\"/tonne)\"","v":"Alfalfa <=4 years 70%  ($22.23/acre, $236/tonne)"},{"$f":"'Forage Insurance'!K$43","v":241.81945187832824},{"$f":"'Forage Insurance'!K$34","v":203.81925229744809},{"$f":"'Forage Insurance'!K$12","v":3.24},{"$f":"'Forage Insurance'!K$21","v":2.2693333333333334},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Alfalfa <=4 years 80% ($\"&'Forage Insurance'!L14&\"/acre, $\"&'DATA (HIDE)'!B2&\"/tonne)\"","v":"Alfalfa <=4 years 80% ($32.17/acre, $236/tonne)"},{"$f":"'Forage Insurance'!L$43","v":303.79838702361405},{"$f":"'Forage Insurance'!L$34","v":256.05864049133186},{"$f":"'Forage Insurance'!L$12","v":3.24},{"$f":"'Forage Insurance'!L$21","v":2.5946666666666665},{"$f":"'Forage Insurance'!$C$28","v":1}]
[null,{"$f":"\"Greenfeed 80%  ($\"&'Forage Insurance'!M14&\"/acre, $\"&ROUND('DATA (HIDE)'!C4/0.907185,0)&\"/tonne)\"","v":"Greenfeed 80%  ($16.63/acre, $153/tonne)"},{"$f":"D242","v":117.73299999999999},{"$f":"'Forage Insurance'!M$34","v":117.73299999999999},{"$f":"'Forage Insurance'!M$12","v":2.66},{"$f":"'Forage Insurance'!M$21","v":2.1293333333333333},{"$f":"'Forage Insurance'!$C$28","v":1}]
[]
[null,{"$f":"TEXT(Production!D29,\"#,###\")&\" lb. Bales per Acre\"","v":"1,500 lb. Bales per Acre"},{"$f":"\"Basic Hay Low ($\"&'Forage Insurance'!C14&\"/acre)\"","v":"Basic Hay Low ($5.68/acre)"},{"$f":"\"Basic Hay High ($\"&'Forage Insurance'!D14&\"/acre)\"","v":"Basic Hay High ($9.22/acre)"},{"$f":"\"Alfalfa Grass >4 years 70% ($\"&'Forage Insurance'!E14&\"/acre)\"","v":"Alfalfa Grass >4 years 70% ($13.56/acre)"},{"$f":"\"Alfalfa Grass >4 years 80% ($\"&'Forage Insurance'!F14&\"/acre)\"","v":"Alfalfa Grass >4 years 80% ($19.74/acre)"},{"$f":"\"Alfalfa Grass <4 years 70% ($\"&'Forage Insurance'!G14&\"/acre)\"","v":"Alfalfa Grass <4 years 70% ($13.56/acre)"},{"$f":"\"Alfalfa Grass <4 years 80% ($\"&'Forage Insurance'!H14&\"/acre)\"","v":"Alfalfa Grass <4 years 80% ($19.74/acre)"},{"$f":"\"Alfalfa >4 years 70% ($\"&'Forage Insurance'!I14&\"/acre)\"","v":"Alfalfa >4 years 70% ($22.23/acre)"},{"$f":"\"Alfalfa >4 years 80% ($\"&'Forage Insurance'!J14&\"/acre)\"","v":"Alfalfa >4 years 80% ($32.17/acre)"},{"$f":"\"Alfalfa <4 years 70% ($\"&'Forage Insurance'!K14&\"/acre)\"","v":"Alfalfa <4 years 70% ($22.23/acre)"},{"$f":"\"Alfalfa <4 years 80% ($\"&'Forage Insurance'!L14&\"/acre)\"","v":"Alfalfa <4 years 80% ($32.17/acre)"},{"$f":"\"Greenfeed 80% ($\"&'Forage Insurance'!M14&\"/acre)\"","v":"Greenfeed 80% ($16.63/acre)"}]
[null,{"$f":"ROUND(MAX('Forage Insurance'!C12:M12),0)+0.25","v":3.25},{"$f":"IF(('Forage Insurance'!$C$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":""},{"$f":"IF(('Forage Insurance'!$D$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":""},{"$f":"IF(('Forage Insurance'!$E$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":""},{"$f":"IF(('Forage Insurance'!$H$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":""},{"$f":"IF(('Forage Insurance'!$I$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":""},{"$f":"IF(('Forage Insurance'!$J$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":""},{"$f":"IF(('Forage Insurance'!$K$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":""},{"$f":"IF(('Forage Insurance'!$L$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":""},{"$f":"IF(('Forage Insurance'!$M$19-((B245*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B245*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":""}]
[null,{"$f":"IF(B245-0.25<0,0,B245-0.25)","v":3},{"$f":"IF(('Forage Insurance'!$C$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":""},{"$f":"IF(('Forage Insurance'!$D$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":""},{"$f":"IF(('Forage Insurance'!$E$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":""},{"$f":"IF(('Forage Insurance'!$H$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":""},{"$f":"IF(('Forage Insurance'!$I$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":""},{"$f":"IF(('Forage Insurance'!$J$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":""},{"$f":"IF(('Forage Insurance'!$K$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":""},{"$f":"IF(('Forage Insurance'!$L$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":""},{"$f":"IF(('Forage Insurance'!$M$19-((B246*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B246*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":""}]
[null,2.75,{"$f":"IF(('Forage Insurance'!$C$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":""},{"$f":"IF(('Forage Insurance'!$D$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":""},{"$f":"IF(('Forage Insurance'!$E$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":""},{"$f":"IF(('Forage Insurance'!$H$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":""},{"$f":"IF(('Forage Insurance'!$I$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":""},{"$f":"IF(('Forage Insurance'!$J$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":""},{"$f":"IF(('Forage Insurance'!$K$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":""},{"$f":"IF(('Forage Insurance'!$L$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":""},{"$f":"IF(('Forage Insurance'!$M$19-((B247*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B247*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":""}]
[null,2.5,{"$f":"IF(('Forage Insurance'!$C$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":""},{"$f":"IF(('Forage Insurance'!$D$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":""},{"$f":"IF(('Forage Insurance'!$E$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":""},{"$f":"IF(('Forage Insurance'!$H$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":""},{"$f":"IF(('Forage Insurance'!$I$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":""},{"$f":"IF(('Forage Insurance'!$J$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":""},{"$f":"IF(('Forage Insurance'!$K$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":""},{"$f":"IF(('Forage Insurance'!$L$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":15.200805581007149},{"$f":"IF(('Forage Insurance'!$M$19-((B248*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B248*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":""}]
[null,2.25,{"$f":"IF(('Forage Insurance'!$C$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":""},{"$f":"IF(('Forage Insurance'!$D$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":""},{"$f":"IF(('Forage Insurance'!$E$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":""},{"$f":"IF(('Forage Insurance'!$H$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":5.3954876577369291},{"$f":"IF(('Forage Insurance'!$I$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":""},{"$f":"IF(('Forage Insurance'!$J$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":""},{"$f":"IF(('Forage Insurance'!$K$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":3.1043898721775092},{"$f":"IF(('Forage Insurance'!$L$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":55.343778066061262},{"$f":"IF(('Forage Insurance'!$M$19-((B249*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B249*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":""}]
[null,2,{"$f":"IF(('Forage Insurance'!$C$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":""},{"$f":"IF(('Forage Insurance'!$D$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":""},{"$f":"IF(('Forage Insurance'!$E$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":0.70760493871959862},{"$f":"IF(('Forage Insurance'!$H$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":38.564469160218081},{"$f":"IF(('Forage Insurance'!$I$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":""},{"$f":"IF(('Forage Insurance'!$J$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":""},{"$f":"IF(('Forage Insurance'!$K$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":43.247362357231623},{"$f":"IF(('Forage Insurance'!$L$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":95.486750551115378},{"$f":"IF(('Forage Insurance'!$M$19-((B250*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B250*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":13.482999999999997},null,"make just a basic hay, alf grass >4 yr and < 4 years"]
[null,1.75,{"$f":"IF(('Forage Insurance'!$C$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":""},{"$f":"IF(('Forage Insurance'!$D$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":""},{"$f":"IF(('Forage Insurance'!$E$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":33.87658644120075},{"$f":"IF(('Forage Insurance'!$H$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":71.733450662699241},{"$f":"IF(('Forage Insurance'!$I$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":""},{"$f":"IF(('Forage Insurance'!$J$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":26.869029583329542},{"$f":"IF(('Forage Insurance'!$K$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":83.390334842285739},{"$f":"IF(('Forage Insurance'!$L$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":135.62972303616951},{"$f":"IF(('Forage Insurance'!$M$19-((B251*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B251*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":39.545499999999997}]
[null,1.5,{"$f":"IF(('Forage Insurance'!$C$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":7.4715824042238639},{"$f":"IF(('Forage Insurance'!$D$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":12.417559488710085},{"$f":"IF(('Forage Insurance'!$E$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":""},{"$f":"IF(('Forage Insurance'!$F$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":""},{"$f":"IF(('Forage Insurance'!$G$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":67.045567943681903},{"$f":"IF(('Forage Insurance'!$H$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":104.90243216518039},{"$f":"IF(('Forage Insurance'!$I$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":28.688844335985319},{"$f":"IF(('Forage Insurance'!$J$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":67.012002068383666},{"$f":"IF(('Forage Insurance'!$K$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":123.53330732733986},{"$f":"IF(('Forage Insurance'!$L$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":175.77269552122362},{"$f":"IF(('Forage Insurance'!$M$19-((B252*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B252*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":65.60799999999999}]
[null,1.25,{"$f":"IF(('Forage Insurance'!$C$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":19.54849361794777},{"$f":"IF(('Forage Insurance'!$D$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":32.489045731237141},{"$f":"IF(('Forage Insurance'!$E$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":4.8647839536972306},{"$f":"IF(('Forage Insurance'!$F$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":29.100253104843482},{"$f":"IF(('Forage Insurance'!$G$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":100.21454944616306},{"$f":"IF(('Forage Insurance'!$H$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":138.07141366766155},{"$f":"IF(('Forage Insurance'!$I$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":68.831816821039439},{"$f":"IF(('Forage Insurance'!$J$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":107.15497455343778},{"$f":"IF(('Forage Insurance'!$K$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":163.67627981239397},{"$f":"IF(('Forage Insurance'!$L$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":215.91566800627774},{"$f":"IF(('Forage Insurance'!$M$19-((B253*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B253*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":91.67049999999999}]
[null,1,{"$f":"IF(('Forage Insurance'!$C$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":31.625404831671677},{"$f":"IF(('Forage Insurance'!$D$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":52.560531973764199},{"$f":"IF(('Forage Insurance'!$E$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":38.033765456178386},{"$f":"IF(('Forage Insurance'!$F$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":62.269234607324634},{"$f":"IF(('Forage Insurance'!$G$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":133.38353094864422},{"$f":"IF(('Forage Insurance'!$H$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":171.2403951701427},{"$f":"IF(('Forage Insurance'!$I$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":108.97478930609356},{"$f":"IF(('Forage Insurance'!$J$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":147.29794703849188},{"$f":"IF(('Forage Insurance'!$K$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":203.81925229744809},{"$f":"IF(('Forage Insurance'!$L$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":256.05864049133186},{"$f":"IF(('Forage Insurance'!$M$19-((B254*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B254*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":117.73299999999999}]
[null,0.75,{"$f":"IF(('Forage Insurance'!$C$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":43.702316045395584},{"$f":"IF(('Forage Insurance'!$D$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":72.632018216291257},{"$f":"IF(('Forage Insurance'!$E$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":71.202746958659532},{"$f":"IF(('Forage Insurance'!$F$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":95.438216109805794},{"$f":"IF(('Forage Insurance'!$G$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":166.55251245112538},{"$f":"IF(('Forage Insurance'!$H$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":204.40937667262386},{"$f":"IF(('Forage Insurance'!$I$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":149.11776179114767},{"$f":"IF(('Forage Insurance'!$J$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":187.440919523546},{"$f":"IF(('Forage Insurance'!$K$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":243.9622247825022},{"$f":"IF(('Forage Insurance'!$L$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":296.20161297638595},{"$f":"IF(('Forage Insurance'!$M$19-((B255*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B255*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":143.7955}]
[null,0.5,{"$f":"IF(('Forage Insurance'!$C$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":55.779227259119494},{"$f":"IF(('Forage Insurance'!$D$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":92.703504458818315},{"$f":"IF(('Forage Insurance'!$E$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":104.37172846114069},{"$f":"IF(('Forage Insurance'!$F$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":128.60719761228694},{"$f":"IF(('Forage Insurance'!$G$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":199.72149395360651},{"$f":"IF(('Forage Insurance'!$H$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":237.578358175105},{"$f":"IF(('Forage Insurance'!$I$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":189.26073427620179},{"$f":"IF(('Forage Insurance'!$J$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":227.58389200860012},{"$f":"IF(('Forage Insurance'!$K$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":284.10519726755632},{"$f":"IF(('Forage Insurance'!$L$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":336.34458546144009},{"$f":"IF(('Forage Insurance'!$M$19-((B256*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B256*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":169.858}]
[null,0.25,{"$f":"IF(('Forage Insurance'!$C$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":67.856138472843398},{"$f":"IF(('Forage Insurance'!$D$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":112.77499070134537},{"$f":"IF(('Forage Insurance'!$E$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":137.54070996362185},{"$f":"IF(('Forage Insurance'!$F$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":161.7761791147681},{"$f":"IF(('Forage Insurance'!$G$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":232.89047545608767},{"$f":"IF(('Forage Insurance'!$H$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":270.74733967758618},{"$f":"IF(('Forage Insurance'!$I$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":229.4037067612559},{"$f":"IF(('Forage Insurance'!$J$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":267.72686449365426},{"$f":"IF(('Forage Insurance'!$K$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":324.24816975261047},{"$f":"IF(('Forage Insurance'!$L$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":376.48755794649418},{"$f":"IF(('Forage Insurance'!$M$19-((B257*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B257*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":195.9205}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B258*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B258*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B259*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B259*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B260*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B260*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B261*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B261*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B262*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B262*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B263*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B263*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B264*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B264*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[null,0,{"$f":"IF(('Forage Insurance'!$C$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$C$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$C$20)","v":79.933049686567301},{"$f":"IF(('Forage Insurance'!$D$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$D$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$D$20)","v":132.84647694387243},{"$f":"IF(('Forage Insurance'!$E$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$E$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$E$20)","v":170.70969146610301},{"$f":"IF(('Forage Insurance'!$F$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$F$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$F$20)","v":194.94516061724926},{"$f":"IF(('Forage Insurance'!$G$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$G$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$G$20)","v":266.05945695856883},{"$f":"IF(('Forage Insurance'!$H$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$H$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$H$20)","v":303.91632118006731},{"$f":"IF(('Forage Insurance'!$I$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$I$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$I$20)","v":269.54667924631002},{"$f":"IF(('Forage Insurance'!$J$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$J$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$J$20)","v":307.86983697870835},{"$f":"IF(('Forage Insurance'!$K$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$K$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$K$20)","v":364.39114223766455},{"$f":"IF(('Forage Insurance'!$L$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$L$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$L$20)","v":416.63053043154832},{"$f":"IF(('Forage Insurance'!$M$19-((B265*Production!$D$29)/2000))<0,\"\",('Forage Insurance'!$M$19-((B265*Production!$D$29)/2000))*'Forage Insurance'!$M$20)","v":221.983}]
[]
[null,{"$f":"'Forage Insurance'!B4&\" AgriInsurance Indemnity ($ per acre) Based on \"&TEXT(Production!D29,\"#,###\")&\" lb. Bales Per Acre Yield\"","v":"Forage Region 6 AgriInsurance Indemnity ($ per acre) Based on 1,500 lb. Bales Per Acre Yield"}]

{"sheet":"Charts","index":7,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,13,21,16]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"",null,null,null,null,null,null,null,null,"Forage Insurance Indemnity"]

{"sheet":"Production","index":8,"n_rows":57,"n_cols":22,"rows_kept":57,"cut":false,"hidden":false,"merged":[[2,20,2,21],[4,20,4,21],[42,1,42,10],[4,3,4,5],[4,7,4,9],[4,13,4,14],[3,13,3,14],[2,1,2,10],[31,1,31,10],[33,3,33,5],[33,7,33,9],[2,17,2,18],[4,17,4,18],[3,17,3,18]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"****HIDE Columns****",null,null,null,null,{"$f":"1-(H38/100)","v":0.5},{"$f":"1-(I38/100)","v":0.5}]
[null,"Estimated Yield of Forage - Tons per Acre 1",null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-(D38/100)","v":0.879},{"$f":"1-(E38/100)","v":0.874},null,null,"wet quivalent",null,null,"wet quivalent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DRY MATTER",null,null,null,"100% - DM",null,null,0.12,{"$f":"\" +100%\"","v":" +100%"}]
[null,null,null,"Dry Hay",null,null,null,"Wrapped Bale Silage",null,null,null,null,null,"Dry Hay",null,null,null,"Wrapped Bale Silage",null,null,"Wrapped Bale Silage"]
[null,null,null,"Alfalfa","Alfalfa-Grass","Greenfeed",null,"Alfalfa","Alfalfa-Grass","Greenfeed",null,null,null,"Alfalfa","Alfalfa-Grass",null,null,"Alfalfa","Alfalfa-Grass",null,"Alfalfa","Alfalfa-Grass"]
[null,null,"Years","tons/acre","tons/acre","tons/acre",null,"tons/acre","tons/acre","tons/acre",null,null,null,"tons/acre","tons/acre",null,null,"tons/acre","tons/acre",null,"tons/acre","tons/acre"]
[null,"(establishment year)",1,2,1.8,2.83,null,3.94,3.52,5.52,null,null,1,{"$f":"IF(D8>0,SUM(1-($D$38/100))*D8,\"\")","v":1.758},{"$f":"IF(E8>0,SUM(1-($E$38/100))*E8,\"\")","v":1.5731999999999999},null,null,{"$f":"IF(N8=\"\",\"\",N8/(1-($H$38/100)))","v":3.516},{"$f":"IF(O8=\"\",\"\",O8/(1-($I$38/100)))","v":3.1463999999999999},null,{"$f":"IF(N8=\"\",\"\",(N8*(1+$U$4))/(1-($H$38/100)))","v":3.9379200000000005},{"$f":"IF(O8=\"\",\"\",(O8*(1+$U$4))/(1-($H$38/100)))","v":3.523968}]
[null,null,2,3.6,3.2,null,null,7.09,6.27,null,null,null,2,{"$f":"IF(D9>0,SUM(1-($D$38/100))*D9,\"\")","v":3.1644000000000001},{"$f":"IF(E9>0,SUM(1-($E$38/100))*E9,\"\")","v":2.7968000000000002},null,null,{"$f":"IF(N9=\"\",\"\",N9/(1-($H$38/100)))","v":6.3288000000000002},{"$f":"IF(O9=\"\",\"\",O9/(1-($I$38/100)))","v":5.5936000000000003},null,7.0882560000000012,6.2648320000000011]
[null,null,3,3.6,3.2,null,null,7.09,6.27,null,null,null,3,3.1644000000000001,2.7968000000000002,null,null,6.3288000000000002,5.5936000000000003,null,7.0882560000000012,6.2648320000000011]
[null,null,4,3.6,3,null,null,7.09,5.87,null,null,null,4,3.1644000000000001,2.6219999999999999,null,null,6.3288000000000002,5.2439999999999998,null,7.0882560000000012,5.8732800000000003]
[null,null,5,3.2,2.8,null,null,6.3,5.48,null,null,null,5,2.8128000000000002,2.4472,null,null,5.6256000000000004,4.8944000000000001,null,6.3006720000000014,5.4817280000000004]
[null,null,6,null,2.6,null,null,null,5.09,null,null,null,6,"",2.2724000000000002,null,null,"",4.5448000000000004,null,"",5.0901760000000014]
[null,null,7,null,2.4,null,null,null,4.7,null,null,null,7,"",2.0975999999999999,null,null,"",4.1951999999999998,null,"",4.6986240000000006]
[null,null,8,null,2.2999999999999998,null,null,null,4.5,null,null,null,8,"",2.0101999999999998,null,null,"",4.0203999999999995,null,"",4.5028480000000002]
[null,null,9,null,null,null,null,null,null,null,null,null,9,"","",null,null,"","",null,"",""]
[null,null,10,null,null,null,null,null,null,null,null,null,10,"","",null,null,"","",null,"",""]
[null,null,11,null,null,null,null,null,null,null,null,null,11,"","",null,null,"","",null,"",""]
[]
[null,"Total Yield (tons)",null,{"$f":"SUM(D9:D18)","v":14},{"$f":"SUM(E9:E18)","v":19.5},{"$f":"F8","v":2.83},null,{"$f":"SUM(H9:H18)","v":27.57},{"$f":"SUM(I9:I18)","v":38.18},{"$f":"J8","v":5.52},null,null,null,{"$f":"SUM(N9:N18)","v":12.306000000000001},{"$f":"SUM(O9:O18)","v":17.043000000000003},null,null,{"$f":"SUM(R9:R18)","v":24.612000000000002},{"$f":"SUM(S9:S18)","v":34.086000000000006},null,{"$f":"SUM(U9:U18)","v":27.565440000000006},{"$f":"SUM(V9:V18)","v":38.176320000000004}]
[null,"Average Yield (tons/acre)",null,{"$f":"ROUND(D20/COUNT(D9:D18),2)","v":3.5},{"$f":"ROUND(E20/COUNT(E9:E18),2)","v":2.79},{"$f":"F8","v":2.83},null,{"$f":"ROUND(H20/COUNT(H9:H18),2)","v":6.89},{"$f":"ROUND(I20/COUNT(I9:I18),2)","v":5.45},{"$f":"J8","v":5.52},null,null,null,{"$f":"ROUND(N20/COUNT(N9:N18),2)","v":3.08},{"$f":"ROUND(O20/COUNT(O9:O18),2)","v":2.4300000000000002},null,null,{"$f":"ROUND(R20/COUNT(R9:R18),2)","v":6.15},{"$f":"ROUND(S20/COUNT(S9:S18),2)","v":4.87},null,{"$f":"ROUND(U20/COUNT(U9:U18),2)","v":6.89},{"$f":"ROUND(V20/COUNT(V9:V18),2)","v":5.45}]
[null,"Avg. Dry Matter Yield (tons/acre)",null,{"$f":"ROUND(D21*(1-(D38/100)),2)","v":3.08},{"$f":"ROUND(E21*(1-(E38/100)),2)","v":2.44},{"$f":"ROUND(F21*(1-(F38/100)),2)","v":2.4300000000000002},null,{"$f":"ROUND(H21*(1-(H38/100)),2)","v":3.45},{"$f":"ROUND(I21*(1-(I38/100)),2)","v":2.73},{"$f":"ROUND(J21*(1-(J38/100)),2)","v":2.76}]
[null,"Bales (per acre)",null,{"$f":"ROUND((D21*2000)/$D$29,1)","v":4.7},{"$f":"ROUND((E21*2000)/$D$29,1)","v":3.7},{"$f":"ROUND((F21*2000)/$D$29,1)","v":3.8},null,{"$f":"ROUND((H21*2000)/$H$29,1)","v":6.9},{"$f":"ROUND((I21*2000)/$H$29,1)","v":5.5},{"$f":"ROUND((J21*2000)/$H$29,1)","v":5.5}]
[null,"Years production",null,{"$f":"COUNT(D9:D18)","v":4},{"$f":"COUNT(E9:E18)","v":7},{"$f":"COUNT(F8)","v":1},null,{"$f":"COUNT(H9:H18)","v":4},{"$f":"COUNT(I9:I18)","v":7},{"$f":"COUNT(J8)","v":1},null,null,null,{"$f":"COUNT(N9:N18)","v":4},{"$f":"COUNT(O9:O18)","v":7},null,null,{"$f":"COUNT(R9:R18)","v":4},{"$f":"COUNT(S9:S18)","v":7},null,{"$f":"COUNT(U9:U18)","v":4},{"$f":"COUNT(V9:V18)","v":7}]
[null,"Years rotation",null,{"$f":"COUNT(D8:D18)","v":5},{"$f":"COUNT(E8:E18)","v":8},{"$f":"COUNT(F8:F18)","v":1},null,{"$f":"COUNT(H8:H18)","v":5},{"$f":"COUNT(I8:I18)","v":8},{"$f":"COUNT(J8:J18)","v":1},null,null,null,{"$f":"COUNT(N8:N18)","v":5},{"$f":"COUNT(O8:O18)","v":8},null,null,{"$f":"COUNT(R8:R18)","v":5},{"$f":"COUNT(S8:S18)","v":8},null,{"$f":"COUNT(U8:U18)","v":5},{"$f":"COUNT(V8:V18)","v":8}]
[null,"AgriInsurance - Individual Coverage",null,1,1,1,null,{"$f":"D26","v":1},{"$f":"E26","v":1},{"$f":"F26","v":1}]
[]
[null,null,null,"Dry Hay",null,null,null,"Wrapped Silage"]
[null,"Bale Weight (lbs.)",null,1500,null,null,null,2000]
[null,"Estimated Storage Loss",null,0.2,null,null,null,0.05]
[]
[null,"Forage Analysis"]
[]
[null,null,null,"Dry Hay",null,null,null,"Wrapped Bale Silage"]
[null,null,null,"Alfalfa","Alfalfa-Grass","Greenfeed",null,"Alfalfa","Alfalfa-Grass","Greenfeed"]
[null,"Crude protein DM (CP)%",null,18.2,14,9.9,null,18.2,14.6,10.6]
[null,"Energy DM (TDN) %",null,61.5,60,58.4,null,62.5,60.4,60.43]
[null,"As fed moisture %",null,12.1,12.6,14.2,null,50,50,50]
[]
["1. Users are reminded to adjust fertilizer rates when making changes to forage yields."]
[null,{"$f":"\"Forage yields are based on Forage Region #6 average yields with an IC of 1.25.  Baled Silage DM yields are increased \"&U4*100&\"%.\"","v":"Forage yields are based on Forage Region #6 average yields with an IC of 1.25.  Baled Silage DM yields are increased 12%."}]
[]
[null,"Comparable Forage Analysis"]
[null,null,null,"Barley Silage",{"$f":"\"Corn Silage \n(\"&E46&\" ton)\"","v":"Corn Silage \n(15 ton)"},{"$f":"\"Corn Silage \n(\"&F46&\" ton)\"","v":"Corn Silage \n(20 ton)"}]
[null,"Total Production Cost ($/acre)",null,415.67,604.66999999999996,{"$f":"604.22+60","v":664.22}]
[null,"Average Yield (tons/acre)",null,7.5,15,20]
[null,"As fed moisture %",null,63.2,65,65]
[null,"Avg. Dry Matter Yield (tons/acre)",null,{"$f":"ROUND(D46*(1-(D47/100)),2)","v":2.76},{"$f":"ROUND(E46*(1-(E47/100)),2)","v":5.25},{"$f":"ROUND(F46*(1-(F47/100)),2)","v":7}]
[null,"DM Cost ($/ton)",null,{"$f":"D45/D48","v":150.60507246376812},{"$f":"E45/E48","v":115.17523809523809},{"$f":"F45/F48","v":94.888571428571439}]
[null,"As Fed Cost ($/ton)",null,{"$f":"D45/D46","v":55.422666666666672},{"$f":"E45/E46","v":40.31133333333333},{"$f":"F45/F46","v":33.210999999999999}]
[null,"Crude protein DM (CP)%",null,11.1,8.6999999999999993,8.6999999999999993]
[null,"Energy DM (TDN) %",null,62.8,64.599999999999994,64.599999999999994]
[null,"Estimated Storage Loss",null,0.05,0.05,0.05]
[null,"TDN Cost ($/lb. DM)",null,{"$f":"D49/(2000*(D52/100))","v":0.11990849718452876},{"$f":"E49/(2000*(E52/100))","v":8.9144921126345283E-2},{"$f":"F49/(2000*(F52/100))","v":7.3443166740380386E-2}]
[null,"CP Cost ($/lb. DM)",null,{"$f":"D49/(2000*(D51/100))","v":0.67840122731427088},{"$f":"E49/(2000*(E51/100))","v":0.66192665571975906},{"$f":"F49/(2000*(F51/100))","v":0.54533661740558304}]
[null,"TDN Cost ($/lb. DM) w/storage loss",null,{"$f":"D49/(2000*(1-D53)*(D52/100))","v":0.12621947072055659},{"$f":"E49/(2000*(1-E53)*(E52/100))","v":9.3836759080363444E-2},{"$f":"F49/(2000*(1-F53)*(F52/100))","v":7.7308596568821455E-2}]
[null,"CP Cost ($/lb. DM) w/storage loss",null,{"$f":"D49/(2000*(1-D53)*(D51/100))","v":0.71410655506765353},{"$f":"E49/(2000*(1-E53)*(E51/100))","v":0.69676490075764119},{"$f":"F49/(2000*(1-F53)*(F51/100))","v":0.57403854463745585}]

{"sheet":"Seed, Fertilizer & Chemical","index":9,"n_rows":120,"n_cols":46,"rows_kept":120,"cut":false,"hidden":false,"merged":[[40,0,40,14],[0,0,0,14],[12,0,12,14],[23,2,23,12],[24,2,24,3],[24,5,24,6],[24,8,24,9],[24,11,24,12],[34,0,36,14],[55,0,55,14],[66,2,66,12],[67,2,67,3],[67,5,67,6],[67,8,67,9],[67,11,67,12],[77,0,77,14],[88,2,88,12],[89,2,89,3],[89,5,89,6],[89,8,89,9],[89,11,89,12],[99,0,99,14],[110,2,110,12],[111,2,111,3],[111,5,111,6],[111,8,111,9],[111,11,111,12]]}
["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"]
["Alfalfa Hay"]
[null,"Alfalfa hay",null,10,"lb.",null,4.25,"/lb.",null,{"$f":"ROUND(D5*G5,2)","v":42.5}]
["Alfalfa-Grass Hay"]
[null,"Alfalfa-grass hay",null,10,"lb.",null,3.6,"/lb.",null,{"$f":"ROUND(D7*G7,2)","v":36}]
[null,"Oat greenfeed (nurse crop)",null,1.25,"bu",null,12,"/bu",null,{"$f":"ROUND(D8*G8,2)","v":15}]
["Greenfeed Hay"]
[null,"Oats",null,2.5,"bu",null,12,"/bu",null,{"$f":"ROUND(D10*G10,2)","v":30}]
[]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,825,null,null,{"$f":"SUM(D16/(2204.5855*0.46))","v":0.81352175312300889},null,null,1,null,null," -"]
[null,"Nitrogen: (NH3) 82-0-0",null,1300,null,null,{"$f":"SUM(D17/(2204.5855*0.82))","v":0.71912196358840996},null,null,0,null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,500,null,null,{"$f":"SUM(D18/(2204.5855*0.28))","v":0.81000001393200005},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,1075,null,null,{"$f":"SUM((D19-(G16*(0.11*2204.5855)))/(2204.5855*0.52))","v":0.76563964527602513},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,625,null,null,{"$f":"SUM(D20/(2204.5855*0.6))","v":0.4725000081270001},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,600,null,null,{"$f":"SUM((D21-(G16*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.439116855378897},null,null," -",null,null,1]
[null,"MES S15:  13-33-0-15",null,1000,null,null,{"$f":"SUM((D22-(G16*(0.13*2204.5855))-(G19*(0.33*2204.5855)))/(2204.5855*0.15))","v":0.63454064636560437},0,null," -",null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***HIDE***"]
[null,null,"Amount of Actual Pounds of Elements Applied Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82-0-0",null,null,null,"28-0-0",null,null,null,null,null,"46-0-0",null,null,null,"11-52-0",null,null,"0-0-60",null,null,"20.5-0-0-24",null,null,"13-33-0-15"]
[null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potash",null,null,"Sulphur",null,null,"Total",null,null,null,"preseed","preseed","preseed","preseed","suppl","suppl","suppl","suppl","blend ","blend","blend","blend","blend","blend","blend","blend","blend","blend","blend ","blend","blend","blend ","blend","blend","blend ","blend","blend","N phos"]
["Crop",null,"lbs.","$/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"]
["Alfalfa Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD",{"$f":"SUM(C27*$J$17)","v":0},{"$f":"MAXA(0,(S27)/(0.82))","v":0},{"$f":"(T27)/2204.6","v":0},{"$f":"SUM(U27*$D$17)","v":0},{"$f":"SUM(C27*$J$18)","v":0},{"$f":"MAXA(0,(W27)/(0.28))","v":0},{"$f":"(X27)/2204.6","v":0},{"$f":"SUM(Y27*$D$18)","v":0},{"$f":"SUM(AH27*0.11)","v":0},{"$f":"SUM(AN27*0.205)","v":0},{"$f":"SUM(AQ27*0.13)","v":0},{"$f":"SUM(C27-(AA27+AB27+AC27+W27+S27))","v":0},{"$f":"MAXA(0,(AD27)/(0.46))","v":0},{"$f":"(AE27)/2204.6","v":0},{"$f":"SUM(AF27*$D$16)","v":0},{"$f":"MAXA(0,(F27-(AQ27*0.33))/0.52)","v":0},{"$f":"(AH27)/2204.6","v":0},{"$f":"SUM(AI27*$D$19)","v":0},{"$f":"SUM(I27/0.6)","v":0},{"$f":"(AK27)/2204.6","v":0},{"$f":"SUM(AL27*$D$20)","v":0},{"$f":"MAXA(0,SUM(L27*$M$21)/0.24)","v":0},{"$f":"(AN27)/2204.6","v":0},{"$f":"SUM(AO27*$D$21)","v":0},{"$f":"MAXA(0,SUM(L27*$M$22)/0.15)","v":0},{"$f":"(AQ27)/2204.6","v":0},{"$f":"SUM(AR27*$D$22)","v":0}]
[null,"Alfalfa hay",0,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V28+Z28+AG28))","v":0},null,60,{"$f":"AJ28","v":56.263477065436604},null,65,{"$f":"AM28","v":30.712298527321664},null,17,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP28+AS28)","v":19.277873537149599},null,{"$f":"D28+G28+J28+M28","v":106.25364912990787},null,null,55.843883109344212,{"$f":"SUM(C28*$J$17)","v":0},{"$f":"MAXA(0,(S28)/(0.82))","v":0},{"$f":"(T28)/2204.6","v":0},{"$f":"SUM(U28*$D$17)","v":0},{"$f":"SUM(C28*$J$18)","v":0},{"$f":"MAXA(0,(W28)/(0.28))","v":0},{"$f":"(X28)/2204.6","v":0},{"$f":"SUM(Y28*$D$18)","v":0},{"$f":"SUM(AH28*0.11)","v":12.692307692307693},{"$f":"SUM(AN28*0.205)","v":14.520833333333334},{"$f":"SUM(AQ28*0.13)","v":0},{"$f":"SUM(C28-(AA28+AB28+AC28+W28+S28))","v":-27.213141025641029},{"$f":"MAXA(0,(AD28)/(0.46))","v":0},{"$f":"(AE28)/2204.6","v":0},{"$f":"SUM(AF28*$D$16)","v":0},{"$f":"MAXA(0,(F28-(AQ28*0.33))/0.52)","v":115.38461538461539},{"$f":"(AH28)/2204.6","v":5.2338118200406146E-2},{"$f":"SUM(AI28*$D$19)","v":56.263477065436604},{"$f":"SUM(I28/0.6)","v":108.33333333333334},{"$f":"(AK28)/2204.6","v":4.9139677643714665E-2},{"$f":"SUM(AL28*$D$20)","v":30.712298527321664},{"$f":"MAXA(0,SUM(L28*$M$21)/0.24)","v":70.833333333333343},{"$f":"(AN28)/2204.6","v":3.2129789228582666E-2},{"$f":"SUM(AO28*$D$21)","v":19.277873537149599},{"$f":"MAXA(0,SUM(L28*$M$22)/0.15)","v":0},{"$f":"(AQ28)/2204.6","v":0},{"$f":"SUM(AR28*$D$22)","v":0}]
["Alfalfa-Grass Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Alfalfa-grass hay",0,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V30+Z30+AG30))","v":0},null,45,{"$f":"AJ30","v":42.197607799077453},null,52,{"$f":"AM30","v":24.569838821857331},null,15,{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP30+AS30)","v":17.009888415132},null,{"$f":"D30+G30+J30+M30","v":83.777335036066773},null,null,43.835205327544116,0,0,0,0,0,0,0,0,9.5192307692307683,12.8125,0,-22.331730769230766,0,0,0,86.538461538461533,3.9253588650304608E-2,42.197607799077453,86.666666666666671,3.931174211497173E-2,24.569838821857331,62.5,2.8349814025219997E-2,17.009888415132,0,0,0]
[null,"Oat greenfeed (nurse crop)",50,21.648140805922065,null,50,46.886230887863832,null,30,14.174907012609998,null,15,17.009888415132,null,{"$f":"D31+G31+J31+M31","v":99.719167121527889},null,null,61.856406206070645,0,0,0,0,0,0,0,0,10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,21.648140805922065,96.153846153846146,4.3615098500338449E-2,46.886230887863832,50,2.2679851220175996E-2,14.174907012609998,62.5,2.8349814025219997E-2,17.009888415132,0,0,0]
["Greenfeed Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10","v":"Oats"},80,{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V33+Z33+AG33))","v":59.918611950628026},null,30,{"$f":"AJ33","v":28.131738532718302},null,0,{"$f":"AM33","v":0},null,0,0,null,{"$f":"D33+G33+J33+M33","v":88.050350483346335},null,null,50.985437331799012,0,0,0,0,0,0,0,0,6.3461538461538467,0,0,73.65384615384616,160.1170568561873,7.2628620546215786E-2,59.918611950628026,57.692307692307693,2.6169059100203073E-2,28.131738532718302,0,0,0,0,0,0,0,0,0]
[]
["The fertilizer recommendation will vary depending on the soil type, climate and crop rotation. Manitoba Agriculture recommends that soil test sampling and analysis be conducted each year to produce a better baseline for fertility.  On many Manitoba soil types, potash application can be reduced based on soil test results.   Custom soil sampling and analysis typically costs $1.00 to $2.00/acre. "]
[]
[]
[]
["1. Users are reminded to adjust silage yields when making changes to  fertilizer rates."]
[]
["Chemicals"]
[null,null,null,"Weed",null,"Insect ","Forage",null,null,"Total"]
[null,null,null,"Control",null,"Control","Removal",null,null,"Cost"]
["Crop",null,null,"$/acre",null,"$/acre","$/acre",null,null,"$/acre"]
["Alfalfa Hay"]
[null,"Alfalfa hay",null,0,null,0,null,null,null,{"$f":"D46+F46","v":0}]
[null,"Alfalfa establishment",null,20,null,0,15,null,null,{"$f":"D47+F47+G47","v":35}]
["Alfalfa-Grass Hay"]
[null,"Alfalfa-grass hay",null,0,null,0,null,null,null,{"$f":"D49+F49","v":0}]
[null,"Oat greenfeed (nurse crop)",null,20,null,0,15,null,null,{"$f":"D50+F50+G50","v":35}]
["Greenfeed Hay"]
[null,{"$f":"B10","v":"Oats"},null,16,null,0,null,null,null,{"$f":"D52+F52","v":16}]
[]
[]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,{"$f":"$D$16+ABS('Risk Analysis'!$E$30)","v":975},null,null,{"$f":"SUM(D59/(2204.5855*0.46))","v":0.96143479914537411},null,null,{"$f":"J16","v":1},null,null," -",null,{"$f":"ABS('Risk Analysis'!$E$30)","v":150},"1X"]
[null,"Nitrogen: (NH3) 82-0-0",null,{"$f":"$D$17+ABS('Risk Analysis'!$E$30)","v":1450},null,null,{"$f":"SUM(D60/(2204.5855*0.82))","v":0.80209757477168808},null,null,{"$f":"J17","v":0},null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,{"$f":"$D$18+ABS('Risk Analysis'!$E$30)","v":650},null,null,{"$f":"SUM(D61/(2204.5855*0.28))","v":1.0530000181116002},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,{"$f":"$D$19+ABS('Risk Analysis'!$E$30)","v":1225},null,null,{"$f":"SUM((D62-(G59*(0.11*2204.5855)))/(2204.5855*0.52))","v":0.86519650317569408},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,{"$f":"$D$20+ABS('Risk Analysis'!$E$30)","v":775},null,null,{"$f":"SUM(D63/(2204.5855*0.6))","v":0.58590001007748016},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,{"$f":"$D$21+ABS('Risk Analysis'!$E$30)","v":750},null,null,{"$f":"SUM((D64-(G59*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.59627446677766016},null,null," -",null,null,{"$f":"M21","v":1}]
[null,"MES S15:  13-33-0-15",null,{"$f":"$D$22+ABS('Risk Analysis'!$E$30)","v":1150},null,null,{"$f":"SUM((D65-(G59*(0.13*2204.5855))-(G62*(0.33*2204.5855)))/(2204.5855*0.15))","v":0.74092426023553604},0,null," -",null,null,{"$f":"M22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***HIDE***"]
[null,null,"Amount of Actual Pounds of Elements Applied Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82-0-0",null,null,null,"28-0-0",null,null,null,null,null,"46-0-0",null,null,null,"11-52-0",null,null,"0-0-60",null,null,"20.5-0-0-24",null,null,"13-33-0-15"]
[null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potash",null,null,"Sulphur",null,null,"Total",null,null,null,"preseed","preseed","preseed","preseed","suppl","suppl","suppl","suppl","blend ","blend","blend","blend","blend","blend","blend","blend","blend","blend","blend ","blend","blend","blend ","blend","blend","blend ","blend","blend","N phos"]
["Crop",null,"lbs.","$/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"]
["Alfalfa Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD"]
[null,"Alfalfa hay",{"$f":"$C$28","v":0},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V71+Z71+AG71))","v":0},null,{"$f":"$F$28","v":60},{"$f":"AJ71","v":64.114194795497525},null,{"$f":"$I$28","v":65},{"$f":"AM71","v":38.083250173878866},null,{"$f":"$L$28","v":17},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP71+AS71)","v":24.097341921437},null,{"$f":"D71+G71+J71+M71","v":126.29478689081338},null,null,55.843883109344212,{"$f":"SUM(C71*$J$17)","v":0},{"$f":"MAXA(0,(S71)/(0.82))","v":0},{"$f":"(T71)/2204.6","v":0},{"$f":"SUM(U71*$D$60)","v":0},{"$f":"SUM(C71*$J$18)","v":0},{"$f":"MAXA(0,(W71)/(0.28))","v":0},{"$f":"(X71)/2204.6","v":0},{"$f":"SUM(Y71*$D$61)","v":0},{"$f":"SUM(AH71*0.11)","v":12.692307692307693},{"$f":"SUM(AN71*0.205)","v":14.520833333333334},{"$f":"SUM(AQ71*0.13)","v":0},{"$f":"SUM(C71-(AA71+AB71+AC71+W71+S71))","v":-27.213141025641029},{"$f":"MAXA(0,(AD71)/(0.46))","v":0},{"$f":"(AE71)/2204.6","v":0},{"$f":"SUM(AF71*$D$59)","v":0},{"$f":"MAXA(0,(F71-(AQ71*0.33))/0.52)","v":115.38461538461539},{"$f":"(AH71)/2204.6","v":5.2338118200406146E-2},{"$f":"SUM(AI71*$D$62)","v":64.114194795497525},{"$f":"SUM(I71/0.6)","v":108.33333333333334},{"$f":"(AK71)/2204.6","v":4.9139677643714665E-2},{"$f":"SUM(AL71*$D$63)","v":38.083250173878866},{"$f":"MAXA(0,SUM(L71*$M$21)/0.24)","v":70.833333333333343},{"$f":"(AN71)/2204.6","v":3.2129789228582666E-2},{"$f":"SUM(AO71*$D$64)","v":24.097341921437},{"$f":"MAXA(0,SUM(L71*$M$22)/0.15)","v":0},{"$f":"(AQ71)/2204.6","v":0},{"$f":"SUM(AR71*$D$65)","v":0}]
["Alfalfa-Grass Hay"]
[null,"Alfalfa-grass hay",{"$f":"$C$30","v":0},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V73+Z73+AG73))","v":0},null,{"$f":"$F$30","v":45},{"$f":"AJ73","v":48.085646096623144},null,{"$f":"$I$30","v":52},{"$f":"AM73","v":30.46660013910309},null,{"$f":"$L$30","v":15},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP73+AS73)","v":21.262360518914999},null,{"$f":"D73+G73+J73+M73","v":99.814606754641233},null,null,43.835205327544116,0,0,0,{"$f":"SUM(U73*$D$60)","v":0},0,0,0,{"$f":"SUM(Y73*$D$61)","v":0},9.5192307692307683,12.8125,0,-22.331730769230766,0,0,{"$f":"SUM(AF73*$D$59)","v":0},86.538461538461533,3.9253588650304608E-2,{"$f":"SUM(AI73*$D$62)","v":48.085646096623144},86.666666666666671,3.931174211497173E-2,{"$f":"SUM(AL73*$D$63)","v":30.46660013910309},62.5,2.8349814025219997E-2,{"$f":"SUM(AO73*$D$64)","v":21.262360518914999},0,0,{"$f":"SUM(AR73*$D$65)","v":0}]
[null,"Oat greenfeed (nurse crop)",{"$f":"$C$31","v":50},25.584166406998804,null,{"$f":"$F$31","v":50},53.4284956629146,null,{"$f":"$I$31","v":30},17.576884695636398,null,{"$f":"$L$31","v":15},21.262360518914999,null,{"$f":"D74+G74+J74+M74","v":117.8519072844648},null,null,61.856406206070645,0,0,0,{"$f":"SUM(U74*$D$60)","v":0},0,0,0,{"$f":"SUM(Y74*$D$61)","v":0},10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,{"$f":"SUM(AF74*$D$59)","v":25.584166406998804},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI74*$D$62)","v":53.4284956629146},50,2.2679851220175996E-2,{"$f":"SUM(AL74*$D$63)","v":17.576884695636398},62.5,2.8349814025219997E-2,{"$f":"SUM(AO74*$D$64)","v":21.262360518914999},0,0,{"$f":"SUM(AR74*$D$65)","v":0}]
["Greenfeed Hay"]
[null,{"$f":"$B$10","v":"Oats"},{"$f":"$C$33","v":80},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V76+Z76+AG76))","v":70.812905032560394},null,{"$f":"$F$33","v":30},{"$f":"AJ76","v":32.057097397748763},null,{"$f":"$I$33","v":0},{"$f":"AM76","v":0},null,{"$f":"$L$33","v":0},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP76+AS76)","v":0},null,{"$f":"D76+G76+J76+M76","v":102.87000243030916},null,null,50.985437331799012,0,0,0,{"$f":"SUM(U76*$D$60)","v":0},0,0,0,{"$f":"SUM(Y76*$D$61)","v":0},6.3461538461538467,0,0,73.65384615384616,160.1170568561873,7.2628620546215786E-2,{"$f":"SUM(AF76*$D$59)","v":70.812905032560394},57.692307692307693,2.6169059100203073E-2,{"$f":"SUM(AI76*$D$62)","v":32.057097397748763},0,0,{"$f":"SUM(AL76*$D$63)","v":0},0,0,{"$f":"SUM(AO76*$D$64)","v":0},0,0,{"$f":"SUM(AR76*$D$65)","v":0}]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,{"$f":"$D$16+ABS('Risk Analysis'!$E$30)*2","v":1125},null,null,{"$f":"SUM(D81/(2204.5855*0.46))","v":1.1093478451677394},null,null,{"$f":"J38","v":0},null,null," -",null,{"$f":"ABS('Risk Analysis'!$E$30*2)","v":300},"2X"]
[null,"Nitrogen: (NH3) 82-0-0",null,{"$f":"$D$17+ABS('Risk Analysis'!$E$30*2)","v":1600},null,null,{"$f":"SUM(D82/(2204.5855*0.82))","v":0.88507318595496609},null,null,{"$f":"J39","v":0},null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,{"$f":"$D$18+ABS('Risk Analysis'!$E$30*2)","v":800},null,null,{"$f":"SUM(D83/(2204.5855*0.28))","v":1.2960000222912},null,null,0,null,null," -"]
[null,"Phosphorus:   11-52-0",null,{"$f":"$D$19+ABS('Risk Analysis'!$E$30*2)","v":1375},null,null,{"$f":"SUM((D84-(G81*(0.11*2204.5855)))/(2204.5855*0.52))","v":0.96475336107536303},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,{"$f":"$D$20+ABS('Risk Analysis'!$E$30*2)","v":925},null,null,{"$f":"SUM(D85/(2204.5855*0.6))","v":0.69930001202796011},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,{"$f":"$D$21+ABS('Risk Analysis'!$E$30*2)","v":900},null,null,{"$f":"SUM((D86-(G81*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.75343207817642321},null,null," -",null,null,{"$f":"M43","v":0}]
[null,"MES S15:  13-33-0-15",null,{"$f":"$D$22+ABS('Risk Analysis'!$E$30*2)","v":1300},null,null,{"$f":"SUM((D87-(G81*(0.13*2204.5855))-(G84*(0.33*2204.5855)))/(2204.5855*0.15))","v":0.84730787410546782},0,null," -",null,null,{"$f":"M44","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***HIDE***"]
[null,null,"Amount of Actual Pounds of Elements Applied Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82-0-0",null,null,null,"28-0-0",null,null,null,null,null,"46-0-0",null,null,null,"11-52-0",null,null,"0-0-60",null,null,"20.5-0-0-24",null,null,"13-33-0-15"]
[null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potash",null,null,"Sulphur",null,null,"Total",null,null,null,"preseed","preseed","preseed","preseed","suppl","suppl","suppl","suppl","blend ","blend","blend","blend","blend","blend","blend","blend","blend","blend","blend ","blend","blend","blend ","blend","blend","blend ","blend","blend","N phos"]
["Crop",null,"lbs.","$/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"]
["Alfalfa Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD"]
[null,"Alfalfa hay",{"$f":"$C$28","v":0},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V93+Z93+AG93))","v":0},null,{"$f":"$F$28","v":60},{"$f":"AJ93","v":71.964912525558447},null,{"$f":"$I$28","v":65},{"$f":"AM93","v":45.454201820436062},null,{"$f":"$L$28","v":17},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP93+AS93)","v":28.9168103057244},null,{"$f":"D93+G93+J93+M93","v":146.3359246517189},null,null,55.843883109344212,{"$f":"SUM(C93*$J$17)","v":0},{"$f":"MAXA(0,(S93)/(0.82))","v":0},{"$f":"(T93)/2204.6","v":0},{"$f":"SUM(U93*$D$82)","v":0},{"$f":"SUM(C93*$J$18)","v":0},{"$f":"MAXA(0,(W93)/(0.28))","v":0},{"$f":"(X93)/2204.6","v":0},{"$f":"SUM(Y93*$D$83)","v":0},{"$f":"SUM(AH93*0.11)","v":12.692307692307693},{"$f":"SUM(AN93*0.205)","v":14.520833333333334},{"$f":"SUM(AQ93*0.13)","v":0},{"$f":"SUM(C93-(AA93+AB93+AC93+W93+S93))","v":-27.213141025641029},{"$f":"MAXA(0,(AD93)/(0.46))","v":0},{"$f":"(AE93)/2204.6","v":0},{"$f":"SUM(AF93*$D$81)","v":0},{"$f":"MAXA(0,(F93-(AQ93*0.33))/0.52)","v":115.38461538461539},{"$f":"(AH93)/2204.6","v":5.2338118200406146E-2},{"$f":"SUM(AI93*$D$84)","v":71.964912525558447},{"$f":"SUM(I93/0.6)","v":108.33333333333334},{"$f":"(AK93)/2204.6","v":4.9139677643714665E-2},{"$f":"SUM(AL93*$D$85)","v":45.454201820436062},{"$f":"MAXA(0,SUM(L93*$M$21)/0.24)","v":70.833333333333343},{"$f":"(AN93)/2204.6","v":3.2129789228582666E-2},{"$f":"SUM(AO93*$D$86)","v":28.9168103057244},{"$f":"MAXA(0,SUM(L93*$M$22)/0.15)","v":0},{"$f":"(AQ93)/2204.6","v":0},{"$f":"SUM(AR93*$D$87)","v":0}]
["Alfalfa-Grass Hay"]
[null,"Alfalfa-grass hay",{"$f":"$C$30","v":0},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V95+Z95+AG95))","v":0},null,{"$f":"$F$30","v":45},{"$f":"AJ95","v":53.973684394168835},null,{"$f":"$I$30","v":52},{"$f":"AM95","v":36.363361456348848},null,{"$f":"$L$30","v":15},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP95+AS95)","v":25.514832622697998},null,{"$f":"D95+G95+J95+M95","v":115.85187847321568},null,null,43.835205327544116,{"$f":"SUM(C95*$J$17)","v":0},{"$f":"MAXA(0,(S95)/(0.82))","v":0},{"$f":"(T95)/2204.6","v":0},{"$f":"SUM(U95*$D$82)","v":0},{"$f":"SUM(C95*$J$18)","v":0},{"$f":"MAXA(0,(W95)/(0.28))","v":0},{"$f":"(X95)/2204.6","v":0},{"$f":"SUM(Y95*$D$83)","v":0},{"$f":"SUM(AH95*0.11)","v":9.5192307692307683},{"$f":"SUM(AN95*0.205)","v":12.8125},{"$f":"SUM(AQ95*0.13)","v":0},{"$f":"SUM(C95-(AA95+AB95+AC95+W95+S95))","v":-22.331730769230766},{"$f":"MAXA(0,(AD95)/(0.46))","v":0},{"$f":"(AE95)/2204.6","v":0},{"$f":"SUM(AF95*$D$81)","v":0},{"$f":"MAXA(0,(F95-(AQ95*0.33))/0.52)","v":86.538461538461533},{"$f":"(AH95)/2204.6","v":3.9253588650304608E-2},{"$f":"SUM(AI95*$D$84)","v":53.973684394168835},{"$f":"SUM(I95/0.6)","v":86.666666666666671},{"$f":"(AK95)/2204.6","v":3.931174211497173E-2},{"$f":"SUM(AL95*$D$85)","v":36.363361456348848},{"$f":"MAXA(0,SUM(L95*$M$21)/0.24)","v":62.5},{"$f":"(AN95)/2204.6","v":2.8349814025219997E-2},{"$f":"SUM(AO95*$D$86)","v":25.514832622697998},{"$f":"MAXA(0,SUM(L95*$M$22)/0.15)","v":0},{"$f":"(AQ95)/2204.6","v":0},{"$f":"SUM(AR95*$D$87)","v":0}]
[null,"Oat greenfeed (nurse crop)",{"$f":"$C$31","v":50},29.520192008075544,null,{"$f":"$F$31","v":50},59.970760437965367,null,{"$f":"$I$31","v":30},20.978862378662797,null,{"$f":"$L$31","v":15},25.514832622697998,null,{"$f":"D96+G96+J96+M96","v":135.9846474474017},null,null,61.856406206070645,0,0,0,{"$f":"SUM(U96*$D$82)","v":0},0,0,0,{"$f":"SUM(Y96*$D$83)","v":0},10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,{"$f":"SUM(AF96*$D$81)","v":29.520192008075544},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI96*$D$84)","v":59.970760437965367},50,2.2679851220175996E-2,{"$f":"SUM(AL96*$D$85)","v":20.978862378662797},62.5,2.8349814025219997E-2,{"$f":"SUM(AO96*$D$86)","v":25.514832622697998},0,0,{"$f":"SUM(AR96*$D$87)","v":0}]
["Greenfeed Hay"]
[null,{"$f":"$B$10","v":"Oats"},{"$f":"$C$33","v":80},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V98+Z98+AG98))","v":81.707198114492755},null,{"$f":"$F$33","v":30},{"$f":"AJ98","v":35.982456262779223},null,{"$f":"$I$33","v":0},{"$f":"AM98","v":0},null,{"$f":"$L$33","v":0},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP98+AS98)","v":0},null,{"$f":"D98+G98+J98+M98","v":117.68965437727198},null,null,50.985437331799012,{"$f":"SUM(C98*$J$17)","v":0},{"$f":"MAXA(0,(S98)/(0.82))","v":0},{"$f":"(T98)/2204.6","v":0},{"$f":"SUM(U98*$D$82)","v":0},{"$f":"SUM(C98*$J$18)","v":0},{"$f":"MAXA(0,(W98)/(0.28))","v":0},{"$f":"(X98)/2204.6","v":0},{"$f":"SUM(Y98*$D$83)","v":0},{"$f":"SUM(AH98*0.11)","v":6.3461538461538467},{"$f":"SUM(AN98*0.205)","v":0},{"$f":"SUM(AQ98*0.13)","v":0},{"$f":"SUM(C98-(AA98+AB98+AC98+W98+S98))","v":73.65384615384616},{"$f":"MAXA(0,(AD98)/(0.46))","v":160.1170568561873},{"$f":"(AE98)/2204.6","v":7.2628620546215786E-2},{"$f":"SUM(AF98*$D$81)","v":81.707198114492755},{"$f":"MAXA(0,(F98-(AQ98*0.33))/0.52)","v":57.692307692307693},{"$f":"(AH98)/2204.6","v":2.6169059100203073E-2},{"$f":"SUM(AI98*$D$84)","v":35.982456262779223},{"$f":"SUM(I98/0.6)","v":0},{"$f":"(AK98)/2204.6","v":0},{"$f":"SUM(AL98*$D$85)","v":0},{"$f":"MAXA(0,SUM(L98*$M$21)/0.24)","v":0},{"$f":"(AN98)/2204.6","v":0},{"$f":"SUM(AO98*$D$86)","v":0},{"$f":"MAXA(0,SUM(L98*$M$22)/0.15)","v":0},{"$f":"(AQ98)/2204.6","v":0},{"$f":"SUM(AR98*$D$87)","v":0}]
[]
["Fertilizer 1"]
[null,null,null,"Bulk Price",null,null,"Actual Nutrient",null,null,"Nitrogen",null,null,"Sulphur"]
[null,"Fertilizer Type",null,"$/tonne",null,null,"$/lb.",null,null,"Usage",null,null,"Usage"]
[null,"Nitrogen: (urea) 46-0-0",null,{"$f":"$D$16+ABS('Risk Analysis'!$E$30*3)","v":1275},null,null,{"$f":"SUM(D103/(2204.5855*0.46))","v":1.2572608911901046},null,null,{"$f":"J60","v":0},null,null," -",null,{"$f":"ABS('Risk Analysis'!$E$30*3)","v":450},"2X"]
[null,"Nitrogen: (NH3) 82-0-0",null,{"$f":"$D$17+ABS('Risk Analysis'!$E$30*3)","v":1750},null,null,{"$f":"SUM(D104/(2204.5855*0.82))","v":0.96804879713824421},null,null,{"$f":"J61","v":0},null,null," -"]
[null,"Nitrogen: (liquid) 28-0-0",null,{"$f":"$D$18+ABS('Risk Analysis'!$E$30*3)","v":950},null,null,{"$f":"SUM(D105/(2204.5855*0.28))","v":1.5390000264708001},null,null," -",null,null," -"]
[null,"Phosphorus:   11-52-0",null,{"$f":"$D$19+ABS('Risk Analysis'!$E$30*3)","v":1525},null,null,{"$f":"SUM((D106-(G103*(0.11*2204.5855)))/(2204.5855*0.52))","v":1.064310218975032},null,null," -",null,null," -"]
[null,"Potash:   0-0-60",null,{"$f":"$D$20+ABS('Risk Analysis'!$E$30*3)","v":1075},null,null,{"$f":"SUM(D107/(2204.5855*0.6))","v":0.81270001397844016},null,null," -",null,null," -"]
[null,"Sulphur:   20.5-0-0-24",null,{"$f":"$D$21+ABS('Risk Analysis'!$E$30*3)","v":1050},null,null,{"$f":"SUM((D108-(G103*(0.205*2204.5855)))/(2204.5855*0.24))","v":0.91058968957518627},null,null," -",null,null,{"$f":"M65","v":0}]
[null,"MES S15:  13-33-0-15",null,{"$f":"$D$22+ABS('Risk Analysis'!$E$30*3)","v":1450},null,null,{"$f":"SUM((D109-(G103*(0.13*2204.5855))-(G106*(0.33*2204.5855)))/(2204.5855*0.15))","v":0.95369148797539982},0,null," -",null,null,{"$f":"M66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***HIDE***"]
[null,null,"Amount of Actual Pounds of Elements Applied Per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82-0-0",null,null,null,"28-0-0",null,null,null,null,null,"46-0-0",null,null,null,"11-52-0",null,null,"0-0-60",null,null,"20.5-0-0-24",null,null,"13-33-0-15"]
[null,null,"Nitrogen",null,null,"Phosphorus",null,null,"Potash",null,null,"Sulphur",null,null,"Total",null,null,null,"preseed","preseed","preseed","preseed","suppl","suppl","suppl","suppl","blend ","blend","blend","blend","blend","blend","blend","blend","blend","blend","blend ","blend","blend","blend ","blend","blend","blend ","blend","blend","N phos"]
["Crop",null,"lbs.","$/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"]
["Alfalfa Hay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD"]
[null,"Alfalfa hay",{"$f":"$C$28","v":0},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V115+Z115+AG115))","v":0},null,{"$f":"$F$28","v":60},{"$f":"AJ115","v":79.815630255619368},null,{"$f":"$I$28","v":65},{"$f":"AM115","v":52.825153466993264},null,{"$f":"$L$28","v":17},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP115+AS115)","v":33.736278690011801},null,{"$f":"D115+G115+J115+M115","v":166.37706241262444},null,null,55.843883109344212,{"$f":"SUM(C115*$J$17)","v":0},{"$f":"MAXA(0,(S115)/(0.82))","v":0},{"$f":"(T115)/2204.6","v":0},{"$f":"SUM(U115*$D$104)","v":0},{"$f":"SUM(C115*$J$18)","v":0},{"$f":"MAXA(0,(W115)/(0.28))","v":0},{"$f":"(X115)/2204.6","v":0},{"$f":"SUM(Y115*$D$105)","v":0},{"$f":"SUM(AH115*0.11)","v":12.692307692307693},{"$f":"SUM(AN115*0.205)","v":14.520833333333334},{"$f":"SUM(AQ115*0.13)","v":0},{"$f":"SUM(C115-(AA115+AB115+AC115+W115+S115))","v":-27.213141025641029},{"$f":"MAXA(0,(AD115)/(0.46))","v":0},{"$f":"(AE115)/2204.6","v":0},{"$f":"SUM(AF115*$D$103)","v":0},{"$f":"MAXA(0,(F115-(AQ115*0.33))/0.52)","v":115.38461538461539},{"$f":"(AH115)/2204.6","v":5.2338118200406146E-2},{"$f":"SUM(AI115*$D$106)","v":79.815630255619368},{"$f":"SUM(I115/0.6)","v":108.33333333333334},{"$f":"(AK115)/2204.6","v":4.9139677643714665E-2},{"$f":"SUM(AL115*$D$107)","v":52.825153466993264},{"$f":"MAXA(0,SUM(L115*$M$21)/0.24)","v":70.833333333333343},{"$f":"(AN115)/2204.6","v":3.2129789228582666E-2},{"$f":"SUM(AO115*$D$108)","v":33.736278690011801},{"$f":"MAXA(0,SUM(L115*$M$22)/0.15)","v":0},{"$f":"(AQ115)/2204.6","v":0},{"$f":"SUM(AR115*$D$109)","v":0}]
["Alfalfa-Grass Hay"]
[null,"Alfalfa-grass hay",{"$f":"$C$30","v":0},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V117+Z117+AG117))","v":0},null,{"$f":"$F$30","v":45},{"$f":"AJ117","v":59.861722691714526},null,{"$f":"$I$30","v":52},{"$f":"AM117","v":42.26012277359461},null,{"$f":"$L$30","v":15},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP117+AS117)","v":29.767304726480997},null,{"$f":"D117+G117+J117+M117","v":131.88915019179012},null,null,43.835205327544116,{"$f":"SUM(C117*$J$17)","v":0},{"$f":"MAXA(0,(S117)/(0.82))","v":0},{"$f":"(T117)/2204.6","v":0},{"$f":"SUM(U117*$D$104)","v":0},{"$f":"SUM(C117*$J$18)","v":0},{"$f":"MAXA(0,(W117)/(0.28))","v":0},{"$f":"(X117)/2204.6","v":0},{"$f":"SUM(Y117*$D$105)","v":0},{"$f":"SUM(AH117*0.11)","v":9.5192307692307683},{"$f":"SUM(AN117*0.205)","v":12.8125},{"$f":"SUM(AQ117*0.13)","v":0},{"$f":"SUM(C117-(AA117+AB117+AC117+W117+S117))","v":-22.331730769230766},{"$f":"MAXA(0,(AD117)/(0.46))","v":0},{"$f":"(AE117)/2204.6","v":0},{"$f":"SUM(AF117*$D$103)","v":0},{"$f":"MAXA(0,(F117-(AQ117*0.33))/0.52)","v":86.538461538461533},{"$f":"(AH117)/2204.6","v":3.9253588650304608E-2},{"$f":"SUM(AI117*$D$106)","v":59.861722691714526},{"$f":"SUM(I117/0.6)","v":86.666666666666671},{"$f":"(AK117)/2204.6","v":3.931174211497173E-2},{"$f":"SUM(AL117*$D$107)","v":42.26012277359461},{"$f":"MAXA(0,SUM(L117*$M$21)/0.24)","v":62.5},{"$f":"(AN117)/2204.6","v":2.8349814025219997E-2},{"$f":"SUM(AO117*$D$108)","v":29.767304726480997},{"$f":"MAXA(0,SUM(L117*$M$22)/0.15)","v":0},{"$f":"(AQ117)/2204.6","v":0},{"$f":"SUM(AR117*$D$109)","v":0}]
[null,"Oat greenfeed (nurse crop)",{"$f":"$C$31","v":50},33.456217609152283,null,{"$f":"$F$31","v":50},66.513025213016135,null,{"$f":"$I$31","v":30},24.380840061689195,null,{"$f":"$L$31","v":15},29.767304726480997,null,{"$f":"D118+G118+J118+M118","v":154.1173876103386},null,null,61.856406206070645,0,0,0,{"$f":"SUM(U118*$D$104)","v":0},0,0,0,{"$f":"SUM(Y118*$D$105)","v":0},10.576923076923077,12.8125,0,26.610576923076923,57.849080267558527,2.6240170673844928E-2,{"$f":"SUM(AF118*$D$103)","v":33.456217609152283},96.153846153846146,4.3615098500338449E-2,{"$f":"SUM(AI118*$D$106)","v":66.513025213016135},50,2.2679851220175996E-2,{"$f":"SUM(AL118*$D$107)","v":24.380840061689195},62.5,2.8349814025219997E-2,{"$f":"SUM(AO118*$D$108)","v":29.767304726480997},0,0,{"$f":"SUM(AR118*$D$109)","v":0}]
["Greenfeed Hay"]
[null,{"$f":"$B$10","v":"Oats"},{"$f":"$C$33","v":80},{"$f":"IF(SUM($J$16:$J$18)<>100%,\"ERROR\",SUM(V120+Z120+AG120))","v":92.60149119642513},null,{"$f":"$F$33","v":30},{"$f":"AJ120","v":39.907815127809684},null,{"$f":"$I$33","v":0},{"$f":"AM120","v":0},null,{"$f":"$L$33","v":0},{"$f":"IF(SUM($M$21:$M$22)<>100%,\"ERROR\",AP120+AS120)","v":0},null,{"$f":"D120+G120+J120+M120","v":132.50930632423481},null,null,50.985437331799012,{"$f":"SUM(C120*$J$17)","v":0},{"$f":"MAXA(0,(S120)/(0.82))","v":0},{"$f":"(T120)/2204.6","v":0},{"$f":"SUM(U120*$D$104)","v":0},{"$f":"SUM(C120*$J$18)","v":0},{"$f":"MAXA(0,(W120)/(0.28))","v":0},{"$f":"(X120)/2204.6","v":0},{"$f":"SUM(Y120*$D$105)","v":0},{"$f":"SUM(AH120*0.11)","v":6.3461538461538467},{"$f":"SUM(AN120*0.205)","v":0},{"$f":"SUM(AQ120*0.13)","v":0},{"$f":"SUM(C120-(AA120+AB120+AC120+W120+S120))","v":73.65384615384616},{"$f":"MAXA(0,(AD120)/(0.46))","v":160.1170568561873},{"$f":"(AE120)/2204.6","v":7.2628620546215786E-2},{"$f":"SUM(AF120*$D$103)","v":92.60149119642513},{"$f":"MAXA(0,(F120-(AQ120*0.33))/0.52)","v":57.692307692307693},{"$f":"(AH120)/2204.6","v":2.6169059100203073E-2},{"$f":"SUM(AI120*$D$106)","v":39.907815127809684},{"$f":"SUM(I120/0.6)","v":0},{"$f":"(AK120)/2204.6","v":0},{"$f":"SUM(AL120*$D$107)","v":0},{"$f":"MAXA(0,SUM(L120*$M$21)/0.24)","v":0},{"$f":"(AN120)/2204.6","v":0},{"$f":"SUM(AO120*$D$108)","v":0},{"$f":"MAXA(0,SUM(L120*$M$22)/0.15)","v":0},{"$f":"(AQ120)/2204.6","v":0},{"$f":"SUM(AR120*$D$109)","v":0}]

{"sheet":"Op. Cost Input","index":10,"n_rows":58,"n_cols":19,"rows_kept":58,"cut":false,"hidden":false,"merged":[[0,0,0,13],[39,0,39,13],[41,0,43,3],[42,5,43,5],[42,4,43,4],[42,10,43,10],[11,9,11,13],[42,6,43,6],[41,4,41,12],[42,11,43,11],[35,1,37,13],[42,12,43,12],[42,8,43,8],[42,13,43,13],[42,9,43,9],[12,9,12,10],[12,11,12,12],[42,7,43,7],[16,7,17,7],[16,12,17,12]]}
["Operating Costs"]
[]
[null,"Interest Rate on Operating",null,null,0.09,null,null,null,"Twine/net wrap cost per unit",null,null,60]
[null,"Hay machinery repair ",null,null,3.5000000000000003E-2,"(% of total investment)",null,null,"Bales per unit",null,null,50,{"$f":"\"($\"&TEXT(L3/L4,\"0.00\")&\"/bale)\"","v":"($1.20/bale)"}]
[]
[null,"Land Taxes  ($/acre)",null,null,10,null,null,null,"Plastic Silage Wrap Cost",null,null,150,"(per roll)"]
[]
[null,"Fuel Cost ($/litre)",null,null,1.4,null,null,null,"Bales per Roll Silage Wrap",null,null,35.5,{"$f":"\"(bales/roll)\"","v":"(bales/roll)"}]
[]
[null,"Labour Cost per Hour",null,null,27,null,null,null,"Silage Wrapper - Fuel Usage",null,null,0.26,"(Litres / bale)"]
[]
[null,null,null,"Dry Hay",null,null,null,null,null,"Wrapped Bale Silage"]
[null,null,null,"Alfalfa Hay",null,"Alfalfa Grass Hay",null,"Greenfeed Hay",null,"Alfalfa Hay",null,"Alfalfa Grass Hay",null,"Greenfeed Hay"]
[null,null,null,"Establishment","Production","Establishment","Production","Production",null,"Establishment","Production","Establishment","Production","Production"]
["Field Fuel Cost ($/acre)",null,null,{"$f":"SUM($E$8*$D$48)","v":22.33},{"$f":"SUM($E$8*$D$47)","v":14.139999999999999},{"$f":"SUM($E$8*$D$51)","v":18.27},{"$f":"SUM($E$8*$D$50)","v":9.8559999999999999},{"$f":"SUM($E$8*$D$53)","v":16.688000000000002},null,{"$f":"SUM($E$8*$D$48)+(L10*((Production!H8*2000)/Production!H29)*E8)","v":23.764159999999997},{"$f":"SUM($E$8*$D$47)+(L10*Production!H23*E8)","v":16.651599999999998},{"$f":"SUM($E$8*$D$51)+(L10*((Production!I8*2000)/Production!H29)*E8)","v":19.551279999999998},{"$f":"SUM($E$8*$D$50)+(L10*Production!I23*E8)","v":11.858000000000001},{"$f":"SUM($E$8*$D$53)+(L10*Production!J23*E8)","v":18.690000000000001}]
[]
["Crop Insurance 1 ($/acre)",null,null,null,"Select_Hay",null,"Basic_Hay","80% Coverage",null,{"$f":"E17","v":"Select_Hay"},null,{"$f":"G17","v":"Basic_Hay"},{"$f":"H17","v":"80% Coverage"}]
[null,null,null,null,"80% Coverage",null,"High - $97/tonne",null,null,{"$f":"E18","v":"80% Coverage"},null,{"$f":"G18","v":"High - $97/tonne"}]
[null,null,null,5,{"$f":"IF(E17=\"None\",0,IF(E17=\"Basic_Hay\",IF(E18=$C$57,'Forage Insurance'!$C$14,'Forage Insurance'!$D$14),IF(E18=$D$57,'Forage Insurance'!$K$14,'Forage Insurance'!$L$14)))","v":32.17},5,{"$f":"IF(G17=\"None\",0,IF(G17=\"Basic_Hay\",IF(G18=$C$57,'Forage Insurance'!$C$14,'Forage Insurance'!$D$14),IF(G18=$D$57,'Forage Insurance'!$G$14,'Forage Insurance'!$H$14)))","v":9.2200000000000006},{"$f":"IF(H17=\"None\",0,'Forage Insurance'!M14+0.52)","v":17.149999999999999},null,{"$f":"D19","v":5},{"$f":"E19","v":32.17},{"$f":"F19","v":5},{"$f":"G19","v":9.2200000000000006},{"$f":"H19","v":17.149999999999999}]
[]
["Other Costs ($/acre)",null,null,2,2,2,2,2,null,{"$f":"D21","v":2},{"$f":"E21","v":2},{"$f":"F21","v":2},{"$f":"G21","v":2},{"$f":"H21","v":2}]
[]
["Rental and Custom Work"]
[null,"Seeding ($/ace)",null,0," -",0," -",0,null,0," -",0," -",0]
[null,"Application ($/acre)",null,0,0,0,0,0,null,0,0,0,0,0]
[null,"Mower/Conditioner ($/acre)",null,0,0,0,0,0,null,0,0,0,0,0]
[null,"Baling ($/bale)",null,0,0,0,0,0,null,0,0,0,0,0]
[null,"Bale Moving ($/bale)",null,3,3,3,3,3,null,3,3,3,3,3]
[null,"General ($/acre)",null,0,0,0,0,0,null,0,0,0,0,0]
[null,null,"Total ($/acre)",{"$f":"SUM(D24+D25+D29+(D26*$K$48)+((Production!D8*2000)/Production!D29*D28)+((Production!D8*2000)/Production!D29*D27))","v":8},{"$f":"SUM(E25+E29+(E26*$K$47)+((Production!D21*2000)/Production!D29*E28)+((Production!D21*2000)/Production!D29*E27))","v":14},{"$f":"SUM(F24+F25+F29+(F26*$K$51)+((Production!E8*2000)/Production!D29*F28)+((Production!E8*2000)/Production!D29*F27))","v":7.1999999999999993},{"$f":"SUM(G25+G29+(G26*$K$50)+((Production!E21*2000)/Production!D29*G28)+((Production!E21*2000)/Production!D29*G27))","v":11.16},{"$f":"SUM(H24+H25+H29+(H26*$K$53)+((Production!F21*2000)/Production!D29*H28)+((Production!F21*2000)/Production!D29*H27))","v":11.32},null,{"$f":"SUM(J24+J25+J29+(J26*$K$48)+((Production!H8*2000)/Production!H29*J28)+((Production!H8*2000)/Production!H29*J27))","v":11.82},{"$f":"SUM(K25+K29+(K26*$K$47)+((Production!H21*2000)/Production!H29*K28)+((Production!H21*2000)/Production!H29*K27))","v":20.669999999999998},{"$f":"SUM(L24+L25+L29+(L26*$K$51)+((Production!I8*2000)/Production!H29*L28)+((Production!I8*2000)/Production!H29*L27))","v":10.56},{"$f":"SUM(M25+M29+(M26*$K$50)+((Production!I21*2000)/Production!H29*M28)+((Production!I21*2000)/Production!H29*M27))","v":16.350000000000001},{"$f":"SUM(N24+N25+N29+(N26*$K$53)+((Production!J21*2000)/Production!H29*N28)+((Production!J21*2000)/Production!H29*N27))","v":16.559999999999999}]
[]
["Labour Hours per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# Hired","# of","Acres","Hours "]
[null,"Hours per acre",null,1.5,1.2,1.5,1.2,1.5,null,1.7,1.4,1.7,1.4,1.7,null,"Staff","Months","Farmed","Per Acre"]
[null,null,"Total ($/acre)",{"$f":"SUM(D33*$E$10)","v":40.5},{"$f":"SUM(E33*$E$10)","v":32.4},{"$f":"SUM(F33*$E$10)","v":40.5},{"$f":"SUM(G33*$E$10)","v":32.4},{"$f":"SUM(H33*$E$10)","v":40.5},null,{"$f":"SUM(J33*$E$10)","v":45.9},{"$f":"SUM(K33*$E$10)","v":37.799999999999997},{"$f":"SUM(L33*$E$10)","v":45.9},{"$f":"SUM(M33*$E$10)","v":37.799999999999997},{"$f":"SUM(N33*$E$10)","v":45.9},null,2,2,420,{"$f":"SUM(P34*Q34*4*40)/R34","v":1.5238095238095237}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R34","v":420},{"$f":"SUM(P35*Q35*4*40)/R35","v":0}]
[null,{"$f":"\"1. Crop insurance: (2022 rates)  Forage Establishment Insurance for $80/ac coverage. Annual Insurance for Alfalfa \"&'Op. Cost Input'!E17&\" coverage in MASC (\"&'Forage Insurance'!B4&\") with LTAY \"&IF(E17=\"Basic Hay\",\"\",'Forage Insurance'!L5)&\" yield=\"&IF(E17=\"Basic Hay\",'Forage Insurance'!D11,'Forage Insurance'!L11)&\" tons/acre and for Alfalfa Grass \"&'Op. Cost Input'!G17&\" coverage with LTAY \"&IF(G17=\"Basic Hay\",\"\",'Forage Insurance'!G5)&\" yield=\"&IF(E17=\"Basic Hay\",'Forage Insurance'!#REF!,'Forage Insurance'!H11)&\" tons/acre.  Annual Insurance for Greenfeed \"&'Op. Cost Input'!H17&\" coverage in MASC (\"&'Forage Insurance'!B5&\") with LTAY yield=\"&'Forage Insurance'!M11& \" tons/acre including $0.52/acre EMI coverage.\"","v":"1. Crop insurance: (2022 rates)  Forage Establishment Insurance for $80/ac coverage. Annual Insurance for Alfalfa Select_Hay coverage in MASC (Forage Region 6) with LTAY  yield=2.432 tons/acre and for Alfalfa Grass Basic_Hay coverage with LTAY 4 Years or Less Stand yield=2.148 tons/acre.  Annual Insurance for Greenfeed 80% Coverage coverage in MASC (Risk Area 15) with LTAY yield=1.996 tons/acre including $0.52/acre EMI coverage."},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R34","v":420},{"$f":"SUM(P36*Q36*4*40)/R36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,{"$f":"R34","v":420},{"$f":"SUM(P37*Q37*4*40)/R37","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(S34:S37)","v":1.5238095238095237}]
[]
["Field Fuel Usage"]
[]
[null,null,null,null,"Number of Field Operations",null,null,null,null,null,null,null,null,"Trucks"]
[null,null,null,null,"cultivate","tandem disk","harrow","air drill","SP sprayer","hay rake","hay bine","round baler","spin spreader","3/4 ton pickup"]
[]
["Crop",null,null,"L/acre",1.29,1.85,0.75,2.42,0.42,0.26,1.48,1.32,0.42,0.5]
["Alfalfa Hay"]
[null,"Alfalfa hay",null,{"$f":"SUM(E47*$E$45)+(F47*$F$45)+(G47*$G$45)+(H47*$H$45)+(I47*$I$45)+(J47*$J$45)+(K47*$K$45)+(L47*$L$45)+(M47*$M$45)+N47","v":10.1},0,0,0,0,0,3,3,3,1,{"$f":"$N$45","v":0.5}]
[null,"Alfalfa establishment ",null,{"$f":"SUM(E48*$E$45)+(F48*$F$45)+(G48*$G$45)+(H48*$H$45)+(I48*$I$45)+(J48*$J$45)+(K48*$K$45)+(L48*$L$45)+(M48*$M$45)+N48","v":15.95},1,2,2,1,1,2,2,2,0,{"$f":"$N$45","v":0.5}]
["Alfalfa-Grass Hay"]
[null,"Alfalfa-grass hay",null,{"$f":"SUM(E50*$E$45)+(F50*$F$45)+(G50*$G$45)+(H50*$H$45)+(I50*$I$45)+(J50*$J$45)+(K50*$K$45)+(L50*$L$45)+(M50*$M$45)+N50","v":7.04},0,0,0,0,0,2,2,2,1,{"$f":"$N$45","v":0.5}]
[null,"Oat greenfeed (nurse crop)",null,{"$f":"SUM(E51*$E$45)+(F51*$F$45)+(G51*$G$45)+(H51*$H$45)+(I51*$I$45)+(J51*$J$45)+(K51*$K$45)+(L51*$L$45)+(M51*$M$45)+N51","v":13.05},1,2,2,1,1,0,1,1,1,{"$f":"$N$45","v":0.5}]
["Greenfeed Hay"]
[null,{"$f":"'Seed, Fertilizer & Chemical'!B10","v":"Oats"},null,{"$f":"SUM(E53*$E$45)+(F53*$F$45)+(G53*$G$45)+(H53*$H$45)+(I53*$I$45)+(J53*$J$45)+(K53*$K$45)+(L53*$L$45)+(M53*$M$45)+N53","v":11.920000000000002},1,0,1,1,2,2,2,2,0,{"$f":"$N$45","v":0.5}]
[]
[null,null,"Basic_Hay","Select_Hay",null,null,"Percent_70","Percent_80"]
[null,"None","None","None","None",null,"<=4 Years Stand","<=4 Years Stand"]
[null,"Basic_Hay",{"$f":"'Forage Insurance'!B80","v":"Low - $71/tonne"},"70% Coverage","80% Coverage",null,">4 Year Stand",">4 Year Stand"]
[null,"Select_Hay",{"$f":"'Forage Insurance'!B81","v":"High - $118/tonne"},"80% Coverage"]

{"sheet":"Fixed Cost Input","index":11,"n_rows":79,"n_cols":10,"rows_kept":79,"cut":false,"hidden":false,"merged":[[0,0,0,9],[29,0,29,9],[56,0,56,9],[66,0,66,9]]}
["Fixed Costs"]
[null,"Land",null,null,null,null,"Machinery - Hay"]
[null,"  Average Land value ($/acre)",null,3000,null,null,"  Total Investment ($/acre)",null,null,{"$f":"(C55)/(D4+D5)","v":379.5}]
[null,"  Dry Hay Crop acres",null,300,null,null,"  Residual Value (End of Useful Life)",null,null,0.25]
[null,"  Baled Silage Crop acres",null,300,null,null,"  Useful Life (years)",null,null,15]
[null,"  Owned Land Equity",null,0.85,null,null,"  Owned Equipment Equity",null,null,0.55000000000000004]
[null,{"$f":"\"  Land Financed (\"&TEXT(D3*D7,\"$#,###\")&\" per acre)\"","v":"  Land Financed ($450 per acre)"},null,{"$f":"SUM(1-D6)","v":0.15000000000000002},null,null,{"$f":"\"  Equipment Financed (\"&TEXT((J3)*J7,\"$#,###\")&\" per acre)\"","v":"  Equipment Financed ($171 per acre)"},null,null,{"$f":"SUM(1-J6)","v":0.44999999999999996}]
[null,"  Land Opportunity Cost (Investment Rate) ",null,1.4999999999999999E-2,null,null,"  Machinery Opportunity Cost (Investment Rate) ",null,null,1.4999999999999999E-2]
[null,"Land cost ($/acre)",null,null,null,null,"Machinery Cost  - Hay ($/acre)"]
[null,"  Finance Rate & Term",0.08,25,"Years",null,"  Finance Rate & Term",8.5000000000000006E-2,7,"Years"]
[null,"  Principle & Interest Cost",null,{"$f":"-PMT(C10,D10,D3*D7,0)","v":42.155450573385664},null,null,"  Principle & Interest Cost",null,null,{"$f":"-PMT(H10,I10,J3*J7,0)","v":33.364178744867125}]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM(D3*D6)*(D8)","v":38.25},null,null,"  Machinery Depreciation Cost",null,null,{"$f":"(J3-(J3*J4))/J5","v":18.975000000000001}]
[null,"  Total Cost",null,{"$f":"SUM(D11:D12)","v":80.405450573385664},null,null,"  Owned Machinery Opportunity Cost ",null,null,{"$f":"SUM(J3*J6)*(J8)","v":3.1308750000000001}]
[null,null,null,null,null,null,"  Total Cost",null,null,{"$f":"SUM(J11:J13)","v":55.47005374486713}]
[]
[null,"Machinery Lease cost ($/acre)",null,{"$f":"D78","v":2.4},null,null,"Machinery - Baled Silage"]
[null,null,null,null,null,null,"  Total Investment ($/acre)",null,null,{"$f":"(C65)/(D5)","v":133.33333333333334}]
[null,null,null,null,null,null,"  Residual Value (End of Useful Life)",null,null,0.2]
[null,"Total Land & Machinery Debt ($/acre)",null,{"$f":"(D3*D7)+((J3)*J7)+(J17*J21)","v":680.77500000000009},null,null,"  Useful Life (years)",null,null,15]
[null,null,null,null,null,null,"  Owned Equipment Equity",null,null,0.55000000000000004]
[null,null,null,null,null,null,{"$f":"\"  Equipment Financed (\"&TEXT(J17*J21,\"$#,###\")&\" per acre)\"","v":"  Equipment Financed ($60 per acre)"},null,null,{"$f":"SUM(1-J20)","v":0.44999999999999996}]
[null,null,null,null,null,null,"  Silage Storage Opp. Cost (Investment Rate) ",null,null,1.4999999999999999E-2]
[null,null,null,null,null,null,"Machinery Cost - Baled Silage ($/acre)"]
[null,null,null,null,null,null,"  Finance Rate & Term",8.5000000000000006E-2,7,"Years"]
[null,null,null,null,null,null,"  Principle & Interest Cost",null,null,{"$f":"-PMT(H24,I24,J17*J21,0)","v":11.722153270045542}]
[null,null,null,null,null,null,"  Machinery Depreciation Cost",null,null,{"$f":"(J17-(J17*J18))/J19","v":7.1111111111111116}]
[null,null,null,null,null,null,"  Owned Machinery Opportunity Cost ",null,null,{"$f":"SUM(J17*J20)*(J22)","v":1.1000000000000001}]
[null,null,null,null,null,null,"  Total Cost",null,null,{"$f":"SUM(J25:J27)","v":19.933264381156654}]
[]
["Hay Equipment Inventory and Current Values"]
[null,null,"Market","Forage","Forage",null,null,"Market","Forage","Forage"]
["Power & Misc Equipment",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"MFD Tractor 100HP",140000,0.5,{"$f":"SUM(C33*D33)","v":70000},null,"Mower/Conditioner",44000,1,{"$f":"SUM(H33*I33)","v":44000}]
[null,"2WD Tractor 60HP",44000,0.5,{"$f":"SUM(C34*D34)","v":22000},null,"Hay Rake",16500,1,{"$f":"SUM(H34*I34)","v":16500}]
[null,null,0,0,0,null,"Baler",60000,1,60000]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,"Total",null,null,{"$f":"SUM(E33:E40)","v":92000},null,"Total",null,null,{"$f":"SUM(J33:J40)","v":120500}]
[]
[null,null,"Market","Forage","Forage",null,null,"Market","Forage","Forage"]
["Seeding, Tillage, Spraying",null,"Value","Usage %","Allocation",null,"Trucks & Trailers","Value","Usage %","Allocation"]
[null,"Cultivator",11000,0.2,{"$f":"SUM(C45*D45)","v":2200},null,"enter equipment here",0,0,{"$f":"SUM(H45*I45)","v":0}]
[null,"Harrow 50ft",11000,0.2,{"$f":"SUM(C46*D46)","v":2200},null,null,0,0,{"$f":"SUM(H46*I46)","v":0}]
[null,"Air tank",11000,0.2,2200,null,null,0,0,0]
[null,"Air drill 40ft",33000,0.2,6600,null,null,0,0,0]
[null,"PT sprayer",10000,0.2,2000,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,"Total",{"$f":"SUM(C45:C52)","v":76000},null,{"$f":"SUM(E45:E52)","v":15200},null,"Total",null,null,{"$f":"SUM(J45:J52)","v":0}]
[]
[null,"Owned Equipment TOTAL",{"$f":"SUM(E41+J41+E53+J53)","v":227700}]
[]
["Baled Silage Equipment Inventory and Current Values"]
[null,null,"Market","Forage","Forage",null,null,"Market","Forage","Forage"]
["Miscellaneous Equipment",null,"Value","Usage %","Allocation",null,"Harvest Equipment","Value","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$f":"SUM(C60*D60)","v":0},null,"Silage Bale Wrapper",40000,1,{"$f":"SUM(H60*I60)","v":40000}]
[null,null,0,0,{"$f":"SUM(C61*D61)","v":0},null,null,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,{"$f":"SUM(H63*I63)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E60:E63)","v":0},null,"Total",null,null,{"$f":"SUM(J60:J63)","v":40000}]
[null,"Silage Equipment TOTAL",{"$f":"SUM(E64+J64)","v":40000}]
[]
["Leased Equipment Inventory"]
[null,null,"Annual","Forage","Forage",null,null,"Annual","Forage","Forage"]
["Seeding, Tillage, Spraying",null,"Lease","Usage %","Allocation",null,"Trucks & Trailers","Lease","Usage %","Allocation"]
[null,"enter equipment here",0,0,{"$f":"SUM(C70*D70)","v":0},null,"3/4 ton pickup",9600,0.15,{"$f":"SUM(H70*I70)","v":1440}]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,null,0,0,0,null,null,0,0,0]
[null,"Total",{"$f":"SUM(C70:C75)","v":0},null,{"$f":"SUM(E70:E75)","v":0},null,"Total",null,null,{"$f":"SUM(J70:J75)","v":1440}]
[]
[null,"Leased Equipment TOTAL",{"$f":"SUM(E76+J76)","v":1440},{"$f":"SUM(C78/(D4+D5))","v":2.4},"per acre"]
[null,"* Leased equipment costs are listed under Operating Costs on the Summary Page."]

{"sheet":"Assumptions","index":12,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,1,0,8],[67,0,67,1],[64,0,64,1],[64,7,64,8],[9,1,10,8],[27,1,29,9],[39,1,40,9],[34,1,36,9],[16,1,17,8],[20,1,21,8],[64,3,64,4],[37,1,38,9]]}
[null,"Other Assumptions"]
[]
[null,"Fuel Costs:"]
[null,"Includes fuel used for field work, and trucking in inputs."]
[]
[null,"Machinery  Operating Costs:"]
[null,"Includes costs for maintenance, repairs, licenses and insurance."]
[]
[null,"Crop Insurance: (2023 rates) "]
[null,{"$f":"'Forage Insurance'!B4&\" - Establishment Insurance at $80/ac coverage and annual \"&'Op. Cost Input'!E17&\" insurance at 80% coverage. \"&'Forage Insurance'!B5&\" - Greenfeed Insurance at 80% coverage.\"","v":"Forage Region 6 - Establishment Insurance at $80/ac coverage and annual Select_Hay insurance at 80% coverage. Risk Area 15 - Greenfeed Insurance at 80% coverage."}]
[]
[]
[null,"Other Costs:"]
[null,"Includes overhead expenses: hydro, telephone, accounting, buildings, supplies and insurance, etc."]
[]
[null,"Bale Moisture:"]
[null,{"$f":"\"Bale moisture based on: \"&Production!D38&\"% alfalfa hay; \"&Production!E38&\"% alfalfa-grass hay; \"&Production!F38&\"% greenfeed hay; \"&Production!H38&\"% alfalfa baled silage; \"&Production!I38&\"% alfalfa-grass baled silage and \"&Production!J38&\"% greenfeed baled silage. \"","v":"Bale moisture based on: 12.1% alfalfa hay; 12.6% alfalfa-grass hay; 14.2% greenfeed hay; 50% alfalfa baled silage; 50% alfalfa-grass baled silage and 50% greenfeed baled silage. "}]
[]
[]
[null,"Land Taxes:"]
[null,{"$f":"\"The average for the province was based on land tax assessment and mill rates of a sample of municipalities growing crops less provincial tax rebate. \"","v":"The average for the province was based on land tax assessment and mill rates of a sample of municipalities growing crops less provincial tax rebate. "}]
[]
[]
[null,"Interest On Operating:"]
[null,{"$f":"\"Interest charges on operating costs are calculated at \"&'Op. Cost Input'!E3*100&\"% for six months.\"","v":"Interest charges on operating costs are calculated at 9% for six months."}]
[]
[null,"Land Cost:"]
[null,{"$f":"\"Based on approximate average land values.  Budget assumed \"&'Fixed Cost Input'!D7*100&\"% financed at \"&'Fixed Cost Input'!C10*100&\"% for \"&'Fixed Cost Input'!D10&\" years, plus \"&'Fixed Cost Input'!D8*100&\"% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost.\"","v":"Based on approximate average land values.  Budget assumed 15% financed at 8% for 25 years, plus 1.5% land equity opportunity cost. Budget can be used to estimate cashflow by removing investment cost."}]
[]
[]
[null,{"$f":"\"P&I Cost (based on \"&TEXT('Fixed Cost Input'!D3*('Fixed Cost Input'!D4+'Fixed Cost Input'!D5)*'Fixed Cost Input'!D7,\"$#,###\")&\" Mortgage) = $\"&TEXT('Fixed Cost Input'!D11*('Fixed Cost Input'!D4+'Fixed Cost Input'!D5),\"#,###\")&\" payments per year) / \"&'Fixed Cost Input'!D4+'Fixed Cost Input'!D5&\" acres = $\"&TEXT('Fixed Cost Input'!D11,\"0.00\")&\"/acre)\"","v":"P&I Cost (based on $270,000 Mortgage) = $25,293 payments per year) / 600 acres = $42.16/acre)"}]
[null,{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($\"&TEXT('Fixed Cost Input'!D3,\"#,###\")&\" x \"&'Fixed Cost Input'!D6*100&\"%) x \"&'Fixed Cost Input'!D8*100&\"%) = $\"&TEXT('Fixed Cost Input'!D12,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. (($3,000 x 85%) x 1.5%) = $38.25/acre)"}]
[]
[null,"Machinery Cost: "]
[null,{"$f":"\"Based on approximate average machinery values.  Budget assumed \"&'Fixed Cost Input'!J7*100&\"% financed at \"&'Fixed Cost Input'!H10*100&\"% for \"&'Fixed Cost Input'!I10&\" years, depreciation costs over \"&'Fixed Cost Input'!J5&\" years with a \"&'Fixed Cost Input'!J4*100&\"% residual value, plus \"&'Fixed Cost Input'!J8*100&\"% machinery equity opportunity cost. Budget can be used to estimate cashflow by removing depreciation and investment cost. \"","v":"Based on approximate average machinery values.  Budget assumed 45% financed at 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. "}]
[]
[]
[null,{"$f":"\"P&I Cost (based on \"&TEXT((('Fixed Cost Input'!J3*'Fixed Cost Input'!J7)*('Fixed Cost Input'!D4+'Fixed Cost Input'!D5)),\"$#,###\")&\" + \"&TEXT((('Fixed Cost Input'!J17*'Fixed Cost Input'!J21)*('Fixed Cost Input'!D5)),\"$#,###\")&\" Loan) = $\"&TEXT(('Fixed Cost Input'!J11*('Fixed Cost Input'!D4+'Fixed Cost Input'!D5)),\"#,###\")&\" + \"&TEXT(('Fixed Cost Input'!J25*('Fixed Cost Input'!D5)),\"$#,###\")&\" payment per year) / \"&'Fixed Cost Input'!D4+'Fixed Cost Input'!D5&\" + \"&'Fixed Cost Input'!D5&\" acres = $\"&TEXT('Fixed Cost Input'!J11,\"0.00\")&\" + \"&TEXT('Fixed Cost Input'!J25,\"$0.00\")&\"/acre)\"","v":"P&I Cost (based on $102,465 + $18,000 Loan) = $20,019 + $3,517 payment per year) / 600 + 300 acres = $33.36 + $11.72/acre)"}]
[]
[null,{"$f":"\"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($\"&TEXT('Fixed Cost Input'!J3,\"0.00\")&\" - ($\"&TEXT('Fixed Cost Input'!J3,\"0.00\")&\" x \"&'Fixed Cost Input'!J4*100&\"%)) / \"&'Fixed Cost Input'!J5&\" = $\"&TEXT('Fixed Cost Input'!J12,\"0.00\")&\"/acre)\"","v":"Depreciation (Useage Cost) = (Total Investment - Residual Value) / Years Useful Life  (eg. ($379.50 - ($379.50 x 25%)) / 15 = $18.98/acre)"}]
[]
[null,{"$f":"\"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($\"&TEXT('Fixed Cost Input'!J3,\"0.00\")&\" x \"&'Fixed Cost Input'!J6*100&\"%) x \"&'Fixed Cost Input'!J8*100&\"%) = $\"&TEXT('Fixed Cost Input'!J13,\"0.00\")&\"/acre)\"","v":"Investment = (Total Investment x Owned Equity %) x Investment Rate %  (eg. ($379.50 x 55%) x 1.5%) = $3.13/acre)"}]
[]
[null,"Estimated Farmgate Values:"]
[null,"Forage prices are based on estimated prices for fall/winter 2023/24."]
[]
[null,"Storage Cost:"]
[null,{"$f":"\"Dry hay storage costs are estimated at $\"&TEXT('Fixed Cost Input'!D15,\"0.00\")&\" per acre. \"","v":"Dry hay storage costs are estimated at $0.00 per acre. "}]
[]
[null,"Profitability & Breakeven Analysis:"]
[null,{"$f":"\"Gross Revenue = Price per unit x Yield per acre  (eg. alfalfa:  $\"&TEXT(Summary!D42,\"0.00\")&\"/ton x \"&Summary!D43&\" ton/ac = $\"&TEXT(Summary!D45, \"0.00\")&\"/ac)\"","v":"Gross Revenue = Price per unit x Yield per acre  (eg. alfalfa:  $160.00/ton x 3.5 ton/ac = $560.00/ac)"}]
[]
[null,"Net Profit = Gross Revenue - Total Cost  "]
[null,{"$f":"\"   (eg. alfalfa: $\"&TEXT(Summary!D45,\"0.00\")&\" gross revenue - $\"&TEXT(Summary!C35,\"0.00\")&\" total cost = $\"&TEXT(Summary!C50,\"0.00\")&\" per acre)\"","v":"   (eg. alfalfa: $560.00 gross revenue - $418.33 total cost = $141.67 per acre)"}]
[]
[null,"Operating Expense Ratio = (Operating Cost / Gross Revenue) x 100 "]
[null,{"$f":"\"   (eg. alfalfa: $\"&TEXT(Summary!C24,\"0.00\")&\" operating expense / $\"&TEXT(Summary!D45,\"0.00\")&\" gross revenue = \"&TEXT(Summary!C51*100,\"0.0\")&\"%)\"","v":"   (eg. alfalfa: $250.05 operating expense / $560.00 gross revenue = 44.7%)"}]
[]
[null,{"$f":"\"Breakeven Price = Cost / Target Yield  (eg. alfalfa cost $\"&TEXT(Summary!C35,\"0.00\")&\"  / \"&Summary!D43&\" ton = $\"&TEXT(Summary!D55,\"0.00\")&\" per ton)\"","v":"Breakeven Price = Cost / Target Yield  (eg. alfalfa cost $418.33  / 3.5 ton = $119.52 per ton)"}]
[]
[null,{"$f":"\"Breakeven Yield = Cost / Price per Unit  (eg. alfalfa cost $\"&TEXT(Summary!C35,\"0.00\")&\"  / $\"&TEXT(Summary!D42,\"0.00\")&\" ton = \"&TEXT(Summary!D59,\"0.00\")&\"  ton)\"","v":"Breakeven Yield = Cost / Price per Unit  (eg. alfalfa cost $418.33  / $160.00 ton = 2.61  ton)"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"January, \"&Introduction!J12","v":"January, 2024"}]

{"sheet":"Calculator (HIDE)","index":13,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":true,"merged":[[43,0,43,1],[1,0,1,1],[7,0,7,1],[8,0,8,1],[10,0,10,1],[23,0,23,1]]}
["Economics of Baled Hay vs Round Bale or Pit Silage "]
["Inputs and Production",null,"Hay","Round Bale Silage","Pit Silage "]
["Field Size","acres",250,250,250,null,null,"? Add in cost for standing hay per pound?"]
["Forage dry matter (DM) yield","tons per acre",3,3,3,null,null,"?? Change to yield as fed"]
[]
["Forage Moisture Content","%",0.1,0.53,0.35]
["Forage dry matter (DM)","%",{"$f":"SUM(1-C6)","v":0.9},{"$f":"SUM(1-D6)","v":0.47},{"$f":"SUM(1-E6)","v":0.65},null,null,"hay 12.6%"]
["# of cuttings",null,2,2,2]
["# of rakings",null,2,0,0]
["Average bale weight","lbs",1250,2000,0]
["# of bales (tons for pit silage) produced",null,{"$f":"ROUND((((C4*2000)/C7)/C10)*C3,0)","v":1333},{"$f":"ROUND((((D4*2000)/D7)/D10)*D3,0)","v":1596},{"$f":"ROUND((E4/E7)*E3,0)","v":1154},"tons"]
["Forage total digestible nutrients (TDN)","%",0.54,0.56999999999999995,0.56999999999999995]
["Forage crude protein (CP)","%",0.1,0.13,0.13]
["Estimated Storage Loss","%",0.25,0.05,0.15]
["Total as-fed production","lbs",{"$f":"C11*C10","v":1666250},{"$f":"D11*D10","v":3192000},{"$f":"E11*2000","v":2308000},null,"*hide*",null,{"$f":"E4*E3*2000","v":1500000}]
["Total DM production","lbs",{"$f":"C15*C7","v":1499625},{"$f":"D15*D7","v":1500240},{"$f":"E15*E7","v":1500200}]
["DM TDN produced","lbs",{"$f":"C16*C12","v":809797.5},{"$f":"D16*D12","v":855136.79999999993},{"$f":"E16*E12","v":855113.99999999988}]
["DM CP produced","lbs",{"$f":"C16*C13","v":149962.5},{"$f":"D16*D13","v":195031.2},{"$f":"E16*E13","v":195026}]
["Total as-fed available","lbs",{"$f":"C15-(C15*C14)","v":1249687.5},{"$f":"D15-(D15*D14)","v":3032400},{"$f":"E15-(E15*E14)","v":1961800}]
["Total DM available","lbs",{"$f":"C19*C7","v":1124718.75},{"$f":"D19*D7","v":1425228},{"$f":"E19*E7","v":1275170}]
["TDN available","lbs",{"$f":"C20*C12","v":607348.125},{"$f":"D20*D12","v":812379.96},{"$f":"E20*E12","v":726846.89999999991}]
["CP available","lbs",{"$f":"C20*C13","v":112471.875},{"$f":"D20*D13","v":185279.64},{"$f":"E20*E13","v":165772.1}]
[]
["Production Economics",null,"Hay","Round Bale Silage","Pit Silage "]
["Cutting Cost per acre ",null,16,16,16]
["Chopping Cost per ton ",null,"-","-",8]
["Raking Cost per acre ",null,3,0,0]
["Baling Cost per Bale",null,9,9,"-"]
["Moving Cost per Bale",null,3,3,1,null,null,null,"?forage cost per hour"]
["Wrapper Cost per Bale (packing cost for pit silage)",null,"-",3,3,"packing ",null,null,"? Wrapper cost per roll, wraps per blae"]
["Plastic Wrap Cost per Bale",null,"-",4,0.75]
["Total cost","$",{"$f":"(C25*C3)+(C27*C9*C3)+(C28*C11)+(C29*C11)","v":21496},{"$f":"(D25*D3)+(D27*D9*D3)+(D28*D11)+(D29*D11)+(D30*D11)+(D31*D11)","v":34324},{"$f":"(E25*E3)+(E26*E11)+(E27*E9*E3)+(E29*E11)+(E30*E11)+(E31*E11)","v":18713.5}]
[]
["as-fed cost per acre","$/acre",{"$f":"C32/C3","v":85.983999999999995},{"$f":"D32/D3","v":137.29599999999999},{"$f":"E32/E3","v":74.853999999999999},null,"*hide*"]
["DM cost per acre","$/acre",{"$f":"C34/C7","v":95.537777777777777},{"$f":"D34/D7","v":292.11914893617023},{"$f":"E34/E7","v":115.16}]
["As-fed forage harvest cost","$/ton",{"$f":"C32/(C15/2000)","v":25.801650412603152},{"$f":"D32/(D15/2000)","v":21.506265664160402},{"$f":"E32/(E15/2000)","v":16.216204506065857}]
["Dry matter forage cost","$/ton",{"$f":"C32/(C16/2000)","v":28.668500458447944},{"$f":"D32/(D16/2000)","v":45.75801205140511},{"$f":"E32/(E16/2000)","v":24.948006932409012}]
["As-fed bale cost","$/bale",{"$f":"C32/C11","v":16.12603150787697},{"$f":"D32/D11","v":21.506265664160402},{"$f":"E32/E11","v":16.216204506065857}]
["Dry matter bale cost","$/bale",{"$f":"C38/C7","v":17.917812786529968},{"$f":"D38/D7","v":45.75801205140511},{"$f":"E38/E7","v":24.948006932409012}]
["Cost of DM","$/lb",{"$f":"C32/C16","v":1.4334250229223973E-2},{"$f":"D32/D16","v":2.2879006025702555E-2},{"$f":"E32/E16","v":1.2474003466204506E-2}]
["Cost of TDN","$/lb",{"$f":"C32/C17","v":2.6544907831896246E-2},{"$f":"D32/D17","v":4.0138607062636063E-2},{"$f":"E32/E17","v":2.1884216607376328E-2}]
["Cost of CP","$/lb",{"$f":"C32/C18","v":0.14334250229223972},{"$f":"D32/D18","v":0.17599235404386579},{"$f":"E32/E18","v":9.5953872816957733E-2}]
[]
["Final Forage Economics (includes spoilage loss and hauled to the yard ) ",null,"Hay","Round Bale Silage","Pit Silage "]
["As fed forage cost","$/ton",{"$f":"C32/(C19/2000)","v":34.402200550137536},{"$f":"D32/(D19/2000)","v":22.638174383326739},{"$f":"E32/(E19/2000)","v":19.077887654195127}]
["Dry matter forage cost","$/ton",{"$f":"C32/(C20/2000)","v":38.224667277930592},{"$f":"D32/(D20/2000)","v":48.166328475163269},{"$f":"E32/(E20/2000)","v":29.350596391069423}]
["As fed Bale (ton for pit silage) cost ",null,{"$f":"C32/C11","v":16.12603150787697},{"$f":"D32/D11","v":21.506265664160402},{"$f":"E32/E11","v":16.216204506065857}]
["Dry Matter bale (ton for pit silage) Cost ",null,{"$f":"C46/2000*C10","v":23.89041704870662},{"$f":"D46/2000*D10","v":48.166328475163269},{"$f":"E46","v":29.350596391069423},null,null,null,"?bale moving cost"]
["Cost of DM","$/lb",{"$f":"C32/C20","v":1.9112333638965296E-2},{"$f":"D32/D20","v":2.4083164237581636E-2},{"$f":"E32/E20","v":1.4675298195534713E-2}]
["Cost of TDN","$/lb",{"$f":"C32/C21","v":3.5393210442528328E-2},{"$f":"D32/D21","v":4.2251165329090588E-2},{"$f":"E32/E21","v":2.5746137185148621E-2}]
["Cost of CP","$/lb",{"$f":"C32/C22","v":0.19112333638965298},{"$f":"D32/D22","v":0.18525510951985871},{"$f":"E32/E22","v":0.11288690919642086}]