{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Contents","Summary","Assumptions","Animal Balances","Margin Analysis","Periodic Financial Model","Annual Model","Graphs","Data from Neves","Correspondence","Commodity Prices","Back-up from Prior Model","Questions&Answers","Over Production of Beef","Notes"],"not_rendered":{"charts":4,"images":5,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Over Production of Beef","index":13,"reason":"not_a_worksheet"}],"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":"Contents","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents"]
[null,2,"Assumptions"]
[null,3,"Animal Balances"]
[null,4,"Margin Analysis"]
[null,5,"Periodic Financial Model"]
[null,6,"Data from Neves"]
[null,7,"Correspondence"]
[null,8,"Commodity Prices"]
[null,9,"Back-up from Prior Model"]
[null,10,"Questions&Answers"]
[null,11,"Over Production of Beef"]
[null,12,"Notes"]
[]
[null," File Name: ",null,{"$f":"File_name()","v":"C:\\Users\\edwar\\Documents\\Courses\\Chapter 1. Models and Analysis\\B. Project Finance Models and Exercises\\A. Featured Project Finance Models\\Other Examples\\Abbatoir Project Inputs_Grupo Lider.xlsm"}]
[]
[null," Last Save Date ",null,{"$f":"lastsaved()","v":"10/6/2018 5:02:55 PM"}]
[null," Last Save By",null,{"$f":"last_save_by()","v":"Monika Lewenski"}]
[]
[null," Colour Codes "]

{"sheet":"Summary","index":1,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Operating Assumptions",null,null,null,null,null,"Sources and Uses of Funds",null,null,null,{"$f":"'Periodic Financial Model'!F307","v":"2021-10-01"},null,"Graph Item"]
[null,null,"Price Assumptions per kg",null,null,null,null,null,"Capital Expenditures"]
[null,null,null,"Price of Beef per kg",{"$f":"Assumptions!F120","v":8.4599999999999991},null,null,null,null,"Abbatoir",null,{"$f":"'Periodic Financial Model'!G310","v":2710000}]
[null,null,null,"Price of Lamb per kg",{"$f":"Assumptions!F121","v":6.5100000000000007},null,null,null,null,"Purchased Animals",null,{"$f":"'Periodic Financial Model'!G311","v":4864400.0000000047}]
[null,null,null,"Price of Goats per kg",{"$f":"Assumptions!F122","v":5.22},null,null,null,null,"Existing Animals",null,{"$f":"'Periodic Financial Model'!G312","v":3581000}]
[null,null,null,"Price of Pork per kg",{"$f":"Assumptions!F123","v":4.95},null,null,null,null,"Funding of Losses",null,{"$f":"'Periodic Financial Model'!G313","v":1566074.5930875344}]
[null,null,null,"Price of Chicken per kg",{"$f":"Assumptions!F124","v":2.5499999999999998},null,null,null,null,"Interest and Fees",null,{"$f":"'Periodic Financial Model'!G314","v":1092693.1530257193}]
[null,null,null,null,null,null,null,null,null,"DSRA Account",null,{"$f":"'Periodic Financial Model'!G315","v":200000}]
[null,null,"Daily Ration Assumptions per kg",null,null,null,null,null,null,null,"Total Uses of Funds",{"$f":"'Periodic Financial Model'!G316","v":14014167.746113254}]
[null,null,null,"Daily Ration for Beef",{"$f":"Assumptions!F72","v":9.7299999999999986}]
[null,null,null,"Daily Ration for Lamb",{"$f":"Assumptions!F73","v":0.75},null,null,null,null,"Debt Funding",null,{"$f":"'Periodic Financial Model'!G318","v":7000000}]
[null,null,null,"Daily Ration for Goats",{"$f":"Assumptions!F74","v":0.75},null,null,null,null,"Contributed Equity",null,{"$f":"'Periodic Financial Model'!G319","v":3581000}]
[null,null,null,"Daily Ration for Pigs",{"$f":"Assumptions!F75","v":2.0171999999999999},null,null,null,null,"Cash Equity ",null,{"$f":"'Periodic Financial Model'!G320","v":2000000}]
[null,null,null,"Daily Ration for Chicken",{"$f":"Assumptions!F76","v":0.03},null,null,null,null,"Positive Cash Earnings",null,{"$f":"'Periodic Financial Model'!G321","v":1199732.5093522565}]
[null,null,null,null,null,null,null,null,null,"Balance",null,{"$f":"'Periodic Financial Model'!G322","v":233435.23676099611}]
[null,null,"IRR's",null,null,null,null,null,null,null,"Total Sources",{"$f":"SUM(L12:L16)","v":14014167.746113252}]
[null,null,null,"Project IRR Pre-tax",{"$f":"'Periodic Financial Model'!F139","v":0.25714334845542908}]
[null,null,null,"Project IRR After-tax",{"$f":"'Periodic Financial Model'!F176","v":0.20419980883598327}]
[null,null,null,"Equity IRR",{"$f":"'Periodic Financial Model'!F285","v":0.28347644209861766},null,null,"Check",null,null,null,{"$f":"'Periodic Financial Model'!G253","v":false}]
[null,null,null,"Debt IRR"]

{"sheet":"Assumptions","index":2,"n_rows":184,"n_cols":14,"rows_kept":184,"cut":false,"hidden":false,"merged":[]}
["Contents"]
["Assumptions"]
[null,"Start Date of Model",null,null,null,"2019-01-01"]
[null,"Start of Abattoir Consturction",null,null,null,{"$f":"Assumptions!F3","v":"2019-01-01"}]
[null,"Construction Months",null,null,null,8]
[null,"Start Date of Abbatoir Operation",null,null,null,{"$f":"EDATE(F4,F5)","v":"2019-09-01"}]
[]
[null,"Assumptions for Animal Stocks"]
[null,null,"Starting Balance",null,null,"Total","Maternal Breed","Termination"]
[null,null,null,"Cows","Number",2300,540,{"$f":"F10-G10","v":1760}]
[null,null,null,"Sheep","Number",400,{"$f":"Assumptions!F11","v":400},{"$f":"F11-G11","v":0}]
[null,null,null,"Goats","Number",900,{"$f":"'Animal Balances'!F148","v":900},{"$f":"F12-G12","v":0}]
[null,null,null,"Pigs","Number",200,{"$f":"'Animal Balances'!F210","v":200},{"$f":"F13-G13","v":0}]
[null,null,null,"Chicken","Number",0,{"$f":"'Animal Balances'!F267","v":0},{"$f":"F14-G14","v":0}]
[]
[null,null,"Acquisiton of Animals in Capital Expenditure",null,null,"Total","Maternal Breed","Termination"]
[null,null,null,"Cows","Number",4000,{"$f":"Assumptions!F17","v":4000},{"$f":"G17-F17","v":0}]
[null,null,null,"Sheep","Number",2000,{"$f":"'Animal Balances'!F96","v":360},{"$f":"F18-G18","v":1640}]
[null,null,null,"Goats","Number",4000,{"$f":"'Animal Balances'!F153","v":620},{"$f":"F19-G19","v":3380}]
[null,null,null,"Pigs","Number",10000,{"$f":"'Animal Balances'!F215","v":370},{"$f":"F20-G20","v":9630}]
[null,null,null,"Chicken","Number",100000,{"$f":"'Animal Balances'!F272","v":2714.2857142857142},{"$f":"F21-G21","v":97285.71428571429}]
[]
[null,null,"Pregnancy Period"]
[null,null,null,"Cows","Months",{"$f":"'Data from Neves'!F11","v":9}]
[null,null,null,"Sheep","Months",{"$f":"'Data from Neves'!F12","v":3}]
[null,null,null,"Goats","Months",{"$f":"'Data from Neves'!F13","v":3}]
[null,null,null,"Pigs","Months",{"$f":"'Data from Neves'!F14","v":4}]
[null,null,null,"Chicken","Months",{"$f":"'Data from Neves'!F15","v":1}]
[]
[]
[null,null,"Holding/Gestion Period Before Slaughter"]
[null,null,null,"Cows","Months",{"$f":"'Animal Balances'!F16","v":23}]
[null,null,null,"Sheep","Months",{"$f":"'Data from Neves'!F4","v":6}]
[null,null,null,"Goats","Months",{"$f":"'Data from Neves'!F5","v":6}]
[null,null,null,"Pigs","Months",{"$f":"'Data from Neves'!F6","v":6}]
[null,null,null,"Chicken","Months",{"$f":"'Data from Neves'!F7","v":5}]
[]
[null,null,"New Births per Year per Animal"]
[null,null,null,"Cows","Number",{"$f":"'Data from Neves'!F19","v":1}]
[null,null,null,"Sheep","Number",{"$f":"'Data from Neves'!F20","v":3}]
[null,null,null,"Goats","Number",{"$f":"'Data from Neves'!F21","v":3}]
[null,null,null,"Pigs","Number",{"$f":"'Data from Neves'!F22","v":20}]
[null,null,null,"Chicken","Number",{"$f":"'Data from Neves'!F23","v":42}]
[]
[null,null,"Maximum Slaughter (Capacity)",null,null,"per Day","per Month","per Year"]
[null,null,null,"Cows","Number",12.5,{"$f":"F46*30.4*$G$52","v":380},{"$f":"G46*12","v":4560}]
[null,null,null,"Sheep","Number",6.25,{"$f":"F47*30.4*$G$52","v":190},{"$f":"G47*12","v":2280}]
[null,null,null,"Goats","Number",12.5,{"$f":"F48*30.4*$G$52","v":380},{"$f":"G48*12","v":4560}]
[null,null,null,"Pigs","Number",31.25,{"$f":"F49*30.4*$G$52","v":950},{"$f":"G49*12","v":11400}]
[null,null,null,"Chicken","Number",312.5,{"$f":"F50*30.4*$G$52","v":9500},{"$f":"G50*12","v":114000}]
[]
[null,null,null,"Sensitivity Factor",null,null,1]
[]
[null,null,"Year by Year Slaughters",null,null,2019,2021]
[null,null,null,"Cows","Number",1000,{"$f":"Assumptions!H46","v":4560}]
[null,null,null,"Sheep","Number",1000,{"$f":"Assumptions!H47","v":2280}]
[null,null,null,"Goats","Number",2000,{"$f":"Assumptions!H48","v":4560}]
[null,null,null,"Pigs","Number",2000,{"$f":"Assumptions!H49","v":11400}]
[null,null,null,"Chicken","Number",100000,{"$f":"Assumptions!H50","v":114000}]
[]
[null,null,"Total Annual Corn for Animal Feed",null,"Tons",120000]
[]
["Operating Cost Assumptions"]
[null,"Weight of Animals at Slaughter"]
[null,null,"Steer",null,"kg",{"$f":"'Data from Neves'!D74","v":544.31039999999996}]
[null,null,"Sheep",null,"kg",{"$f":"'Data from Neves'!E64","v":45}]
[null,null,"Goats",null,"kg",{"$f":"'Data from Neves'!E65","v":45}]
[null,null,"Pigs",null,"kg",{"$f":"'Data from Neves'!E66","v":99.5}]
[null,null,"Chicken",null,"kg",{"$f":"'Data from Neves'!E67","v":5}]
[]
[null,"Daily Ration of Anaimial Fee in kg",null,null,null,null,null,null,null,"Ration Sensitivity"]
[null,null,"Steer",null,"kg",{"$f":"H72*I72","v":9.7299999999999986},null,7,{"$f":"J72/100","v":1.39},139]
[null,null,"Sheep",null,"kg",{"$f":"H73*I73","v":0.75},{"$f":"F66/$F$65*$H$72","v":0.5787139102982416},0.75,{"$f":"J73/100","v":1},100]
[null,null,"Goats",null,"kg",{"$f":"H74*I74","v":0.75},{"$f":"F67/$F$65*$F$72","v":0.80441233531455569},{"$f":"Assumptions!H73","v":0.75},1,100]
[null,null,"Pigs",null,"kg",{"$f":"H75*I75","v":2.0171999999999999},{"$f":"F68/$F$65*$F$72","v":1.7786450525288511},{"$f":"'Data from Neves'!D38","v":2.0171999999999999},1,100]
[null,null,"Chicken",null,"kg",{"$f":"H76*I76","v":0.03},{"$f":"F69/$F$65*$F$72","v":8.9379148368283978E-2},0.03,1,100]
[]
[null,"Daily Ration  Corn Percent"]
[null,null,"Cows",null,"%",{"$f":"'Data from Neves'!H35","v":0.83783783783783783}]
[null,null,"Sheep",null,"%",{"$f":"'Data from Neves'!H36","v":0.19999999999999998}]
[null,null,"Goats",null,"%",{"$f":"'Data from Neves'!H37","v":0.19999999999999998}]
[null,null,"Pigs",null,"%",0.5]
[null,null,"Chicken",null,"%",0]
[]
[null,"Daily Ration  Soy Percent"]
[null,null,"Cows",null,"%",{"$f":"'Data from Neves'!I35","v":0.10810810810810811}]
[null,null,"Sheep",null,"%",{"$f":"'Data from Neves'!I36","v":0.13333333333333333}]
[null,null,"Goats",null,"%",{"$f":"'Data from Neves'!I37","v":0.13333333333333333}]
[null,null,"Pigs",null,"%",0]
[null,null,"Chicken",null,"%",1]
[]
[null,"Daily Ration  Hay Percent"]
[null,null,"Cows",null,"%",{"$f":"'Data from Neves'!J35","v":5.4054054054054057E-2}]
[null,null,"Sheep",null,"%",{"$f":"'Data from Neves'!J36","v":0.66666666666666663}]
[null,null,"Goats",null,"%",{"$f":"'Data from Neves'!J37","v":0.66666666666666663}]
[null,null,"Pigs",null,"%",0.5]
[null,null,"Chicken",null,"%",{"$f":"'Data from Neves'!J39","v":0}]
[]
[null,"Cost of Feed without Inflation"]
[null,null,"Corn",null,"USD/kg",{"$f":"'Data from Neves'!F113","v":0.27638624978407328}]
[null,null,"Soy",null,"USD/kg",{"$f":"'Data from Neves'!F114","v":0.47447874468823892}]
[null,null,"Hay",null,"USD/kg",{"$f":"'Data from Neves'!F115","v":0.1974187498457666}]
[]
["Pricing Assumptions"]
[null,"Gross Weight of Animals at Slaughter"]
[null,null,"Cows",null,"kg",{"$f":"F65","v":544.31039999999996}]
[null,null,"Sheep",null,"kg",{"$f":"F66","v":45}]
[null,null,"Goats",null,"kg",{"$f":"F67","v":45}]
[null,null,"Pigs",null,"kg",{"$f":"F68","v":99.5}]
[null,null,"Chicken",null,"kg",{"$f":"F69","v":5}]
[]
[null,"Percent Yiels Caracas Weight for Selling kg"]
[null,null,"Cows",null,"%",0.9]
[null,null,"Sheep",null,"%",0.9]
[null,null,"Goats",null,"%",0.9]
[null,null,"Pigs",null,"%",0.9]
[null,null,"Chicken",null,"%",0.9]
[]
[null,"Price Realised for Animals",null,null,null,null,"International","Price Sensitivity","Base Price","Price Sensitivity"]
[null,null,"Steer",null,"USD/kg",{"$f":"H120*I120","v":8.4599999999999991},3.97,{"$f":"J120/100","v":0.94},9,94]
[null,null,"Sheep",null,"USD/kg",{"$f":"H121*I121","v":6.5100000000000007},5.6,{"$f":"J121/100","v":0.93},7,93]
[null,null,"Goats",null,"USD/kg",5.22,{"$f":"G121*0.67","v":3.7519999999999998},0.87,6,87]
[null,null,"Pigs",null,"USD/kg",4.95,5,0.99,5,99]
[null,null,"Chicken",null,"USD/kg",2.5499999999999998,2.5499999999999998,1,2.5499999999999998,100]
[]
["Other Operating Cost Assumptions and Working Capital"]
[]
[null,"Employee Cost",null,null,null,null,2019,{"$f":"G128+3","v":2022}]
[null,null,"Number of Employees",null,"Number",null,150,225]
[null,null,"Average Annual Salary",null,"USD",null,{"$f":"'Back-up from Prior Model'!G44","v":8643.2533795419677}]
[]
[null,"Other Costs - Fuel, Materials Equipment"]
[null,null,"Percent of Employee Cost",null,"%",null,0.25]
[]
[null,"Operating Cost of Abbatoir"]
[null,null,null,null,null,null,"Days","% of Month"]
[null,"Days Receivables Outstanding",null,null,"Days",null,0,{"$f":"G137/31","v":0}]
[null,"Inventory Days Outstainding",null,null,"Days",null,30,{"$f":"G138/30","v":1}]
[null,"Days Payables - Feed",null,null,"Days",null,20,{"$f":"G139/31","v":0.64516129032258063}]
[null,"Days Payables - Other",null,null,"Days",null,20,{"$f":"G140/31","v":0.64516129032258063}]
[]
[]
["Capital Expenditures for Abattoir"]
[null,"Toal Capital Expenditure",null,null,"USD",{"$f":"SUM(F146:F151)","v":6000000},null,null,null,"Cost","Cost",null,null,"Cost per"]
[null,null,null,null,null,null,"Purchases","Maternal","Termination","Maternal","Termination",null,null,"Animal of"]
[null,null,"Total Slaughter Physical Facility",null,"USD",2710000,null,null,null,null,null,null,null,"Purchase"]
[null,null,"Purchase of Steer",null,"USD",{"$f":"G147*J147","v":2000000},{"$f":"Assumptions!F17","v":4000},{"$f":"Assumptions!G17","v":4000},{"$f":"G147-H147","v":0},500,{"$f":"J147","v":500},null,"1. Cow - $1500",1222.5781745090644]
[null,null,"Purchase of Sheep",null,"USD",{"$f":"J148*G148","v":240000},{"$f":"Assumptions!F18","v":2000},{"$f":"Assumptions!G18","v":360},{"$f":"G148-H148","v":1640},120,{"$f":"J148","v":120},null,"2. Beef Cow- $500",203.76302908484405]
[null,null,"Purchase of Goats",null,"USD",{"$f":"J149*G149","v":320000},{"$f":"Assumptions!F19","v":4000},{"$f":"Assumptions!G19","v":620},{"$f":"G149-H149","v":3380},80,{"$f":"J149","v":80},null,"3. Sheep - $120",244.51563490181286]
[null,null,"Purchase of Pigs",null,"USD",{"$f":"J150*G150","v":550000},{"$f":"Assumptions!F20","v":10000},{"$f":"Assumptions!G20","v":370},{"$f":"G150-H150","v":9630},55,{"$f":"J150","v":55},null,"4. Goat - $80",163.01042326787524]
[null,null,"Purchase of Chicken",null,"USD",{"$f":"J151*G151","v":180000},{"$f":"Assumptions!F21","v":100000},{"$f":"Assumptions!G21","v":2714.2857142857142},{"$f":"G151-H151","v":97285.71428571429},1.8,{"$f":"J151","v":1.8},null,"5. Pig - $55"]
[]
[null,"Value of Existing Animals",null,null,null,null,null,null,null,"Value","Value"]
[null,null,null,null,null,"Value","Number","Maternal","Termination","Maternal","Termination"]
[null,null,"Value of Steer",null,"USD",{"$f":"G155*J155","v":3450000},{"$f":"F10","v":2300},{"$f":"G155","v":2300},{"$f":"G155-H155","v":0},1500,500]
[null,null,"Value of Sheep",null,"USD",{"$f":"G156*J156","v":48000},{"$f":"F11","v":400},{"$f":"G156","v":400},{"$f":"G156-H156","v":0},120,120]
[null,null,"Value of Goats",null,"USD",{"$f":"G157*J157","v":72000},{"$f":"F12","v":900},{"$f":"G157","v":900},{"$f":"G157-H157","v":0},80,80]
[null,null,"Value of Pigs",null,"USD",{"$f":"G158*J158","v":11000},{"$f":"F13","v":200},{"$f":"G158","v":200},{"$f":"G158-H158","v":0},55,55]
[null,null,"Value of Chicken",null,"USD",{"$f":"G159*J159","v":0},{"$f":"F14","v":0},{"$f":"G159","v":0},{"$f":"G159-H159","v":0},1.8,1.8]
[null,null,null,null,"USD"]
[null,null,"Contingency"]
[]
[null,null,"Total Capital Expendtures"]
[]
[null,"Months to Construct",null,null,"Months",8]
[]
["Financing Assumptions"]
[null,"Interest Rate",null,null,"%",0.08]
[null,"Commitment Fee",null,null,"%",0.02]
[null,"Interest Income Rate",null,null,"%",5.0000000000000001E-3]
[]
[null,"Total Debt Commitment",null,null,"USD",{"$f":"G172*10000","v":7000000},700]
[null,"Total Equity Commitment",null,null,"USD",{"$f":"G173*10000","v":2000000},200]
[null,"Debt Service Reserve Account",null,null,"USD",200000]
[]
[null,"Inflation Rate in Price",null,null,"% p.a.",5.0000000000000001E-3]
[null,"Inflation Rate in Cost",null,null,"% p.a.",0.02]
[]
["Depreciation and Taxes",null,null,null,null,null,"Annual Rate","Monthly"]
[null,"Depreciation Life Abbatoir",null,null,"Yrs",20,{"$f":"1/F180","v":0.05},{"$f":"G180/12","v":4.1666666666666666E-3}]
[null,"Depreciation Life Acquired Animals",null,null,"Yrs",5,{"$f":"1/F181","v":0.2},{"$f":"G181/12","v":1.6666666666666666E-2}]
[null,"Depreciation Life Existing Animals",null,null,"Yrs",5,{"$f":"1/F182","v":0.2},{"$f":"G182/12","v":1.6666666666666666E-2}]
[]
[null,"Income Tax Rate",null,null,"%",0.2]

{"sheet":"Animal Balances","index":3,"n_rows":308,"n_cols":305,"rows_kept":308,"cut":false,"hidden":false,"merged":[]}
["Contents","Animal Balances"]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116,116]
[null,null,null,null,null,null,null,{"$f":"Assumptions!F3","v":"2019-01-01"},{"$f":"Assumptions!F6","v":"2019-09-01"},{"$f":"EDATE(I3,1)","v":"2019-10-01"},{"$f":"EDATE(J3,1)","v":"2019-11-01"},"2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01",{"$f":"EDATE(BT3,1)","v":"2025-01-01"},"2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01",{"$f":"EDATE(DT3,1)","v":"2029-05-01"},"2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01",{"$f":"EDATE(EZ3,1)","v":"2032-01-01"},"2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01",{"$f":"EDATE(GF3,1)","v":"2034-09-01"},"2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01",{"$f":"EDATE(HL3,1)","v":"2037-05-01"},"2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01",{"$f":"EDATE(IR3,1)","v":"2040-01-01"},"2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01",{"$f":"EDATE(JX3,1)","v":"2042-09-01"},"2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01"]
[null,null,null,null,null,null,null,null,{"$f":"MONTH(I3)","v":9},{"$f":"MONTH(J3)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(BV3)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(DU3)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(GG3)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(IS3)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5]
["Beef Analysis"]
[null,null,"Insemination Month 1",null,"Month",{"$f":"'Data from Neves'!D26","v":3}]
[null,null,"Insemination Month 2",null,"Month",{"$f":"'Data from Neves'!E26","v":6}]
[null,null,"Insemination Month 3"]
[null,null,"Insemination Month 4"]
[null,null,null,"Total Months of Insemination","Count",{"$f":"COUNT(F6:F9)","v":2}]
[]
[null,null,"Number of Calfs per Insemination",null,"Number",1]
[null,null,"Percent of Impregnations in Insemiation Month",null,"%",{"$f":"F12/F10","v":0.5}]
[]
[null,null,"Pregancy Period",null,"Month",{"$f":"'Data from Neves'!F11","v":9}]
[null,null,"Birth until Slaughter for Termination Steer",null,"Month",{"$f":"'Data from Neves'!F3","v":23}]
[]
[null,null,"Capacity of Abbitoir - Cows",null,"Number/Year",{"$f":"Assumptions!H46","v":4560}]
[]
[null,null,"Total Number of Existing Beef",null,"Number",{"$f":"Assumptions!F10","v":2300}]
[null,null,"Existing Cows for Maternal Breeding",null,"Number",{"$f":"Assumptions!G10","v":540}]
[null,null,"Existing Cows for Termination",null,"Number",{"$f":"F20-F21","v":1760}]
[null,null,"Timing of Existing Cows for Termination",null,"Month",24]
[]
[null,null,"Maternal Breeds Balance (Heard to Cows to Produce Calfs)"]
[null,null,"Birthing transferred to Slaughter"]
[]
[null,null,"Maternal Breed Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H34","v":0},{"$f":"'Animal Balances'!I34","v":4540},{"$f":"'Animal Balances'!J34","v":4540},{"$f":"'Animal Balances'!K34","v":4540},{"$f":"'Animal Balances'!L34","v":4540},{"$f":"'Animal Balances'!M34","v":4540},{"$f":"'Animal Balances'!N34","v":4540},{"$f":"'Animal Balances'!O34","v":4540},{"$f":"'Animal Balances'!P34","v":4540},{"$f":"'Animal Balances'!Q34","v":4540},{"$f":"'Animal Balances'!R34","v":4540},{"$f":"'Animal Balances'!S34","v":4540},{"$f":"'Animal Balances'!T34","v":4540},{"$f":"'Animal Balances'!U34","v":4540},{"$f":"'Animal Balances'!V34","v":4540},{"$f":"'Animal Balances'!W34","v":4540},{"$f":"'Animal Balances'!X34","v":4540},{"$f":"'Animal Balances'!Y34","v":4540},{"$f":"'Animal Balances'!Z34","v":4540},{"$f":"'Animal Balances'!AA34","v":4540},{"$f":"'Animal Balances'!AB34","v":4540},{"$f":"'Animal Balances'!AC34","v":4540},{"$f":"'Animal Balances'!AD34","v":4540},{"$f":"'Animal Balances'!AE34","v":4540},{"$f":"'Animal Balances'!AF34","v":4540},{"$f":"'Animal Balances'!AG34","v":4540},{"$f":"'Animal Balances'!AH34","v":4540},{"$f":"'Animal Balances'!AI34","v":4540},{"$f":"'Animal Balances'!AJ34","v":4540},{"$f":"'Animal Balances'!AK34","v":4540},{"$f":"'Animal Balances'!AL34","v":4540},{"$f":"'Animal Balances'!AM34","v":4540},{"$f":"'Animal Balances'!AN34","v":4540},{"$f":"'Animal Balances'!AO34","v":4540},{"$f":"'Animal Balances'!AP34","v":4540},{"$f":"'Animal Balances'!AQ34","v":4540},{"$f":"'Animal Balances'!AR34","v":4540},{"$f":"'Animal Balances'!AS34","v":4540},{"$f":"'Animal Balances'!AT34","v":4540},{"$f":"'Animal Balances'!AU34","v":4540},{"$f":"'Animal Balances'!AV34","v":4540},{"$f":"'Animal Balances'!AW34","v":4540},{"$f":"'Animal Balances'!AX34","v":4540},{"$f":"'Animal Balances'!AY34","v":4540},{"$f":"'Animal Balances'!AZ34","v":4540},{"$f":"'Animal Balances'!BA34","v":4540},{"$f":"'Animal Balances'!BB34","v":4540},{"$f":"'Animal Balances'!BC34","v":4540},{"$f":"'Animal Balances'!BD34","v":4540},{"$f":"'Animal Balances'!BE34","v":4540},{"$f":"'Animal Balances'!BF34","v":4540},{"$f":"'Animal Balances'!BG34","v":4540},{"$f":"'Animal Balances'!BH34","v":4540},{"$f":"'Animal Balances'!BI34","v":4540},{"$f":"'Animal Balances'!BJ34","v":4540},{"$f":"'Animal Balances'!BK34","v":4540},{"$f":"'Animal Balances'!BL34","v":4540},{"$f":"'Animal Balances'!BM34","v":4540},{"$f":"'Animal Balances'!BN34","v":4540},{"$f":"'Animal Balances'!BO34","v":4540},{"$f":"'Animal Balances'!BP34","v":4540},{"$f":"'Animal Balances'!BQ34","v":4540},{"$f":"'Animal Balances'!BR34","v":4540},{"$f":"'Animal Balances'!BS34","v":4540},{"$f":"'Animal Balances'!BT34","v":4540},{"$f":"'Animal Balances'!BU34","v":4540},{"$f":"'Animal Balances'!BV34","v":4540},{"$f":"'Animal Balances'!BW34","v":4540},{"$f":"'Animal Balances'!BX34","v":4540},{"$f":"'Animal Balances'!BY34","v":4540},{"$f":"'Animal Balances'!BZ34","v":4540},{"$f":"'Animal Balances'!CA34","v":4540},{"$f":"'Animal Balances'!CB34","v":4540},{"$f":"'Animal Balances'!CC34","v":4540},{"$f":"'Animal Balances'!CD34","v":4540},{"$f":"'Animal Balances'!CE34","v":4540},{"$f":"'Animal Balances'!CF34","v":4540},{"$f":"'Animal Balances'!CG34","v":4540},{"$f":"'Animal Balances'!CH34","v":4540},{"$f":"'Animal Balances'!CI34","v":4540},{"$f":"'Animal Balances'!CJ34","v":4540},{"$f":"'Animal Balances'!CK34","v":4540},{"$f":"'Animal Balances'!CL34","v":4540},{"$f":"'Animal Balances'!CM34","v":4540},{"$f":"'Animal Balances'!CN34","v":4540},{"$f":"'Animal Balances'!CO34","v":4540},{"$f":"'Animal Balances'!CP34","v":4540},{"$f":"'Animal Balances'!CQ34","v":4540},{"$f":"'Animal Balances'!CR34","v":4540},{"$f":"'Animal Balances'!CS34","v":4540},{"$f":"'Animal Balances'!CT34","v":4540},{"$f":"'Animal Balances'!CU34","v":4540},{"$f":"'Animal Balances'!CV34","v":4540},{"$f":"'Animal Balances'!CW34","v":4540},{"$f":"'Animal Balances'!CX34","v":4540},{"$f":"'Animal Balances'!CY34","v":4540},{"$f":"'Animal Balances'!CZ34","v":4540},{"$f":"'Animal Balances'!DA34","v":4540},{"$f":"'Animal Balances'!DB34","v":4540},{"$f":"'Animal Balances'!DC34","v":4540},{"$f":"'Animal Balances'!DD34","v":4540},{"$f":"'Animal Balances'!DE34","v":4540},{"$f":"'Animal Balances'!DF34","v":4540},{"$f":"'Animal Balances'!DG34","v":4540},{"$f":"'Animal Balances'!DH34","v":4540},{"$f":"'Animal Balances'!DI34","v":4540},{"$f":"'Animal Balances'!DJ34","v":4540},{"$f":"'Animal Balances'!DK34","v":4540},{"$f":"'Animal Balances'!DL34","v":4540},{"$f":"'Animal Balances'!DM34","v":4540},{"$f":"'Animal Balances'!DN34","v":4540},{"$f":"'Animal Balances'!DO34","v":4540},{"$f":"'Animal Balances'!DP34","v":4540},{"$f":"'Animal Balances'!DQ34","v":4540},{"$f":"'Animal Balances'!DR34","v":4540},{"$f":"'Animal Balances'!DS34","v":4540},{"$f":"'Animal Balances'!DT34","v":4540},{"$f":"'Animal Balances'!DU34","v":4540},{"$f":"'Animal Balances'!DV34","v":4540},{"$f":"'Animal Balances'!DW34","v":4540},{"$f":"'Animal Balances'!DX34","v":4540},{"$f":"'Animal Balances'!DY34","v":4540},{"$f":"'Animal Balances'!DZ34","v":4540},{"$f":"'Animal Balances'!EA34","v":4540},{"$f":"'Animal Balances'!EB34","v":4540},{"$f":"'Animal Balances'!EC34","v":4540},{"$f":"'Animal Balances'!ED34","v":4540},{"$f":"'Animal Balances'!EE34","v":4540},{"$f":"'Animal Balances'!EF34","v":4540},{"$f":"'Animal Balances'!EG34","v":4540},{"$f":"'Animal Balances'!EH34","v":4540},{"$f":"'Animal Balances'!EI34","v":4540},{"$f":"'Animal Balances'!EJ34","v":4540},{"$f":"'Animal Balances'!EK34","v":4540},{"$f":"'Animal Balances'!EL34","v":4540},{"$f":"'Animal Balances'!EM34","v":4540},{"$f":"'Animal Balances'!EN34","v":4540},{"$f":"'Animal Balances'!EO34","v":4540},{"$f":"'Animal Balances'!EP34","v":4540},{"$f":"'Animal Balances'!EQ34","v":4540},{"$f":"'Animal Balances'!ER34","v":4540},{"$f":"'Animal Balances'!ES34","v":4540},{"$f":"'Animal Balances'!ET34","v":4540},{"$f":"'Animal Balances'!EU34","v":4540},{"$f":"'Animal Balances'!EV34","v":4540},{"$f":"'Animal Balances'!EW34","v":4540},{"$f":"'Animal Balances'!EX34","v":4540},{"$f":"'Animal Balances'!EY34","v":4540},{"$f":"'Animal Balances'!EZ34","v":4540},{"$f":"'Animal Balances'!FA34","v":4540},{"$f":"'Animal Balances'!FB34","v":4540},{"$f":"'Animal Balances'!FC34","v":4540},{"$f":"'Animal Balances'!FD34","v":4540},{"$f":"'Animal Balances'!FE34","v":4540},{"$f":"'Animal Balances'!FF34","v":4540},{"$f":"'Animal Balances'!FG34","v":4540},{"$f":"'Animal Balances'!FH34","v":4540},{"$f":"'Animal Balances'!FI34","v":4540},{"$f":"'Animal Balances'!FJ34","v":4540},{"$f":"'Animal Balances'!FK34","v":4540},{"$f":"'Animal Balances'!FL34","v":4540},{"$f":"'Animal Balances'!FM34","v":4540},{"$f":"'Animal Balances'!FN34","v":4540},{"$f":"'Animal Balances'!FO34","v":4540},{"$f":"'Animal Balances'!FP34","v":4540},{"$f":"'Animal Balances'!FQ34","v":4540},{"$f":"'Animal Balances'!FR34","v":4540},{"$f":"'Animal Balances'!FS34","v":4540},{"$f":"'Animal Balances'!FT34","v":4540},{"$f":"'Animal Balances'!FU34","v":4540},{"$f":"'Animal Balances'!FV34","v":4540},{"$f":"'Animal Balances'!FW34","v":4540},{"$f":"'Animal Balances'!FX34","v":4540},{"$f":"'Animal Balances'!FY34","v":4540},{"$f":"'Animal Balances'!FZ34","v":4540},{"$f":"'Animal Balances'!GA34","v":4540},{"$f":"'Animal Balances'!GB34","v":4540},{"$f":"'Animal Balances'!GC34","v":4540},{"$f":"'Animal Balances'!GD34","v":4540},{"$f":"'Animal Balances'!GE34","v":4540},{"$f":"'Animal Balances'!GF34","v":4540},{"$f":"'Animal Balances'!GG34","v":4540},{"$f":"'Animal Balances'!GH34","v":4540},{"$f":"'Animal Balances'!GI34","v":4540},{"$f":"'Animal Balances'!GJ34","v":4540},{"$f":"'Animal Balances'!GK34","v":4540},{"$f":"'Animal Balances'!GL34","v":4540},{"$f":"'Animal Balances'!GM34","v":4540},{"$f":"'Animal Balances'!GN34","v":4540},{"$f":"'Animal Balances'!GO34","v":4540},{"$f":"'Animal Balances'!GP34","v":4540},{"$f":"'Animal Balances'!GQ34","v":4540},{"$f":"'Animal Balances'!GR34","v":4540},{"$f":"GS34","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,{"$f":"HL34","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,{"$f":"IR34","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,{"$f":"JX34","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540]
[null,null,null,"Add: Maternal Cows from Existing Herd",null,null,null,null,{"$f":"'Animal Balances'!F21","v":540}]
[null,null,null,"Add: Maternal Cows from Acquisitions",null,null,null,null,4000]
[null,null,null,"Add: Cows Replaced from New Calfs"]
[null,null,null,"Less: Maternal Cows Slaughtered"]
[null,null,null,"Closing Balance to Feed",null,null,null,null,{"$f":"I29+I30+I31+I32-I33","v":4540},{"$f":"J29+J30+J31+J32-J33","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,{"$f":"BV29+BV30+BV31+BV32-BV33","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,{"$f":"DU29+DU30+DU31+DU32-DU33","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,{"$f":"GG29+GG30+GG31+GG32-GG33","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,{"$f":"IS29+IS30+IS31+IS32-IS33","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540]
[]
[null,null,null,"Cows Inseminated Flag",{"$f":"'Animal Balances'!F6","v":3},{"$f":"'Animal Balances'!F7","v":6},null,null,{"$f":"OR(I4=$E$36,I4=$F$36)","v":false},false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,{"$f":"OR(AO4=$E$36,AO4=$F$36)","v":false},true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,{"$f":"OR(BU4=$E$36,BU4=$F$36)","v":false},false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,{"$f":"OR(DA4=$E$36,DA4=$F$36)","v":false},false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,{"$f":"OR(DU4=$E$36,DU4=$F$36)","v":false},true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,{"$f":"OR(GG4=$E$36,GG4=$F$36)","v":false},false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,{"$f":"OR(IS4=$E$36,IS4=$F$36)","v":false},false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false,true,false,false,false,false,false,false,false,false,true,false,false]
[null,null,null,"Cows Made Pregnant",null,{"$f":"'Animal Balances'!F13","v":0.5},null,null,{"$f":"I29*I36*$F$37","v":0},{"$f":"J29*J36*$F$37","v":0},0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,{"$f":"BV29*BV36*$F$37","v":0},2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,{"$f":"DU29*DU36*$F$37","v":0},2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,{"$f":"GG29*GG36*$F$37","v":0},0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,{"$f":"IS29*IS36*$F$37","v":0},0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0]
[]
[null,null,"Terminal Breeds Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H46","v":0},{"$f":"'Animal Balances'!I46","v":0},{"$f":"'Animal Balances'!J46","v":0},{"$f":"'Animal Balances'!K46","v":0},{"$f":"'Animal Balances'!L46","v":0},{"$f":"'Animal Balances'!M46","v":0},{"$f":"'Animal Balances'!N46","v":0},{"$f":"'Animal Balances'!O46","v":0},{"$f":"'Animal Balances'!P46","v":0},{"$f":"'Animal Balances'!Q46","v":0},{"$f":"'Animal Balances'!R46","v":0},{"$f":"'Animal Balances'!S46","v":0},{"$f":"'Animal Balances'!T46","v":0},{"$f":"'Animal Balances'!U46","v":0},{"$f":"'Animal Balances'!V46","v":0},{"$f":"'Animal Balances'!W46","v":0},{"$f":"'Animal Balances'!X46","v":2270},{"$f":"'Animal Balances'!Y46","v":2270},{"$f":"'Animal Balances'!Z46","v":2270},{"$f":"'Animal Balances'!AA46","v":4540.0000000000009},{"$f":"'Animal Balances'!AB46","v":4540.0000000000009},{"$f":"'Animal Balances'!AC46","v":4540.0000000000009},{"$f":"'Animal Balances'!AD46","v":4540.0000000000009},{"$f":"'Animal Balances'!AE46","v":4540.0000000000009},{"$f":"'Animal Balances'!AF46","v":4540.0000000000009},{"$f":"'Animal Balances'!AG46","v":4540.0000000000009},{"$f":"'Animal Balances'!AH46","v":4540.0000000000009},{"$f":"'Animal Balances'!AI46","v":4540.0000000000009},{"$f":"'Animal Balances'!AJ46","v":6810.0000000000009},{"$f":"'Animal Balances'!AK46","v":6810.0000000000009},{"$f":"'Animal Balances'!AL46","v":6810.0000000000009},{"$f":"'Animal Balances'!AM46","v":9080},{"$f":"'Animal Balances'!AN46","v":9080},{"$f":"'Animal Balances'!AO46","v":9080},{"$f":"'Animal Balances'!AP46","v":9080},{"$f":"'Animal Balances'!AQ46","v":9080},{"$f":"'Animal Balances'!AR46","v":9080},{"$f":"'Animal Balances'!AS46","v":9080},{"$f":"'Animal Balances'!AT46","v":9080},{"$f":"'Animal Balances'!AU46","v":6810},{"$f":"'Animal Balances'!AV46","v":9080},{"$f":"'Animal Balances'!AW46","v":9080},{"$f":"'Animal Balances'!AX46","v":6810},{"$f":"'Animal Balances'!AY46","v":9080},{"$f":"'Animal Balances'!AZ46","v":9080},{"$f":"'Animal Balances'!BA46","v":9080},{"$f":"'Animal Balances'!BB46","v":9080},{"$f":"'Animal Balances'!BC46","v":9080},{"$f":"'Animal Balances'!BD46","v":9080},{"$f":"'Animal Balances'!BE46","v":9080},{"$f":"'Animal Balances'!BF46","v":9080},{"$f":"'Animal Balances'!BG46","v":6810},{"$f":"'Animal Balances'!BH46","v":9080},{"$f":"'Animal Balances'!BI46","v":9080},{"$f":"'Animal Balances'!BJ46","v":6810},{"$f":"'Animal Balances'!BK46","v":9080},{"$f":"'Animal Balances'!BL46","v":9080},{"$f":"'Animal Balances'!BM46","v":9080},{"$f":"'Animal Balances'!BN46","v":9080},{"$f":"'Animal Balances'!BO46","v":9080},{"$f":"'Animal Balances'!BP46","v":9080},{"$f":"'Animal Balances'!BQ46","v":9080},{"$f":"'Animal Balances'!BR46","v":9080},{"$f":"'Animal Balances'!BS46","v":6810},{"$f":"'Animal Balances'!BT46","v":9080},{"$f":"'Animal Balances'!BU46","v":9080},{"$f":"'Animal Balances'!BV46","v":6810},{"$f":"'Animal Balances'!BW46","v":9080},{"$f":"'Animal Balances'!BX46","v":9080},{"$f":"'Animal Balances'!BY46","v":9080},{"$f":"'Animal Balances'!BZ46","v":9080},{"$f":"'Animal Balances'!CA46","v":9080},{"$f":"'Animal Balances'!CB46","v":9080},{"$f":"'Animal Balances'!CC46","v":9080},{"$f":"'Animal Balances'!CD46","v":9080},{"$f":"'Animal Balances'!CE46","v":6810},{"$f":"'Animal Balances'!CF46","v":9080},{"$f":"'Animal Balances'!CG46","v":9080},{"$f":"'Animal Balances'!CH46","v":6810},{"$f":"'Animal Balances'!CI46","v":9080},{"$f":"'Animal Balances'!CJ46","v":9080},{"$f":"'Animal Balances'!CK46","v":9080},{"$f":"'Animal Balances'!CL46","v":9080},{"$f":"'Animal Balances'!CM46","v":9080},{"$f":"'Animal Balances'!CN46","v":9080},{"$f":"'Animal Balances'!CO46","v":9080},{"$f":"'Animal Balances'!CP46","v":9080},{"$f":"'Animal Balances'!CQ46","v":6810},{"$f":"'Animal Balances'!CR46","v":9080},{"$f":"'Animal Balances'!CS46","v":9080},{"$f":"'Animal Balances'!CT46","v":6810},{"$f":"'Animal Balances'!CU46","v":9080},{"$f":"'Animal Balances'!CV46","v":9080},{"$f":"'Animal Balances'!CW46","v":9080},{"$f":"'Animal Balances'!CX46","v":9080},{"$f":"'Animal Balances'!CY46","v":9080},{"$f":"'Animal Balances'!CZ46","v":9080},{"$f":"'Animal Balances'!DA46","v":9080},{"$f":"'Animal Balances'!DB46","v":9080},{"$f":"'Animal Balances'!DC46","v":6810},{"$f":"'Animal Balances'!DD46","v":9080},{"$f":"'Animal Balances'!DE46","v":9080},{"$f":"'Animal Balances'!DF46","v":6810},{"$f":"'Animal Balances'!DG46","v":9080},{"$f":"'Animal Balances'!DH46","v":9080},{"$f":"'Animal Balances'!DI46","v":9080},{"$f":"'Animal Balances'!DJ46","v":9080},{"$f":"'Animal Balances'!DK46","v":9080},{"$f":"'Animal Balances'!DL46","v":9080},{"$f":"'Animal Balances'!DM46","v":9080},{"$f":"'Animal Balances'!DN46","v":9080},{"$f":"'Animal Balances'!DO46","v":6810},{"$f":"'Animal Balances'!DP46","v":9080},{"$f":"'Animal Balances'!DQ46","v":9080},{"$f":"'Animal Balances'!DR46","v":6810},{"$f":"'Animal Balances'!DS46","v":9080},{"$f":"'Animal Balances'!DT46","v":9080},{"$f":"'Animal Balances'!DU46","v":9080},{"$f":"'Animal Balances'!DV46","v":9080},{"$f":"'Animal Balances'!DW46","v":9080},{"$f":"'Animal Balances'!DX46","v":9080},{"$f":"'Animal Balances'!DY46","v":9080},{"$f":"'Animal Balances'!DZ46","v":9080},{"$f":"'Animal Balances'!EA46","v":6810},{"$f":"'Animal Balances'!EB46","v":9080},{"$f":"'Animal Balances'!EC46","v":9080},{"$f":"'Animal Balances'!ED46","v":6810},{"$f":"'Animal Balances'!EE46","v":9080},{"$f":"'Animal Balances'!EF46","v":9080},{"$f":"'Animal Balances'!EG46","v":9080},{"$f":"'Animal Balances'!EH46","v":9080},{"$f":"'Animal Balances'!EI46","v":9080},{"$f":"'Animal Balances'!EJ46","v":9080},{"$f":"'Animal Balances'!EK46","v":9080},{"$f":"'Animal Balances'!EL46","v":9080},{"$f":"'Animal Balances'!EM46","v":6810},{"$f":"'Animal Balances'!EN46","v":9080},{"$f":"'Animal Balances'!EO46","v":9080},{"$f":"'Animal Balances'!EP46","v":6810},{"$f":"'Animal Balances'!EQ46","v":9080},{"$f":"'Animal Balances'!ER46","v":9080},{"$f":"'Animal Balances'!ES46","v":9080},{"$f":"'Animal Balances'!ET46","v":9080},{"$f":"'Animal Balances'!EU46","v":9080},{"$f":"'Animal Balances'!EV46","v":9080},{"$f":"'Animal Balances'!EW46","v":9080},{"$f":"'Animal Balances'!EX46","v":9080},{"$f":"'Animal Balances'!EY46","v":6810},{"$f":"'Animal Balances'!EZ46","v":9080},{"$f":"'Animal Balances'!FA46","v":9080},{"$f":"'Animal Balances'!FB46","v":6810},{"$f":"'Animal Balances'!FC46","v":9080},{"$f":"'Animal Balances'!FD46","v":9080},{"$f":"'Animal Balances'!FE46","v":9080},{"$f":"'Animal Balances'!FF46","v":9080},{"$f":"'Animal Balances'!FG46","v":9080},{"$f":"'Animal Balances'!FH46","v":9080},{"$f":"'Animal Balances'!FI46","v":9080},{"$f":"'Animal Balances'!FJ46","v":9080},{"$f":"'Animal Balances'!FK46","v":6810},{"$f":"'Animal Balances'!FL46","v":9080},{"$f":"'Animal Balances'!FM46","v":9080},{"$f":"'Animal Balances'!FN46","v":6810},{"$f":"'Animal Balances'!FO46","v":9080},{"$f":"'Animal Balances'!FP46","v":9080},{"$f":"'Animal Balances'!FQ46","v":9080},{"$f":"'Animal Balances'!FR46","v":9080},{"$f":"'Animal Balances'!FS46","v":9080},{"$f":"'Animal Balances'!FT46","v":9080},{"$f":"'Animal Balances'!FU46","v":9080},{"$f":"'Animal Balances'!FV46","v":9080},{"$f":"'Animal Balances'!FW46","v":6810},{"$f":"'Animal Balances'!FX46","v":9080},{"$f":"'Animal Balances'!FY46","v":9080},{"$f":"'Animal Balances'!FZ46","v":6810},{"$f":"'Animal Balances'!GA46","v":9080},{"$f":"'Animal Balances'!GB46","v":9080},{"$f":"'Animal Balances'!GC46","v":9080},{"$f":"'Animal Balances'!GD46","v":9080},{"$f":"'Animal Balances'!GE46","v":9080},{"$f":"'Animal Balances'!GF46","v":9080},{"$f":"'Animal Balances'!GG46","v":9080},{"$f":"'Animal Balances'!GH46","v":9080},{"$f":"'Animal Balances'!GI46","v":6810},{"$f":"'Animal Balances'!GJ46","v":9080},{"$f":"'Animal Balances'!GK46","v":9080},{"$f":"'Animal Balances'!GL46","v":6810},{"$f":"'Animal Balances'!GM46","v":9080},{"$f":"'Animal Balances'!GN46","v":9080},{"$f":"'Animal Balances'!GO46","v":9080},{"$f":"'Animal Balances'!GP46","v":9080},{"$f":"'Animal Balances'!GQ46","v":9080},{"$f":"'Animal Balances'!GR46","v":9080},{"$f":"GS46","v":9080},9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,{"$f":"HL46","v":9080},9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,{"$f":"IR46","v":9080},9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,{"$f":"JX46","v":9080},9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080]
[null,null,null,"Add: Exisiting Steer",{"$f":"'Animal Balances'!F22","v":1760},{"$f":"'Animal Balances'!F23","v":24},null,null,{"$f":"IF(I2<=$F$41,$E$41/$F$41,0)","v":73.333333333333329},73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,0,0,0,0,0,0,0,0,{"$f":"IF(AO2<=$F$41,$E$41/$F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU2<=$F$41,$E$41/$F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DA2<=$F$41,$E$41/$F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DU2<=$F$41,$E$41/$F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GG2<=$F$41,$E$41/$F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IS2<=$F$41,$E$41/$F$41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: New Acquisitions"]
[null,null,null,"Add: Births",null,{"$f":"'Animal Balances'!F15","v":9},null,null,{"$f":"IF(I2>=$F$43,OFFSET(I37,0,-$F$43))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,{"$f":"IF(AO2>=$F$43,OFFSET(AO37,0,-$F$43))*1","v":0},0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,{"$f":"IF(BU2>=$F$43,OFFSET(BU37,0,-$F$43))*1","v":0},0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,{"$f":"IF(DA2>=$F$43,OFFSET(DA37,0,-$F$43))*1","v":0},0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,{"$f":"IF(DU2>=$F$43,OFFSET(DU37,0,-$F$43))*1","v":0},0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,{"$f":"IF(GG2>=$F$43,OFFSET(GG37,0,-$F$43))*1","v":0},0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,{"$f":"IF(IS2>=$F$43,OFFSET(IS37,0,-$F$43))*1","v":0},0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0]
[null,null,null,"Less: Slaughters",null,{"$f":"'Animal Balances'!F16","v":23},null,null,{"$f":"IF(I2>$F$44,OFFSET(I43,0,-$F$44))+I41","v":73.333333333333329},73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,0,0,0,0,0,0,0,0,{"$f":"IF(AO2>$F$44,OFFSET(AO43,0,-$F$44))+AO41","v":0},0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,{"$f":"IF(BU2>$F$44,OFFSET(BU43,0,-$F$44))+BU41","v":0},2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,{"$f":"IF(DA2>$F$44,OFFSET(DA43,0,-$F$44))+DA41","v":0},0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,{"$f":"IF(DU2>$F$44,OFFSET(DU43,0,-$F$44))+DU41","v":0},0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,{"$f":"IF(GG2>$F$44,OFFSET(GG43,0,-$F$44))+GG41","v":0},0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,{"$f":"IF(IS2>$F$44,OFFSET(IS43,0,-$F$44))+IS41","v":0},2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0,0,0,0,0,0,2270,0,0,2270,0,0,0]
[null,null,null,"Less: Transfer to Maternal"]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I40+I41+I42+I43-I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2270,2270,2270,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,6810.0000000000009,6810.0000000000009,6810.0000000000009,9080,9080,{"$f":"AO40+AO41+AO42+AO43-AO44","v":9080},9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,{"$f":"BU40+BU41+BU42+BU43-BU44","v":9080},6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,{"$f":"DA40+DA41+DA42+DA43-DA44","v":9080},9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,{"$f":"DU40+DU41+DU42+DU43-DU44","v":9080},9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,{"$f":"GG40+GG41+GG42+GG43-GG44","v":9080},9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,{"$f":"IS40+IS41+IS42+IS43-IS44","v":9080},6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080,9080,9080,9080,9080,9080,6810,9080,9080,6810,9080,9080,9080]
[]
[null,null,"Slaughter Adjusted for Capacity"]
[null,null,null,"Total Capacity of Abbitoir","per Month",{"$f":"F18/12","v":380},null,null,{"$f":"$F$49","v":380},{"$f":"$F$49","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$49","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$49","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$49","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$49","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380]
[null,null,null,"Number Slaughtered (Min)",null,null,null,null,{"$f":"MIN(I49,I44)","v":73.333333333333329},73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,0,0,0,0,0,0,0,0,{"$f":"MIN(AO49,AO44)","v":0},0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,{"$f":"MIN(BU49,BU44)","v":0},380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,{"$f":"MIN(DA49,DA44)","v":0},0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,{"$f":"MIN(DU49,DU44)","v":0},0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,{"$f":"MIN(FA49,FA44)","v":0},380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,{"$f":"MIN(GG49,GG44)","v":0},0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,{"$f":"MIN(HM49,HM44)","v":0},0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,{"$f":"MIN(IS49,IS44)","v":0},380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0,0,0,0,{"$f":"MIN(JY49,JY44)","v":0},0,380,0,0,380,0,0,0,0,0,0,0,0,380,0,0,380,0,0,0]
[null,null,null,"Availabile Capacity for Deferred",null,null,null,null,{"$f":"I49-I50","v":306.66666666666669},{"$f":"J49-J50","v":306.66666666666669},306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,306.66666666666669,380,380,380,380,380,380,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,{"$f":"BV49-BV50","v":0},380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,{"$f":"DU49-DU50","v":380},380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,{"$f":"GG49-GG50","v":380},380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,{"$f":"IS49-IS50","v":380},0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380,380,380,380,380,380,0,380,380,0,380,380,380]
[null,null,null,"Number Deferred",null,null,null,null,{"$f":"MAX(I44-I49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AO44-AO49,0)","v":0},0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,{"$f":"MAX(BU44-BU49,0)","v":0},1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,{"$f":"MAX(DA44-DA49,0)","v":0},0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,{"$f":"MAX(DU44-DU49,0)","v":0},0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,{"$f":"MAX(GG44-GG49,0)","v":0},0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,{"$f":"MAX(IS44-IS49,0)","v":0},1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0]
[null,null,null,"Deferred Slaughtered",null,null,null,null,{"$f":"MIN(I51,I56)","v":0},{"$f":"MIN(J51,J56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,{"$f":"MIN(BV51,BV56)","v":0},380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,{"$f":"MIN(DU51,DU56)","v":380},380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,{"$f":"MIN(GG51,GG56)","v":380},360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,{"$f":"MIN(IS51,IS56)","v":380},0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380]
[]
[null,null,null,"Balance of Deferred"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H59","v":0},{"$f":"'Animal Balances'!I59","v":0},{"$f":"'Animal Balances'!J59","v":0},{"$f":"'Animal Balances'!K59","v":0},{"$f":"'Animal Balances'!L59","v":0},{"$f":"'Animal Balances'!M59","v":0},{"$f":"'Animal Balances'!N59","v":0},{"$f":"'Animal Balances'!O59","v":0},{"$f":"'Animal Balances'!P59","v":0},{"$f":"'Animal Balances'!Q59","v":0},{"$f":"'Animal Balances'!R59","v":0},{"$f":"'Animal Balances'!S59","v":0},{"$f":"'Animal Balances'!T59","v":0},{"$f":"'Animal Balances'!U59","v":0},{"$f":"'Animal Balances'!V59","v":0},{"$f":"'Animal Balances'!W59","v":0},{"$f":"'Animal Balances'!X59","v":0},{"$f":"'Animal Balances'!Y59","v":0},{"$f":"'Animal Balances'!Z59","v":0},{"$f":"'Animal Balances'!AA59","v":0},{"$f":"'Animal Balances'!AB59","v":0},{"$f":"'Animal Balances'!AC59","v":0},{"$f":"'Animal Balances'!AD59","v":0},{"$f":"'Animal Balances'!AE59","v":0},{"$f":"'Animal Balances'!AF59","v":0},{"$f":"'Animal Balances'!AG59","v":0},{"$f":"'Animal Balances'!AH59","v":0},{"$f":"'Animal Balances'!AI59","v":0},{"$f":"'Animal Balances'!AJ59","v":0},{"$f":"'Animal Balances'!AK59","v":0},{"$f":"'Animal Balances'!AL59","v":0},{"$f":"'Animal Balances'!AM59","v":0},{"$f":"'Animal Balances'!AN59","v":0},{"$f":"'Animal Balances'!AO59","v":0},{"$f":"'Animal Balances'!AP59","v":0},{"$f":"'Animal Balances'!AQ59","v":0},{"$f":"'Animal Balances'!AR59","v":0},{"$f":"'Animal Balances'!AS59","v":0},{"$f":"'Animal Balances'!AT59","v":0},{"$f":"'Animal Balances'!AU59","v":1890},{"$f":"'Animal Balances'!AV59","v":1510},{"$f":"'Animal Balances'!AW59","v":1130},{"$f":"'Animal Balances'!AX59","v":3020},{"$f":"'Animal Balances'!AY59","v":2640},{"$f":"'Animal Balances'!AZ59","v":2260},{"$f":"'Animal Balances'!BA59","v":1880},{"$f":"'Animal Balances'!BB59","v":1500},{"$f":"'Animal Balances'!BC59","v":1120},{"$f":"'Animal Balances'!BD59","v":740},{"$f":"'Animal Balances'!BE59","v":360},{"$f":"'Animal Balances'!BF59","v":0},{"$f":"'Animal Balances'!BG59","v":1890},{"$f":"'Animal Balances'!BH59","v":1510},{"$f":"'Animal Balances'!BI59","v":1130},{"$f":"'Animal Balances'!BJ59","v":3020},{"$f":"'Animal Balances'!BK59","v":2640},{"$f":"'Animal Balances'!BL59","v":2260},{"$f":"'Animal Balances'!BM59","v":1880},{"$f":"'Animal Balances'!BN59","v":1500},{"$f":"'Animal Balances'!BO59","v":1120},{"$f":"'Animal Balances'!BP59","v":740},{"$f":"'Animal Balances'!BQ59","v":360},{"$f":"'Animal Balances'!BR59","v":0},{"$f":"'Animal Balances'!BS59","v":1890},{"$f":"'Animal Balances'!BT59","v":1510},{"$f":"'Animal Balances'!BU59","v":1130},{"$f":"'Animal Balances'!BV59","v":3020},{"$f":"'Animal Balances'!BW59","v":2640},{"$f":"'Animal Balances'!BX59","v":2260},{"$f":"'Animal Balances'!BY59","v":1880},{"$f":"'Animal Balances'!BZ59","v":1500},{"$f":"'Animal Balances'!CA59","v":1120},{"$f":"'Animal Balances'!CB59","v":740},{"$f":"'Animal Balances'!CC59","v":360},{"$f":"'Animal Balances'!CD59","v":0},{"$f":"'Animal Balances'!CE59","v":1890},{"$f":"'Animal Balances'!CF59","v":1510},{"$f":"'Animal Balances'!CG59","v":1130},{"$f":"'Animal Balances'!CH59","v":3020},{"$f":"'Animal Balances'!CI59","v":2640},{"$f":"'Animal Balances'!CJ59","v":2260},{"$f":"'Animal Balances'!CK59","v":1880},{"$f":"'Animal Balances'!CL59","v":1500},{"$f":"'Animal Balances'!CM59","v":1120},{"$f":"'Animal Balances'!CN59","v":740},{"$f":"'Animal Balances'!CO59","v":360},{"$f":"'Animal Balances'!CP59","v":0},{"$f":"'Animal Balances'!CQ59","v":1890},{"$f":"'Animal Balances'!CR59","v":1510},{"$f":"'Animal Balances'!CS59","v":1130},{"$f":"'Animal Balances'!CT59","v":3020},{"$f":"'Animal Balances'!CU59","v":2640},{"$f":"'Animal Balances'!CV59","v":2260},{"$f":"'Animal Balances'!CW59","v":1880},{"$f":"'Animal Balances'!CX59","v":1500},{"$f":"'Animal Balances'!CY59","v":1120},{"$f":"'Animal Balances'!CZ59","v":740},{"$f":"'Animal Balances'!DA59","v":360},{"$f":"'Animal Balances'!DB59","v":0},{"$f":"'Animal Balances'!DC59","v":1890},{"$f":"'Animal Balances'!DD59","v":1510},{"$f":"'Animal Balances'!DE59","v":1130},{"$f":"'Animal Balances'!DF59","v":3020},{"$f":"'Animal Balances'!DG59","v":2640},{"$f":"'Animal Balances'!DH59","v":2260},{"$f":"'Animal Balances'!DI59","v":1880},{"$f":"'Animal Balances'!DJ59","v":1500},{"$f":"'Animal Balances'!DK59","v":1120},{"$f":"'Animal Balances'!DL59","v":740},{"$f":"'Animal Balances'!DM59","v":360},{"$f":"'Animal Balances'!DN59","v":0},{"$f":"'Animal Balances'!DO59","v":1890},{"$f":"'Animal Balances'!DP59","v":1510},{"$f":"'Animal Balances'!DQ59","v":1130},{"$f":"'Animal Balances'!DR59","v":3020},{"$f":"'Animal Balances'!DS59","v":2640},{"$f":"'Animal Balances'!DT59","v":2260},{"$f":"'Animal Balances'!DU59","v":1880},{"$f":"'Animal Balances'!DV59","v":1500},{"$f":"'Animal Balances'!DW59","v":1120},{"$f":"'Animal Balances'!DX59","v":740},{"$f":"'Animal Balances'!DY59","v":360},{"$f":"'Animal Balances'!DZ59","v":0},{"$f":"'Animal Balances'!EA59","v":1890},{"$f":"'Animal Balances'!EB59","v":1510},{"$f":"'Animal Balances'!EC59","v":1130},{"$f":"'Animal Balances'!ED59","v":3020},{"$f":"'Animal Balances'!EE59","v":2640},{"$f":"'Animal Balances'!EF59","v":2260},{"$f":"'Animal Balances'!EG59","v":1880},{"$f":"'Animal Balances'!EH59","v":1500},{"$f":"'Animal Balances'!EI59","v":1120},{"$f":"'Animal Balances'!EJ59","v":740},{"$f":"'Animal Balances'!EK59","v":360},{"$f":"'Animal Balances'!EL59","v":0},{"$f":"'Animal Balances'!EM59","v":1890},{"$f":"'Animal Balances'!EN59","v":1510},{"$f":"'Animal Balances'!EO59","v":1130},{"$f":"'Animal Balances'!EP59","v":3020},{"$f":"'Animal Balances'!EQ59","v":2640},{"$f":"'Animal Balances'!ER59","v":2260},{"$f":"'Animal Balances'!ES59","v":1880},{"$f":"'Animal Balances'!ET59","v":1500},{"$f":"'Animal Balances'!EU59","v":1120},{"$f":"'Animal Balances'!EV59","v":740},{"$f":"'Animal Balances'!EW59","v":360},{"$f":"'Animal Balances'!EX59","v":0},{"$f":"'Animal Balances'!EY59","v":1890},{"$f":"'Animal Balances'!EZ59","v":1510},{"$f":"'Animal Balances'!FA59","v":1130},{"$f":"'Animal Balances'!FB59","v":3020},{"$f":"'Animal Balances'!FC59","v":2640},{"$f":"'Animal Balances'!FD59","v":2260},{"$f":"'Animal Balances'!FE59","v":1880},{"$f":"'Animal Balances'!FF59","v":1500},{"$f":"'Animal Balances'!FG59","v":1120},{"$f":"'Animal Balances'!FH59","v":740},{"$f":"'Animal Balances'!FI59","v":360},{"$f":"'Animal Balances'!FJ59","v":0},{"$f":"'Animal Balances'!FK59","v":1890},{"$f":"'Animal Balances'!FL59","v":1510},{"$f":"'Animal Balances'!FM59","v":1130},{"$f":"'Animal Balances'!FN59","v":3020},{"$f":"'Animal Balances'!FO59","v":2640},{"$f":"'Animal Balances'!FP59","v":2260},{"$f":"'Animal Balances'!FQ59","v":1880},{"$f":"'Animal Balances'!FR59","v":1500},{"$f":"'Animal Balances'!FS59","v":1120},{"$f":"'Animal Balances'!FT59","v":740},{"$f":"'Animal Balances'!FU59","v":360},{"$f":"'Animal Balances'!FV59","v":0},{"$f":"'Animal Balances'!FW59","v":1890},{"$f":"'Animal Balances'!FX59","v":1510},{"$f":"'Animal Balances'!FY59","v":1130},{"$f":"'Animal Balances'!FZ59","v":3020},{"$f":"'Animal Balances'!GA59","v":2640},{"$f":"'Animal Balances'!GB59","v":2260},{"$f":"'Animal Balances'!GC59","v":1880},{"$f":"'Animal Balances'!GD59","v":1500},{"$f":"'Animal Balances'!GE59","v":1120},{"$f":"'Animal Balances'!GF59","v":740},{"$f":"'Animal Balances'!GG59","v":360},{"$f":"'Animal Balances'!GH59","v":0},{"$f":"'Animal Balances'!GI59","v":1890},{"$f":"'Animal Balances'!GJ59","v":1510},{"$f":"'Animal Balances'!GK59","v":1130},{"$f":"'Animal Balances'!GL59","v":3020},{"$f":"'Animal Balances'!GM59","v":2640},{"$f":"'Animal Balances'!GN59","v":2260},{"$f":"'Animal Balances'!GO59","v":1880},{"$f":"'Animal Balances'!GP59","v":1500},{"$f":"'Animal Balances'!GQ59","v":1120},{"$f":"'Animal Balances'!GR59","v":740},{"$f":"GS59","v":360},0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,{"$f":"HL59","v":2260},1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,{"$f":"IR59","v":1510},1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,{"$f":"JX59","v":740},360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260]
[null,null,null,"Add: Deferred",null,null,null,null,{"$f":"'Animal Balances'!I52","v":0},{"$f":"'Animal Balances'!J52","v":0},{"$f":"'Animal Balances'!K52","v":0},{"$f":"'Animal Balances'!L52","v":0},{"$f":"'Animal Balances'!M52","v":0},{"$f":"'Animal Balances'!N52","v":0},{"$f":"'Animal Balances'!O52","v":0},{"$f":"'Animal Balances'!P52","v":0},{"$f":"'Animal Balances'!Q52","v":0},{"$f":"'Animal Balances'!R52","v":0},{"$f":"'Animal Balances'!S52","v":0},{"$f":"'Animal Balances'!T52","v":0},{"$f":"'Animal Balances'!U52","v":0},{"$f":"'Animal Balances'!V52","v":0},{"$f":"'Animal Balances'!W52","v":0},{"$f":"'Animal Balances'!X52","v":0},{"$f":"'Animal Balances'!Y52","v":0},{"$f":"'Animal Balances'!Z52","v":0},{"$f":"'Animal Balances'!AA52","v":0},{"$f":"'Animal Balances'!AB52","v":0},{"$f":"'Animal Balances'!AC52","v":0},{"$f":"'Animal Balances'!AD52","v":0},{"$f":"'Animal Balances'!AE52","v":0},{"$f":"'Animal Balances'!AF52","v":0},{"$f":"'Animal Balances'!AG52","v":0},{"$f":"'Animal Balances'!AH52","v":0},{"$f":"'Animal Balances'!AI52","v":0},{"$f":"'Animal Balances'!AJ52","v":0},{"$f":"'Animal Balances'!AK52","v":0},{"$f":"'Animal Balances'!AL52","v":0},{"$f":"'Animal Balances'!AM52","v":0},{"$f":"'Animal Balances'!AN52","v":0},{"$f":"'Animal Balances'!AO52","v":0},{"$f":"'Animal Balances'!AP52","v":0},{"$f":"'Animal Balances'!AQ52","v":0},{"$f":"'Animal Balances'!AR52","v":0},{"$f":"'Animal Balances'!AS52","v":0},{"$f":"'Animal Balances'!AT52","v":0},{"$f":"'Animal Balances'!AU52","v":1890},{"$f":"'Animal Balances'!AV52","v":0},{"$f":"'Animal Balances'!AW52","v":0},{"$f":"'Animal Balances'!AX52","v":1890},{"$f":"'Animal Balances'!AY52","v":0},{"$f":"'Animal Balances'!AZ52","v":0},{"$f":"'Animal Balances'!BA52","v":0},{"$f":"'Animal Balances'!BB52","v":0},{"$f":"'Animal Balances'!BC52","v":0},{"$f":"'Animal Balances'!BD52","v":0},{"$f":"'Animal Balances'!BE52","v":0},{"$f":"'Animal Balances'!BF52","v":0},{"$f":"'Animal Balances'!BG52","v":1890},{"$f":"'Animal Balances'!BH52","v":0},{"$f":"'Animal Balances'!BI52","v":0},{"$f":"'Animal Balances'!BJ52","v":1890},{"$f":"'Animal Balances'!BK52","v":0},{"$f":"'Animal Balances'!BL52","v":0},{"$f":"'Animal Balances'!BM52","v":0},{"$f":"'Animal Balances'!BN52","v":0},{"$f":"'Animal Balances'!BO52","v":0},{"$f":"'Animal Balances'!BP52","v":0},{"$f":"'Animal Balances'!BQ52","v":0},{"$f":"'Animal Balances'!BR52","v":0},{"$f":"'Animal Balances'!BS52","v":1890},{"$f":"'Animal Balances'!BT52","v":0},{"$f":"'Animal Balances'!BU52","v":0},{"$f":"'Animal Balances'!BV52","v":1890},{"$f":"'Animal Balances'!BW52","v":0},{"$f":"'Animal Balances'!BX52","v":0},{"$f":"'Animal Balances'!BY52","v":0},{"$f":"'Animal Balances'!BZ52","v":0},{"$f":"'Animal Balances'!CA52","v":0},{"$f":"'Animal Balances'!CB52","v":0},{"$f":"'Animal Balances'!CC52","v":0},{"$f":"'Animal Balances'!CD52","v":0},{"$f":"'Animal Balances'!CE52","v":1890},{"$f":"'Animal Balances'!CF52","v":0},{"$f":"'Animal Balances'!CG52","v":0},{"$f":"'Animal Balances'!CH52","v":1890},{"$f":"'Animal Balances'!CI52","v":0},{"$f":"'Animal Balances'!CJ52","v":0},{"$f":"'Animal Balances'!CK52","v":0},{"$f":"'Animal Balances'!CL52","v":0},{"$f":"'Animal Balances'!CM52","v":0},{"$f":"'Animal Balances'!CN52","v":0},{"$f":"'Animal Balances'!CO52","v":0},{"$f":"'Animal Balances'!CP52","v":0},{"$f":"'Animal Balances'!CQ52","v":1890},{"$f":"'Animal Balances'!CR52","v":0},{"$f":"'Animal Balances'!CS52","v":0},{"$f":"'Animal Balances'!CT52","v":1890},{"$f":"'Animal Balances'!CU52","v":0},{"$f":"'Animal Balances'!CV52","v":0},{"$f":"'Animal Balances'!CW52","v":0},{"$f":"'Animal Balances'!CX52","v":0},{"$f":"'Animal Balances'!CY52","v":0},{"$f":"'Animal Balances'!CZ52","v":0},{"$f":"'Animal Balances'!DA52","v":0},{"$f":"'Animal Balances'!DB52","v":0},{"$f":"'Animal Balances'!DC52","v":1890},{"$f":"'Animal Balances'!DD52","v":0},{"$f":"'Animal Balances'!DE52","v":0},{"$f":"'Animal Balances'!DF52","v":1890},{"$f":"'Animal Balances'!DG52","v":0},{"$f":"'Animal Balances'!DH52","v":0},{"$f":"'Animal Balances'!DI52","v":0},{"$f":"'Animal Balances'!DJ52","v":0},{"$f":"'Animal Balances'!DK52","v":0},{"$f":"'Animal Balances'!DL52","v":0},{"$f":"'Animal Balances'!DM52","v":0},{"$f":"'Animal Balances'!DN52","v":0},{"$f":"'Animal Balances'!DO52","v":1890},{"$f":"'Animal Balances'!DP52","v":0},{"$f":"'Animal Balances'!DQ52","v":0},{"$f":"'Animal Balances'!DR52","v":1890},{"$f":"'Animal Balances'!DS52","v":0},{"$f":"'Animal Balances'!DT52","v":0},{"$f":"'Animal Balances'!DU52","v":0},{"$f":"'Animal Balances'!DV52","v":0},{"$f":"'Animal Balances'!DW52","v":0},{"$f":"'Animal Balances'!DX52","v":0},{"$f":"'Animal Balances'!DY52","v":0},{"$f":"'Animal Balances'!DZ52","v":0},{"$f":"'Animal Balances'!EA52","v":1890},{"$f":"'Animal Balances'!EB52","v":0},{"$f":"'Animal Balances'!EC52","v":0},{"$f":"'Animal Balances'!ED52","v":1890},{"$f":"'Animal Balances'!EE52","v":0},{"$f":"'Animal Balances'!EF52","v":0},{"$f":"'Animal Balances'!EG52","v":0},{"$f":"'Animal Balances'!EH52","v":0},{"$f":"'Animal Balances'!EI52","v":0},{"$f":"'Animal Balances'!EJ52","v":0},{"$f":"'Animal Balances'!EK52","v":0},{"$f":"'Animal Balances'!EL52","v":0},{"$f":"'Animal Balances'!EM52","v":1890},{"$f":"'Animal Balances'!EN52","v":0},{"$f":"'Animal Balances'!EO52","v":0},{"$f":"'Animal Balances'!EP52","v":1890},{"$f":"'Animal Balances'!EQ52","v":0},{"$f":"'Animal Balances'!ER52","v":0},{"$f":"'Animal Balances'!ES52","v":0},{"$f":"'Animal Balances'!ET52","v":0},{"$f":"'Animal Balances'!EU52","v":0},{"$f":"'Animal Balances'!EV52","v":0},{"$f":"'Animal Balances'!EW52","v":0},{"$f":"'Animal Balances'!EX52","v":0},{"$f":"'Animal Balances'!EY52","v":1890},{"$f":"'Animal Balances'!EZ52","v":0},{"$f":"'Animal Balances'!FA52","v":0},{"$f":"'Animal Balances'!FB52","v":1890},{"$f":"'Animal Balances'!FC52","v":0},{"$f":"'Animal Balances'!FD52","v":0},{"$f":"'Animal Balances'!FE52","v":0},{"$f":"'Animal Balances'!FF52","v":0},{"$f":"'Animal Balances'!FG52","v":0},{"$f":"'Animal Balances'!FH52","v":0},{"$f":"'Animal Balances'!FI52","v":0},{"$f":"'Animal Balances'!FJ52","v":0},{"$f":"'Animal Balances'!FK52","v":1890},{"$f":"'Animal Balances'!FL52","v":0},{"$f":"'Animal Balances'!FM52","v":0},{"$f":"'Animal Balances'!FN52","v":1890},{"$f":"'Animal Balances'!FO52","v":0},{"$f":"'Animal Balances'!FP52","v":0},{"$f":"'Animal Balances'!FQ52","v":0},{"$f":"'Animal Balances'!FR52","v":0},{"$f":"'Animal Balances'!FS52","v":0},{"$f":"'Animal Balances'!FT52","v":0},{"$f":"'Animal Balances'!FU52","v":0},{"$f":"'Animal Balances'!FV52","v":0},{"$f":"'Animal Balances'!FW52","v":1890},{"$f":"'Animal Balances'!FX52","v":0},{"$f":"'Animal Balances'!FY52","v":0},{"$f":"'Animal Balances'!FZ52","v":1890},{"$f":"'Animal Balances'!GA52","v":0},{"$f":"'Animal Balances'!GB52","v":0},{"$f":"'Animal Balances'!GC52","v":0},{"$f":"'Animal Balances'!GD52","v":0},{"$f":"'Animal Balances'!GE52","v":0},{"$f":"'Animal Balances'!GF52","v":0},{"$f":"'Animal Balances'!GG52","v":0},{"$f":"'Animal Balances'!GH52","v":0},{"$f":"'Animal Balances'!GI52","v":1890},{"$f":"'Animal Balances'!GJ52","v":0},{"$f":"'Animal Balances'!GK52","v":0},{"$f":"'Animal Balances'!GL52","v":1890},{"$f":"'Animal Balances'!GM52","v":0},{"$f":"'Animal Balances'!GN52","v":0},{"$f":"'Animal Balances'!GO52","v":0},{"$f":"'Animal Balances'!GP52","v":0},{"$f":"'Animal Balances'!GQ52","v":0},{"$f":"'Animal Balances'!GR52","v":0},{"$f":"'Animal Balances'!GS52","v":0},{"$f":"GT52","v":0},1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,{"$f":"IS52","v":0},1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0,0,0,0,0,0,1890,0,0,1890,0,0,0]
[null,null,null,"Less: Deferred Slaughtered",null,null,null,null,{"$f":"'Animal Balances'!I53","v":0},{"$f":"'Animal Balances'!J53","v":0},{"$f":"'Animal Balances'!K53","v":0},{"$f":"'Animal Balances'!L53","v":0},{"$f":"'Animal Balances'!M53","v":0},{"$f":"'Animal Balances'!N53","v":0},{"$f":"'Animal Balances'!O53","v":0},{"$f":"'Animal Balances'!P53","v":0},{"$f":"'Animal Balances'!Q53","v":0},{"$f":"'Animal Balances'!R53","v":0},{"$f":"'Animal Balances'!S53","v":0},{"$f":"'Animal Balances'!T53","v":0},{"$f":"'Animal Balances'!U53","v":0},{"$f":"'Animal Balances'!V53","v":0},{"$f":"'Animal Balances'!W53","v":0},{"$f":"'Animal Balances'!X53","v":0},{"$f":"'Animal Balances'!Y53","v":0},{"$f":"'Animal Balances'!Z53","v":0},{"$f":"'Animal Balances'!AA53","v":0},{"$f":"'Animal Balances'!AB53","v":0},{"$f":"'Animal Balances'!AC53","v":0},{"$f":"'Animal Balances'!AD53","v":0},{"$f":"'Animal Balances'!AE53","v":0},{"$f":"'Animal Balances'!AF53","v":0},{"$f":"'Animal Balances'!AG53","v":0},{"$f":"'Animal Balances'!AH53","v":0},{"$f":"'Animal Balances'!AI53","v":0},{"$f":"'Animal Balances'!AJ53","v":0},{"$f":"'Animal Balances'!AK53","v":0},{"$f":"'Animal Balances'!AL53","v":0},{"$f":"'Animal Balances'!AM53","v":0},{"$f":"'Animal Balances'!AN53","v":0},{"$f":"'Animal Balances'!AO53","v":0},{"$f":"'Animal Balances'!AP53","v":0},{"$f":"'Animal Balances'!AQ53","v":0},{"$f":"'Animal Balances'!AR53","v":0},{"$f":"'Animal Balances'!AS53","v":0},{"$f":"'Animal Balances'!AT53","v":0},{"$f":"'Animal Balances'!AU53","v":0},{"$f":"'Animal Balances'!AV53","v":380},{"$f":"'Animal Balances'!AW53","v":380},{"$f":"'Animal Balances'!AX53","v":0},{"$f":"'Animal Balances'!AY53","v":380},{"$f":"'Animal Balances'!AZ53","v":380},{"$f":"'Animal Balances'!BA53","v":380},{"$f":"'Animal Balances'!BB53","v":380},{"$f":"'Animal Balances'!BC53","v":380},{"$f":"'Animal Balances'!BD53","v":380},{"$f":"'Animal Balances'!BE53","v":380},{"$f":"'Animal Balances'!BF53","v":360},{"$f":"'Animal Balances'!BG53","v":0},{"$f":"'Animal Balances'!BH53","v":380},{"$f":"'Animal Balances'!BI53","v":380},{"$f":"'Animal Balances'!BJ53","v":0},{"$f":"'Animal Balances'!BK53","v":380},{"$f":"'Animal Balances'!BL53","v":380},{"$f":"'Animal Balances'!BM53","v":380},{"$f":"'Animal Balances'!BN53","v":380},{"$f":"'Animal Balances'!BO53","v":380},{"$f":"'Animal Balances'!BP53","v":380},{"$f":"'Animal Balances'!BQ53","v":380},{"$f":"'Animal Balances'!BR53","v":360},{"$f":"'Animal Balances'!BS53","v":0},{"$f":"'Animal Balances'!BT53","v":380},{"$f":"'Animal Balances'!BU53","v":380},{"$f":"'Animal Balances'!BV53","v":0},{"$f":"'Animal Balances'!BW53","v":380},{"$f":"'Animal Balances'!BX53","v":380},{"$f":"'Animal Balances'!BY53","v":380},{"$f":"'Animal Balances'!BZ53","v":380},{"$f":"'Animal Balances'!CA53","v":380},{"$f":"'Animal Balances'!CB53","v":380},{"$f":"'Animal Balances'!CC53","v":380},{"$f":"'Animal Balances'!CD53","v":360},{"$f":"'Animal Balances'!CE53","v":0},{"$f":"'Animal Balances'!CF53","v":380},{"$f":"'Animal Balances'!CG53","v":380},{"$f":"'Animal Balances'!CH53","v":0},{"$f":"'Animal Balances'!CI53","v":380},{"$f":"'Animal Balances'!CJ53","v":380},{"$f":"'Animal Balances'!CK53","v":380},{"$f":"'Animal Balances'!CL53","v":380},{"$f":"'Animal Balances'!CM53","v":380},{"$f":"'Animal Balances'!CN53","v":380},{"$f":"'Animal Balances'!CO53","v":380},{"$f":"'Animal Balances'!CP53","v":360},{"$f":"'Animal Balances'!CQ53","v":0},{"$f":"'Animal Balances'!CR53","v":380},{"$f":"'Animal Balances'!CS53","v":380},{"$f":"'Animal Balances'!CT53","v":0},{"$f":"'Animal Balances'!CU53","v":380},{"$f":"'Animal Balances'!CV53","v":380},{"$f":"'Animal Balances'!CW53","v":380},{"$f":"'Animal Balances'!CX53","v":380},{"$f":"'Animal Balances'!CY53","v":380},{"$f":"'Animal Balances'!CZ53","v":380},{"$f":"'Animal Balances'!DA53","v":380},{"$f":"'Animal Balances'!DB53","v":360},{"$f":"'Animal Balances'!DC53","v":0},{"$f":"'Animal Balances'!DD53","v":380},{"$f":"'Animal Balances'!DE53","v":380},{"$f":"'Animal Balances'!DF53","v":0},{"$f":"'Animal Balances'!DG53","v":380},{"$f":"'Animal Balances'!DH53","v":380},{"$f":"'Animal Balances'!DI53","v":380},{"$f":"'Animal Balances'!DJ53","v":380},{"$f":"'Animal Balances'!DK53","v":380},{"$f":"'Animal Balances'!DL53","v":380},{"$f":"'Animal Balances'!DM53","v":380},{"$f":"'Animal Balances'!DN53","v":360},{"$f":"'Animal Balances'!DO53","v":0},{"$f":"'Animal Balances'!DP53","v":380},{"$f":"'Animal Balances'!DQ53","v":380},{"$f":"'Animal Balances'!DR53","v":0},{"$f":"'Animal Balances'!DS53","v":380},{"$f":"'Animal Balances'!DT53","v":380},{"$f":"'Animal Balances'!DU53","v":380},{"$f":"'Animal Balances'!DV53","v":380},{"$f":"'Animal Balances'!DW53","v":380},{"$f":"'Animal Balances'!DX53","v":380},{"$f":"'Animal Balances'!DY53","v":380},{"$f":"'Animal Balances'!DZ53","v":360},{"$f":"'Animal Balances'!EA53","v":0},{"$f":"'Animal Balances'!EB53","v":380},{"$f":"'Animal Balances'!EC53","v":380},{"$f":"'Animal Balances'!ED53","v":0},{"$f":"'Animal Balances'!EE53","v":380},{"$f":"'Animal Balances'!EF53","v":380},{"$f":"'Animal Balances'!EG53","v":380},{"$f":"'Animal Balances'!EH53","v":380},{"$f":"'Animal Balances'!EI53","v":380},{"$f":"'Animal Balances'!EJ53","v":380},{"$f":"'Animal Balances'!EK53","v":380},{"$f":"'Animal Balances'!EL53","v":360},{"$f":"'Animal Balances'!EM53","v":0},{"$f":"'Animal Balances'!EN53","v":380},{"$f":"'Animal Balances'!EO53","v":380},{"$f":"'Animal Balances'!EP53","v":0},{"$f":"'Animal Balances'!EQ53","v":380},{"$f":"'Animal Balances'!ER53","v":380},{"$f":"'Animal Balances'!ES53","v":380},{"$f":"'Animal Balances'!ET53","v":380},{"$f":"'Animal Balances'!EU53","v":380},{"$f":"'Animal Balances'!EV53","v":380},{"$f":"'Animal Balances'!EW53","v":380},{"$f":"'Animal Balances'!EX53","v":360},{"$f":"'Animal Balances'!EY53","v":0},{"$f":"'Animal Balances'!EZ53","v":380},{"$f":"'Animal Balances'!FA53","v":380},{"$f":"'Animal Balances'!FB53","v":0},{"$f":"'Animal Balances'!FC53","v":380},{"$f":"'Animal Balances'!FD53","v":380},{"$f":"'Animal Balances'!FE53","v":380},{"$f":"'Animal Balances'!FF53","v":380},{"$f":"'Animal Balances'!FG53","v":380},{"$f":"'Animal Balances'!FH53","v":380},{"$f":"'Animal Balances'!FI53","v":380},{"$f":"'Animal Balances'!FJ53","v":360},{"$f":"'Animal Balances'!FK53","v":0},{"$f":"'Animal Balances'!FL53","v":380},{"$f":"'Animal Balances'!FM53","v":380},{"$f":"'Animal Balances'!FN53","v":0},{"$f":"'Animal Balances'!FO53","v":380},{"$f":"'Animal Balances'!FP53","v":380},{"$f":"'Animal Balances'!FQ53","v":380},{"$f":"'Animal Balances'!FR53","v":380},{"$f":"'Animal Balances'!FS53","v":380},{"$f":"'Animal Balances'!FT53","v":380},{"$f":"'Animal Balances'!FU53","v":380},{"$f":"'Animal Balances'!FV53","v":360},{"$f":"'Animal Balances'!FW53","v":0},{"$f":"'Animal Balances'!FX53","v":380},{"$f":"'Animal Balances'!FY53","v":380},{"$f":"'Animal Balances'!FZ53","v":0},{"$f":"'Animal Balances'!GA53","v":380},{"$f":"'Animal Balances'!GB53","v":380},{"$f":"'Animal Balances'!GC53","v":380},{"$f":"'Animal Balances'!GD53","v":380},{"$f":"'Animal Balances'!GE53","v":380},{"$f":"'Animal Balances'!GF53","v":380},{"$f":"'Animal Balances'!GG53","v":380},{"$f":"'Animal Balances'!GH53","v":360},{"$f":"'Animal Balances'!GI53","v":0},{"$f":"'Animal Balances'!GJ53","v":380},{"$f":"'Animal Balances'!GK53","v":380},{"$f":"'Animal Balances'!GL53","v":0},{"$f":"'Animal Balances'!GM53","v":380},{"$f":"'Animal Balances'!GN53","v":380},{"$f":"'Animal Balances'!GO53","v":380},{"$f":"'Animal Balances'!GP53","v":380},{"$f":"'Animal Balances'!GQ53","v":380},{"$f":"'Animal Balances'!GR53","v":380},{"$f":"'Animal Balances'!GS53","v":380},{"$f":"GT53","v":360},0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,{"$f":"IS53","v":380},0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380,380,380,380,380,360,0,380,380,0,380,380,380]
[null,null,null,"Closing Balance ",null,null,null,null,{"$f":"I56+I57-I58","v":0},{"$f":"J56+J57-J58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,{"$f":"BV56+BV57-BV58","v":3020},2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,{"$f":"DU56+DU57-DU58","v":1880},1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,{"$f":"GG56+GG57-GG58","v":360},0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,{"$f":"IS56+IS57-IS58","v":1130},3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880]
[]
[null,null,null,null,null,null,null,null,{"$f":"'Animal Balances'!I3","v":"2019-09-01"},{"$f":"'Animal Balances'!J3","v":"2019-10-01"},{"$f":"'Animal Balances'!K3","v":"2019-11-01"},{"$f":"'Animal Balances'!L3","v":"2019-12-01"},{"$f":"'Animal Balances'!M3","v":"2020-01-01"},{"$f":"'Animal Balances'!N3","v":"2020-02-01"},{"$f":"'Animal Balances'!O3","v":"2020-03-01"},{"$f":"'Animal Balances'!P3","v":"2020-04-01"},{"$f":"'Animal Balances'!Q3","v":"2020-05-01"},{"$f":"'Animal Balances'!R3","v":"2020-06-01"},{"$f":"'Animal Balances'!S3","v":"2020-07-01"},{"$f":"'Animal Balances'!T3","v":"2020-08-01"},{"$f":"'Animal Balances'!U3","v":"2020-09-01"},{"$f":"'Animal Balances'!V3","v":"2020-10-01"},{"$f":"'Animal Balances'!W3","v":"2020-11-01"},{"$f":"'Animal Balances'!X3","v":"2020-12-01"},{"$f":"'Animal Balances'!Y3","v":"2021-01-01"},{"$f":"'Animal Balances'!Z3","v":"2021-02-01"},{"$f":"'Animal Balances'!AA3","v":"2021-03-01"},{"$f":"'Animal Balances'!AB3","v":"2021-04-01"},{"$f":"'Animal Balances'!AC3","v":"2021-05-01"},{"$f":"'Animal Balances'!AD3","v":"2021-06-01"},{"$f":"'Animal Balances'!AE3","v":"2021-07-01"},{"$f":"'Animal Balances'!AF3","v":"2021-08-01"},{"$f":"'Animal Balances'!AG3","v":"2021-09-01"},{"$f":"'Animal Balances'!AH3","v":"2021-10-01"},{"$f":"'Animal Balances'!AI3","v":"2021-11-01"},{"$f":"'Animal Balances'!AJ3","v":"2021-12-01"},{"$f":"'Animal Balances'!AK3","v":"2022-01-01"},{"$f":"'Animal Balances'!AL3","v":"2022-02-01"},{"$f":"'Animal Balances'!AM3","v":"2022-03-01"},{"$f":"'Animal Balances'!AN3","v":"2022-04-01"},{"$f":"'Animal Balances'!AO3","v":"2022-05-01"},{"$f":"'Animal Balances'!AP3","v":"2022-06-01"},{"$f":"'Animal Balances'!AQ3","v":"2022-07-01"},{"$f":"'Animal Balances'!AR3","v":"2022-08-01"},{"$f":"'Animal Balances'!AS3","v":"2022-09-01"},{"$f":"'Animal Balances'!AT3","v":"2022-10-01"},{"$f":"'Animal Balances'!AU3","v":"2022-11-01"},{"$f":"'Animal Balances'!AV3","v":"2022-12-01"},{"$f":"'Animal Balances'!AW3","v":"2023-01-01"},{"$f":"'Animal Balances'!AX3","v":"2023-02-01"},{"$f":"'Animal Balances'!AY3","v":"2023-03-01"},{"$f":"'Animal Balances'!AZ3","v":"2023-04-01"},{"$f":"'Animal Balances'!BA3","v":"2023-05-01"},{"$f":"'Animal Balances'!BB3","v":"2023-06-01"},{"$f":"'Animal Balances'!BC3","v":"2023-07-01"},{"$f":"'Animal Balances'!BD3","v":"2023-08-01"},{"$f":"'Animal Balances'!BE3","v":"2023-09-01"},{"$f":"'Animal Balances'!BF3","v":"2023-10-01"},{"$f":"'Animal Balances'!BG3","v":"2023-11-01"},{"$f":"'Animal Balances'!BH3","v":"2023-12-01"},{"$f":"'Animal Balances'!BI3","v":"2024-01-01"},{"$f":"'Animal Balances'!BJ3","v":"2024-02-01"},{"$f":"'Animal Balances'!BK3","v":"2024-03-01"},{"$f":"'Animal Balances'!BL3","v":"2024-04-01"},{"$f":"'Animal Balances'!BM3","v":"2024-05-01"},{"$f":"'Animal Balances'!BN3","v":"2024-06-01"},{"$f":"'Animal Balances'!BO3","v":"2024-07-01"},{"$f":"'Animal Balances'!BP3","v":"2024-08-01"},{"$f":"'Animal Balances'!BQ3","v":"2024-09-01"},{"$f":"'Animal Balances'!BR3","v":"2024-10-01"},{"$f":"'Animal Balances'!BS3","v":"2024-11-01"},{"$f":"'Animal Balances'!BT3","v":"2024-12-01"},{"$f":"'Animal Balances'!BU3","v":"2025-01-01"},{"$f":"'Animal Balances'!BV3","v":"2025-02-01"},{"$f":"'Animal Balances'!BW3","v":"2025-03-01"},{"$f":"'Animal Balances'!BX3","v":"2025-04-01"},{"$f":"'Animal Balances'!BY3","v":"2025-05-01"},{"$f":"'Animal Balances'!BZ3","v":"2025-06-01"},{"$f":"'Animal Balances'!CA3","v":"2025-07-01"},{"$f":"'Animal Balances'!CB3","v":"2025-08-01"},{"$f":"'Animal Balances'!CC3","v":"2025-09-01"},{"$f":"'Animal Balances'!CD3","v":"2025-10-01"},{"$f":"'Animal Balances'!CE3","v":"2025-11-01"},{"$f":"'Animal Balances'!CF3","v":"2025-12-01"},{"$f":"'Animal Balances'!CG3","v":"2026-01-01"},{"$f":"'Animal Balances'!CH3","v":"2026-02-01"},{"$f":"'Animal Balances'!CI3","v":"2026-03-01"},{"$f":"'Animal Balances'!CJ3","v":"2026-04-01"},{"$f":"'Animal Balances'!CK3","v":"2026-05-01"},{"$f":"'Animal Balances'!CL3","v":"2026-06-01"},{"$f":"'Animal Balances'!CM3","v":"2026-07-01"},{"$f":"'Animal Balances'!CN3","v":"2026-08-01"},{"$f":"'Animal Balances'!CO3","v":"2026-09-01"},{"$f":"'Animal Balances'!CP3","v":"2026-10-01"},{"$f":"'Animal Balances'!CQ3","v":"2026-11-01"},{"$f":"'Animal Balances'!CR3","v":"2026-12-01"},{"$f":"'Animal Balances'!CS3","v":"2027-01-01"},{"$f":"'Animal Balances'!CT3","v":"2027-02-01"},{"$f":"'Animal Balances'!CU3","v":"2027-03-01"},{"$f":"'Animal Balances'!CV3","v":"2027-04-01"},{"$f":"'Animal Balances'!CW3","v":"2027-05-01"},{"$f":"'Animal Balances'!CX3","v":"2027-06-01"},{"$f":"'Animal Balances'!CY3","v":"2027-07-01"},{"$f":"'Animal Balances'!CZ3","v":"2027-08-01"},{"$f":"'Animal Balances'!DA3","v":"2027-09-01"},{"$f":"'Animal Balances'!DB3","v":"2027-10-01"},{"$f":"'Animal Balances'!DC3","v":"2027-11-01"},{"$f":"'Animal Balances'!DD3","v":"2027-12-01"},{"$f":"'Animal Balances'!DE3","v":"2028-01-01"},{"$f":"'Animal Balances'!DF3","v":"2028-02-01"},{"$f":"'Animal Balances'!DG3","v":"2028-03-01"},{"$f":"'Animal Balances'!DH3","v":"2028-04-01"},{"$f":"'Animal Balances'!DI3","v":"2028-05-01"},{"$f":"'Animal Balances'!DJ3","v":"2028-06-01"},{"$f":"'Animal Balances'!DK3","v":"2028-07-01"},{"$f":"'Animal Balances'!DL3","v":"2028-08-01"},{"$f":"'Animal Balances'!DM3","v":"2028-09-01"},{"$f":"'Animal Balances'!DN3","v":"2028-10-01"},{"$f":"'Animal Balances'!DO3","v":"2028-11-01"},{"$f":"'Animal Balances'!DP3","v":"2028-12-01"},{"$f":"'Animal Balances'!DQ3","v":"2029-01-01"},{"$f":"'Animal Balances'!DR3","v":"2029-02-01"},{"$f":"'Animal Balances'!DS3","v":"2029-03-01"},{"$f":"'Animal Balances'!DT3","v":"2029-04-01"},{"$f":"'Animal Balances'!DU3","v":"2029-05-01"},{"$f":"'Animal Balances'!DV3","v":"2029-06-01"},{"$f":"'Animal Balances'!DW3","v":"2029-07-01"},{"$f":"'Animal Balances'!DX3","v":"2029-08-01"},{"$f":"'Animal Balances'!DY3","v":"2029-09-01"},{"$f":"'Animal Balances'!DZ3","v":"2029-10-01"},{"$f":"'Animal Balances'!EA3","v":"2029-11-01"},{"$f":"'Animal Balances'!EB3","v":"2029-12-01"},{"$f":"'Animal Balances'!EC3","v":"2030-01-01"},{"$f":"'Animal Balances'!ED3","v":"2030-02-01"},{"$f":"'Animal Balances'!EE3","v":"2030-03-01"},{"$f":"'Animal Balances'!EF3","v":"2030-04-01"},{"$f":"'Animal Balances'!EG3","v":"2030-05-01"},{"$f":"'Animal Balances'!EH3","v":"2030-06-01"},{"$f":"'Animal Balances'!EI3","v":"2030-07-01"},{"$f":"'Animal Balances'!EJ3","v":"2030-08-01"},{"$f":"'Animal Balances'!EK3","v":"2030-09-01"},{"$f":"'Animal Balances'!EL3","v":"2030-10-01"},{"$f":"'Animal Balances'!EM3","v":"2030-11-01"},{"$f":"'Animal Balances'!EN3","v":"2030-12-01"},{"$f":"'Animal Balances'!EO3","v":"2031-01-01"},{"$f":"'Animal Balances'!EP3","v":"2031-02-01"},{"$f":"'Animal Balances'!EQ3","v":"2031-03-01"},{"$f":"'Animal Balances'!ER3","v":"2031-04-01"},{"$f":"'Animal Balances'!ES3","v":"2031-05-01"},{"$f":"'Animal Balances'!ET3","v":"2031-06-01"},{"$f":"'Animal Balances'!EU3","v":"2031-07-01"},{"$f":"'Animal Balances'!EV3","v":"2031-08-01"},{"$f":"'Animal Balances'!EW3","v":"2031-09-01"},{"$f":"'Animal Balances'!EX3","v":"2031-10-01"},{"$f":"'Animal Balances'!EY3","v":"2031-11-01"},{"$f":"'Animal Balances'!EZ3","v":"2031-12-01"},{"$f":"'Animal Balances'!FA3","v":"2032-01-01"},{"$f":"'Animal Balances'!FB3","v":"2032-02-01"},{"$f":"'Animal Balances'!FC3","v":"2032-03-01"},{"$f":"'Animal Balances'!FD3","v":"2032-04-01"},{"$f":"'Animal Balances'!FE3","v":"2032-05-01"},{"$f":"'Animal Balances'!FF3","v":"2032-06-01"},{"$f":"'Animal Balances'!FG3","v":"2032-07-01"},{"$f":"'Animal Balances'!FH3","v":"2032-08-01"},{"$f":"'Animal Balances'!FI3","v":"2032-09-01"},{"$f":"'Animal Balances'!FJ3","v":"2032-10-01"},{"$f":"'Animal Balances'!FK3","v":"2032-11-01"},{"$f":"'Animal Balances'!FL3","v":"2032-12-01"},{"$f":"'Animal Balances'!FM3","v":"2033-01-01"},{"$f":"'Animal Balances'!FN3","v":"2033-02-01"},{"$f":"'Animal Balances'!FO3","v":"2033-03-01"},{"$f":"'Animal Balances'!FP3","v":"2033-04-01"},{"$f":"'Animal Balances'!FQ3","v":"2033-05-01"},{"$f":"'Animal Balances'!FR3","v":"2033-06-01"},{"$f":"'Animal Balances'!FS3","v":"2033-07-01"},{"$f":"'Animal Balances'!FT3","v":"2033-08-01"},{"$f":"'Animal Balances'!FU3","v":"2033-09-01"},{"$f":"'Animal Balances'!FV3","v":"2033-10-01"},{"$f":"'Animal Balances'!FW3","v":"2033-11-01"},{"$f":"'Animal Balances'!FX3","v":"2033-12-01"},{"$f":"'Animal Balances'!FY3","v":"2034-01-01"},{"$f":"'Animal Balances'!FZ3","v":"2034-02-01"},{"$f":"'Animal Balances'!GA3","v":"2034-03-01"},{"$f":"'Animal Balances'!GB3","v":"2034-04-01"},{"$f":"'Animal Balances'!GC3","v":"2034-05-01"},{"$f":"'Animal Balances'!GD3","v":"2034-06-01"},{"$f":"'Animal Balances'!GE3","v":"2034-07-01"},{"$f":"'Animal Balances'!GF3","v":"2034-08-01"},{"$f":"'Animal Balances'!GG3","v":"2034-09-01"},{"$f":"'Animal Balances'!GH3","v":"2034-10-01"},{"$f":"'Animal Balances'!GI3","v":"2034-11-01"},{"$f":"'Animal Balances'!GJ3","v":"2034-12-01"},{"$f":"'Animal Balances'!GK3","v":"2035-01-01"},{"$f":"'Animal Balances'!GL3","v":"2035-02-01"},{"$f":"'Animal Balances'!GM3","v":"2035-03-01"},{"$f":"'Animal Balances'!GN3","v":"2035-04-01"},{"$f":"'Animal Balances'!GO3","v":"2035-05-01"},{"$f":"'Animal Balances'!GP3","v":"2035-06-01"},{"$f":"'Animal Balances'!GQ3","v":"2035-07-01"},{"$f":"'Animal Balances'!GR3","v":"2035-08-01"},{"$f":"'Animal Balances'!GS3","v":"2035-09-01"},{"$f":"GT3","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01",{"$f":"IS3","v":"2040-01-01"},"2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01"]
[null,null,null,"Terminal Balance Adjusted for Deferred",null,null,null,null,{"$f":"I46+I59","v":0},{"$f":"J46+J59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2270,2270,2270,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,4540.0000000000009,6810.0000000000009,6810.0000000000009,6810.0000000000009,9080,9080,9080,9080,9080,9080,9080,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,{"$f":"BV46+BV59","v":9830},11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,{"$f":"EH46+EH59","v":10580},10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,{"$f":"GT46+GT59","v":9080},8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,{"$f":"JF46+JF59","v":9830},11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960,10580,10200,9820,9440,9080,8700,10590,10210,9830,11720,11340,10960]
[null,null,null,"Over Capacity of Cows and Bulls",null,null,null,null,{"$f":"'Animal Balances'!I59","v":0},{"$f":"'Animal Balances'!J59","v":0},{"$f":"'Animal Balances'!K59","v":0},{"$f":"'Animal Balances'!L59","v":0},{"$f":"'Animal Balances'!M59","v":0},{"$f":"'Animal Balances'!N59","v":0},{"$f":"'Animal Balances'!O59","v":0},{"$f":"'Animal Balances'!P59","v":0},{"$f":"'Animal Balances'!Q59","v":0},{"$f":"'Animal Balances'!R59","v":0},{"$f":"'Animal Balances'!S59","v":0},{"$f":"'Animal Balances'!T59","v":0},{"$f":"'Animal Balances'!U59","v":0},{"$f":"'Animal Balances'!V59","v":0},{"$f":"'Animal Balances'!W59","v":0},{"$f":"'Animal Balances'!X59","v":0},{"$f":"'Animal Balances'!Y59","v":0},{"$f":"'Animal Balances'!Z59","v":0},{"$f":"'Animal Balances'!AA59","v":0},{"$f":"'Animal Balances'!AB59","v":0},{"$f":"'Animal Balances'!AC59","v":0},{"$f":"'Animal Balances'!AD59","v":0},{"$f":"'Animal Balances'!AE59","v":0},{"$f":"'Animal Balances'!AF59","v":0},{"$f":"'Animal Balances'!AG59","v":0},{"$f":"'Animal Balances'!AH59","v":0},{"$f":"'Animal Balances'!AI59","v":0},{"$f":"'Animal Balances'!AJ59","v":0},{"$f":"'Animal Balances'!AK59","v":0},{"$f":"'Animal Balances'!AL59","v":0},{"$f":"'Animal Balances'!AM59","v":0},{"$f":"'Animal Balances'!AN59","v":0},{"$f":"'Animal Balances'!AO59","v":0},{"$f":"'Animal Balances'!AP59","v":0},{"$f":"'Animal Balances'!AQ59","v":0},{"$f":"'Animal Balances'!AR59","v":0},{"$f":"'Animal Balances'!AS59","v":0},{"$f":"'Animal Balances'!AT59","v":0},{"$f":"'Animal Balances'!AU59","v":1890},{"$f":"'Animal Balances'!AV59","v":1510},{"$f":"'Animal Balances'!AW59","v":1130},{"$f":"'Animal Balances'!AX59","v":3020},{"$f":"'Animal Balances'!AY59","v":2640},{"$f":"'Animal Balances'!AZ59","v":2260},{"$f":"'Animal Balances'!BA59","v":1880},{"$f":"'Animal Balances'!BB59","v":1500},{"$f":"'Animal Balances'!BC59","v":1120},{"$f":"'Animal Balances'!BD59","v":740},{"$f":"'Animal Balances'!BE59","v":360},{"$f":"'Animal Balances'!BF59","v":0},{"$f":"'Animal Balances'!BG59","v":1890},{"$f":"'Animal Balances'!BH59","v":1510},{"$f":"'Animal Balances'!BI59","v":1130},{"$f":"'Animal Balances'!BJ59","v":3020},{"$f":"'Animal Balances'!BK59","v":2640},{"$f":"'Animal Balances'!BL59","v":2260},{"$f":"'Animal Balances'!BM59","v":1880},{"$f":"'Animal Balances'!BN59","v":1500},{"$f":"'Animal Balances'!BO59","v":1120},{"$f":"'Animal Balances'!BP59","v":740},{"$f":"'Animal Balances'!BQ59","v":360},{"$f":"'Animal Balances'!BR59","v":0},{"$f":"'Animal Balances'!BS59","v":1890},{"$f":"'Animal Balances'!BT59","v":1510},{"$f":"'Animal Balances'!BU59","v":1130},{"$f":"'Animal Balances'!BV59","v":3020},{"$f":"'Animal Balances'!BW59","v":2640},{"$f":"'Animal Balances'!BX59","v":2260},{"$f":"'Animal Balances'!BY59","v":1880},{"$f":"'Animal Balances'!BZ59","v":1500},{"$f":"'Animal Balances'!CA59","v":1120},{"$f":"'Animal Balances'!CB59","v":740},{"$f":"'Animal Balances'!CC59","v":360},{"$f":"'Animal Balances'!CD59","v":0},{"$f":"'Animal Balances'!CE59","v":1890},{"$f":"'Animal Balances'!CF59","v":1510},{"$f":"'Animal Balances'!CG59","v":1130},{"$f":"'Animal Balances'!CH59","v":3020},{"$f":"'Animal Balances'!CI59","v":2640},{"$f":"'Animal Balances'!CJ59","v":2260},{"$f":"'Animal Balances'!CK59","v":1880},{"$f":"'Animal Balances'!CL59","v":1500},{"$f":"'Animal Balances'!CM59","v":1120},{"$f":"'Animal Balances'!CN59","v":740},{"$f":"'Animal Balances'!CO59","v":360},{"$f":"'Animal Balances'!CP59","v":0},{"$f":"'Animal Balances'!CQ59","v":1890},{"$f":"'Animal Balances'!CR59","v":1510},{"$f":"'Animal Balances'!CS59","v":1130},{"$f":"'Animal Balances'!CT59","v":3020},{"$f":"'Animal Balances'!CU59","v":2640},{"$f":"'Animal Balances'!CV59","v":2260},{"$f":"'Animal Balances'!CW59","v":1880},{"$f":"'Animal Balances'!CX59","v":1500},{"$f":"'Animal Balances'!CY59","v":1120},{"$f":"'Animal Balances'!CZ59","v":740},{"$f":"'Animal Balances'!DA59","v":360},{"$f":"'Animal Balances'!DB59","v":0},{"$f":"'Animal Balances'!DC59","v":1890},{"$f":"'Animal Balances'!DD59","v":1510},{"$f":"'Animal Balances'!DE59","v":1130},{"$f":"'Animal Balances'!DF59","v":3020},{"$f":"'Animal Balances'!DG59","v":2640},{"$f":"'Animal Balances'!DH59","v":2260},{"$f":"'Animal Balances'!DI59","v":1880},{"$f":"'Animal Balances'!DJ59","v":1500},{"$f":"'Animal Balances'!DK59","v":1120},{"$f":"'Animal Balances'!DL59","v":740},{"$f":"'Animal Balances'!DM59","v":360},{"$f":"'Animal Balances'!DN59","v":0},{"$f":"'Animal Balances'!DO59","v":1890},{"$f":"'Animal Balances'!DP59","v":1510},{"$f":"'Animal Balances'!DQ59","v":1130},{"$f":"'Animal Balances'!DR59","v":3020},{"$f":"'Animal Balances'!DS59","v":2640},{"$f":"'Animal Balances'!DT59","v":2260},{"$f":"'Animal Balances'!DU59","v":1880},{"$f":"'Animal Balances'!DV59","v":1500},{"$f":"'Animal Balances'!DW59","v":1120},{"$f":"'Animal Balances'!DX59","v":740},{"$f":"'Animal Balances'!DY59","v":360},{"$f":"'Animal Balances'!DZ59","v":0},{"$f":"'Animal Balances'!EA59","v":1890},{"$f":"'Animal Balances'!EB59","v":1510},{"$f":"'Animal Balances'!EC59","v":1130},{"$f":"'Animal Balances'!ED59","v":3020},{"$f":"'Animal Balances'!EE59","v":2640},{"$f":"'Animal Balances'!EF59","v":2260},{"$f":"'Animal Balances'!EG59","v":1880},{"$f":"'Animal Balances'!EH59","v":1500},{"$f":"'Animal Balances'!EI59","v":1120},{"$f":"'Animal Balances'!EJ59","v":740},{"$f":"'Animal Balances'!EK59","v":360},{"$f":"'Animal Balances'!EL59","v":0},{"$f":"'Animal Balances'!EM59","v":1890},{"$f":"'Animal Balances'!EN59","v":1510},{"$f":"'Animal Balances'!EO59","v":1130},{"$f":"'Animal Balances'!EP59","v":3020},{"$f":"'Animal Balances'!EQ59","v":2640},{"$f":"'Animal Balances'!ER59","v":2260},{"$f":"'Animal Balances'!ES59","v":1880},{"$f":"'Animal Balances'!ET59","v":1500},{"$f":"'Animal Balances'!EU59","v":1120},{"$f":"'Animal Balances'!EV59","v":740},{"$f":"'Animal Balances'!EW59","v":360},{"$f":"'Animal Balances'!EX59","v":0},{"$f":"'Animal Balances'!EY59","v":1890},{"$f":"'Animal Balances'!EZ59","v":1510},{"$f":"'Animal Balances'!FA59","v":1130},{"$f":"'Animal Balances'!FB59","v":3020},{"$f":"'Animal Balances'!FC59","v":2640},{"$f":"'Animal Balances'!FD59","v":2260},{"$f":"'Animal Balances'!FE59","v":1880},{"$f":"'Animal Balances'!FF59","v":1500},{"$f":"'Animal Balances'!FG59","v":1120},{"$f":"'Animal Balances'!FH59","v":740},{"$f":"'Animal Balances'!FI59","v":360},{"$f":"'Animal Balances'!FJ59","v":0},{"$f":"'Animal Balances'!FK59","v":1890},{"$f":"'Animal Balances'!FL59","v":1510},{"$f":"'Animal Balances'!FM59","v":1130},{"$f":"'Animal Balances'!FN59","v":3020},{"$f":"'Animal Balances'!FO59","v":2640},{"$f":"'Animal Balances'!FP59","v":2260},{"$f":"'Animal Balances'!FQ59","v":1880},{"$f":"'Animal Balances'!FR59","v":1500},{"$f":"'Animal Balances'!FS59","v":1120},{"$f":"'Animal Balances'!FT59","v":740},{"$f":"'Animal Balances'!FU59","v":360},{"$f":"'Animal Balances'!FV59","v":0},{"$f":"'Animal Balances'!FW59","v":1890},{"$f":"'Animal Balances'!FX59","v":1510},{"$f":"'Animal Balances'!FY59","v":1130},{"$f":"'Animal Balances'!FZ59","v":3020},{"$f":"'Animal Balances'!GA59","v":2640},{"$f":"'Animal Balances'!GB59","v":2260},{"$f":"'Animal Balances'!GC59","v":1880},{"$f":"'Animal Balances'!GD59","v":1500},{"$f":"'Animal Balances'!GE59","v":1120},{"$f":"'Animal Balances'!GF59","v":740},{"$f":"'Animal Balances'!GG59","v":360},{"$f":"'Animal Balances'!GH59","v":0},{"$f":"'Animal Balances'!GI59","v":1890},{"$f":"'Animal Balances'!GJ59","v":1510},{"$f":"'Animal Balances'!GK59","v":1130},{"$f":"'Animal Balances'!GL59","v":3020},{"$f":"'Animal Balances'!GM59","v":2640},{"$f":"'Animal Balances'!GN59","v":2260},{"$f":"'Animal Balances'!GO59","v":1880},{"$f":"'Animal Balances'!GP59","v":1500},{"$f":"'Animal Balances'!GQ59","v":1120},{"$f":"'Animal Balances'!GR59","v":740},{"$f":"'Animal Balances'!GS59","v":360},{"$f":"GT59","v":0},1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,{"$f":"IS59","v":1130},3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880,1500,1120,740,360,0,1890,1510,1130,3020,2640,2260,1880]
[null,null,null,"Final Beef Slaughtered",null,null,null,null,{"$f":"I44-I57+I58","v":73.333333333333329},73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,73.333333333333329,0,0,0,0,0,0,0,0,{"$f":"AO44-AO57+AO58","v":0},0,0,0,0,0,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,{"$f":"BU44-BU57+BU58","v":380},380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,{"$f":"DA44-DA57+DA58","v":380},360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,{"$f":"DU44-DU57+DU58","v":380},380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,{"$f":"GG44-GG57+GG58","v":380},360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,{"$f":"IS44-IS57+IS58","v":380},380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380,380,380,380,380,360,380,380,380,380,380,380,380]
[]
["Sheep"]
[null,null,"Insemination Month 1",null,"Month",1]
[null,null,"Insemination Month 2",null,"Month",5]
[null,null,"Insemination Month 3",null,"Month",9]
[null,null,"Insemination Month 4"]
[null,null,null,"Total Months of Insemination","Count",{"$f":"COUNT(F67:F70)","v":3}]
[]
[null,null,"Number of Sheep per Insemination",null,"Number",1]
[null,null,"Percent of Impregnations in Insemiation Month",null,"%",1]
[]
[null,null,"Pregancy Period",null,"Month",{"$f":"Assumptions!F25","v":3}]
[null,null,"Birth until Slaughter for Termination Steer",null,"Month",{"$f":"Assumptions!F33","v":6}]
[null,null,"Births per Sheep per Year",null,"Number",{"$f":"'Data from Neves'!F20","v":3}]
[]
[null,null,"Capacity of Abbitoir - Sheep",null,"Number/Year",{"$f":"Assumptions!H47","v":2280}]
[null,null,"Required Maternal Sheep",null,"Number",{"$f":"F80/F78","v":760}]
[]
[null,null,"Total Number of Existing Sheep",null,"Number",{"$f":"Assumptions!F11","v":400}]
[null,null,"Existing Sheep for Maternal Breeding",null,"Number",{"$f":"'Animal Balances'!F83","v":400}]
[null,null,"Existing Cows for Termination",null,"Number",{"$f":"F83-F84","v":0}]
[null,null,"Timing of Existing Cows for Termination",null,"Month",24]
[]
[null,null,"Total Sheep Purchased",null,"Number",{"$f":"Assumptions!F18","v":2000}]
[null,null,"Maternal Sheep Purchased",null,"Number",{"$f":"F81-F84","v":360}]
[null,null,"Sheep Purchased for Termination",null,"Number",{"$f":"F88-F89","v":1640}]
[]
[]
[null,null,"Maternal Breed Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H99","v":0},{"$f":"'Animal Balances'!I99","v":760},{"$f":"'Animal Balances'!J99","v":760},{"$f":"'Animal Balances'!K99","v":760},{"$f":"'Animal Balances'!L99","v":760},{"$f":"'Animal Balances'!M99","v":760},{"$f":"'Animal Balances'!N99","v":760},{"$f":"'Animal Balances'!O99","v":760},{"$f":"'Animal Balances'!P99","v":760},{"$f":"'Animal Balances'!Q99","v":760},{"$f":"'Animal Balances'!R99","v":760},{"$f":"'Animal Balances'!S99","v":760},{"$f":"'Animal Balances'!T99","v":760},{"$f":"'Animal Balances'!U99","v":760},{"$f":"'Animal Balances'!V99","v":760},{"$f":"'Animal Balances'!W99","v":760},{"$f":"'Animal Balances'!X99","v":760},{"$f":"'Animal Balances'!Y99","v":760},{"$f":"'Animal Balances'!Z99","v":760},{"$f":"'Animal Balances'!AA99","v":760},{"$f":"'Animal Balances'!AB99","v":760},{"$f":"'Animal Balances'!AC99","v":760},{"$f":"'Animal Balances'!AD99","v":760},{"$f":"'Animal Balances'!AE99","v":760},{"$f":"'Animal Balances'!AF99","v":760},{"$f":"'Animal Balances'!AG99","v":760},{"$f":"'Animal Balances'!AH99","v":760},{"$f":"'Animal Balances'!AI99","v":760},{"$f":"'Animal Balances'!AJ99","v":760},{"$f":"'Animal Balances'!AK99","v":760},{"$f":"'Animal Balances'!AL99","v":760},{"$f":"'Animal Balances'!AM99","v":760},{"$f":"'Animal Balances'!AN99","v":760},{"$f":"'Animal Balances'!AO99","v":760},{"$f":"'Animal Balances'!AP99","v":760},{"$f":"'Animal Balances'!AQ99","v":760},{"$f":"'Animal Balances'!AR99","v":760},{"$f":"'Animal Balances'!AS99","v":760},{"$f":"'Animal Balances'!AT99","v":760},{"$f":"'Animal Balances'!AU99","v":760},{"$f":"'Animal Balances'!AV99","v":760},{"$f":"'Animal Balances'!AW99","v":760},{"$f":"'Animal Balances'!AX99","v":760},{"$f":"'Animal Balances'!AY99","v":760},{"$f":"'Animal Balances'!AZ99","v":760},{"$f":"'Animal Balances'!BA99","v":760},{"$f":"'Animal Balances'!BB99","v":760},{"$f":"'Animal Balances'!BC99","v":760},{"$f":"'Animal Balances'!BD99","v":760},{"$f":"'Animal Balances'!BE99","v":760},{"$f":"'Animal Balances'!BF99","v":760},{"$f":"'Animal Balances'!BG99","v":760},{"$f":"'Animal Balances'!BH99","v":760},{"$f":"'Animal Balances'!BI99","v":760},{"$f":"'Animal Balances'!BJ99","v":760},{"$f":"'Animal Balances'!BK99","v":760},{"$f":"'Animal Balances'!BL99","v":760},{"$f":"'Animal Balances'!BM99","v":760},{"$f":"'Animal Balances'!BN99","v":760},{"$f":"'Animal Balances'!BO99","v":760},{"$f":"'Animal Balances'!BP99","v":760},{"$f":"'Animal Balances'!BQ99","v":760},{"$f":"'Animal Balances'!BR99","v":760},{"$f":"'Animal Balances'!BS99","v":760},{"$f":"'Animal Balances'!BT99","v":760},{"$f":"'Animal Balances'!BU99","v":760},{"$f":"'Animal Balances'!BV99","v":760},{"$f":"'Animal Balances'!BW99","v":760},{"$f":"'Animal Balances'!BX99","v":760},{"$f":"'Animal Balances'!BY99","v":760},{"$f":"'Animal Balances'!BZ99","v":760},{"$f":"'Animal Balances'!CA99","v":760},{"$f":"'Animal Balances'!CB99","v":760},{"$f":"'Animal Balances'!CC99","v":760},{"$f":"'Animal Balances'!CD99","v":760},{"$f":"'Animal Balances'!CE99","v":760},{"$f":"'Animal Balances'!CF99","v":760},{"$f":"'Animal Balances'!CG99","v":760},{"$f":"'Animal Balances'!CH99","v":760},{"$f":"'Animal Balances'!CI99","v":760},{"$f":"'Animal Balances'!CJ99","v":760},{"$f":"'Animal Balances'!CK99","v":760},{"$f":"'Animal Balances'!CL99","v":760},{"$f":"'Animal Balances'!CM99","v":760},{"$f":"'Animal Balances'!CN99","v":760},{"$f":"'Animal Balances'!CO99","v":760},{"$f":"'Animal Balances'!CP99","v":760},{"$f":"'Animal Balances'!CQ99","v":760},{"$f":"'Animal Balances'!CR99","v":760},{"$f":"'Animal Balances'!CS99","v":760},{"$f":"'Animal Balances'!CT99","v":760},{"$f":"'Animal Balances'!CU99","v":760},{"$f":"'Animal Balances'!CV99","v":760},{"$f":"'Animal Balances'!CW99","v":760},{"$f":"'Animal Balances'!CX99","v":760},{"$f":"'Animal Balances'!CY99","v":760},{"$f":"'Animal Balances'!CZ99","v":760},{"$f":"'Animal Balances'!DA99","v":760},{"$f":"'Animal Balances'!DB99","v":760},{"$f":"'Animal Balances'!DC99","v":760},{"$f":"'Animal Balances'!DD99","v":760},{"$f":"'Animal Balances'!DE99","v":760},{"$f":"'Animal Balances'!DF99","v":760},{"$f":"'Animal Balances'!DG99","v":760},{"$f":"'Animal Balances'!DH99","v":760},{"$f":"'Animal Balances'!DI99","v":760},{"$f":"'Animal Balances'!DJ99","v":760},{"$f":"'Animal Balances'!DK99","v":760},{"$f":"'Animal Balances'!DL99","v":760},{"$f":"'Animal Balances'!DM99","v":760},{"$f":"'Animal Balances'!DN99","v":760},{"$f":"'Animal Balances'!DO99","v":760},{"$f":"'Animal Balances'!DP99","v":760},{"$f":"'Animal Balances'!DQ99","v":760},{"$f":"'Animal Balances'!DR99","v":760},{"$f":"'Animal Balances'!DS99","v":760},{"$f":"'Animal Balances'!DT99","v":760},{"$f":"'Animal Balances'!DU99","v":760},{"$f":"'Animal Balances'!DV99","v":760},{"$f":"'Animal Balances'!DW99","v":760},{"$f":"'Animal Balances'!DX99","v":760},{"$f":"'Animal Balances'!DY99","v":760},{"$f":"'Animal Balances'!DZ99","v":760},{"$f":"'Animal Balances'!EA99","v":760},{"$f":"'Animal Balances'!EB99","v":760},{"$f":"'Animal Balances'!EC99","v":760},{"$f":"'Animal Balances'!ED99","v":760},{"$f":"'Animal Balances'!EE99","v":760},{"$f":"'Animal Balances'!EF99","v":760},{"$f":"'Animal Balances'!EG99","v":760},{"$f":"'Animal Balances'!EH99","v":760},{"$f":"'Animal Balances'!EI99","v":760},{"$f":"'Animal Balances'!EJ99","v":760},{"$f":"'Animal Balances'!EK99","v":760},{"$f":"'Animal Balances'!EL99","v":760},{"$f":"'Animal Balances'!EM99","v":760},{"$f":"'Animal Balances'!EN99","v":760},{"$f":"'Animal Balances'!EO99","v":760},{"$f":"'Animal Balances'!EP99","v":760},{"$f":"'Animal Balances'!EQ99","v":760},{"$f":"'Animal Balances'!ER99","v":760},{"$f":"'Animal Balances'!ES99","v":760},{"$f":"'Animal Balances'!ET99","v":760},{"$f":"'Animal Balances'!EU99","v":760},{"$f":"'Animal Balances'!EV99","v":760},{"$f":"'Animal Balances'!EW99","v":760},{"$f":"'Animal Balances'!EX99","v":760},{"$f":"'Animal Balances'!EY99","v":760},{"$f":"'Animal Balances'!EZ99","v":760},{"$f":"'Animal Balances'!FA99","v":760},{"$f":"'Animal Balances'!FB99","v":760},{"$f":"'Animal Balances'!FC99","v":760},{"$f":"'Animal Balances'!FD99","v":760},{"$f":"'Animal Balances'!FE99","v":760},{"$f":"'Animal Balances'!FF99","v":760},{"$f":"'Animal Balances'!FG99","v":760},{"$f":"'Animal Balances'!FH99","v":760},{"$f":"'Animal Balances'!FI99","v":760},{"$f":"'Animal Balances'!FJ99","v":760},{"$f":"'Animal Balances'!FK99","v":760},{"$f":"'Animal Balances'!FL99","v":760},{"$f":"'Animal Balances'!FM99","v":760},{"$f":"'Animal Balances'!FN99","v":760},{"$f":"'Animal Balances'!FO99","v":760},{"$f":"'Animal Balances'!FP99","v":760},{"$f":"'Animal Balances'!FQ99","v":760},{"$f":"'Animal Balances'!FR99","v":760},{"$f":"'Animal Balances'!FS99","v":760},{"$f":"'Animal Balances'!FT99","v":760},{"$f":"'Animal Balances'!FU99","v":760},{"$f":"'Animal Balances'!FV99","v":760},{"$f":"'Animal Balances'!FW99","v":760},{"$f":"'Animal Balances'!FX99","v":760},{"$f":"'Animal Balances'!FY99","v":760},{"$f":"'Animal Balances'!FZ99","v":760},{"$f":"'Animal Balances'!GA99","v":760},{"$f":"'Animal Balances'!GB99","v":760},{"$f":"'Animal Balances'!GC99","v":760},{"$f":"'Animal Balances'!GD99","v":760},{"$f":"'Animal Balances'!GE99","v":760},{"$f":"'Animal Balances'!GF99","v":760},{"$f":"'Animal Balances'!GG99","v":760},{"$f":"'Animal Balances'!GH99","v":760},{"$f":"'Animal Balances'!GI99","v":760},{"$f":"'Animal Balances'!GJ99","v":760},{"$f":"'Animal Balances'!GK99","v":760},{"$f":"'Animal Balances'!GL99","v":760},{"$f":"'Animal Balances'!GM99","v":760},{"$f":"'Animal Balances'!GN99","v":760},{"$f":"'Animal Balances'!GO99","v":760},{"$f":"'Animal Balances'!GP99","v":760},{"$f":"'Animal Balances'!GQ99","v":760},{"$f":"'Animal Balances'!GR99","v":760},{"$f":"GS99","v":760},760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,{"$f":"JE99","v":760},760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760]
[null,null,null,"Add: Maternal Sheep from Existing Herd",null,{"$f":"'Animal Balances'!F84","v":400},null,null,{"$f":"'Animal Balances'!F95","v":400}]
[null,null,null,"Add: Maternal Sheep from Acquisitions",null,{"$f":"'Animal Balances'!F89","v":360},null,null,{"$f":"'Animal Balances'!F96","v":360}]
[null,null,null,"Add: Cows Replaced from New Sheep"]
[null,null,null,"Less: Maternal Sheep Slaughtered"]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I94+I95+I96+I97-I98","v":760},{"$f":"J94+J95+J96+J97-J98","v":760},760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,{"$f":"BV94+BV95+BV96+BV97-BV98","v":760},760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,{"$f":"EH94+EH95+EH96+EH97-EH98","v":760},760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,{"$f":"GT94+GT95+GT96+GT97-GT98","v":760},760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,{"$f":"JF94+JF95+JF96+JF97-JF98","v":760},760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760,760]
[]
[null,null,null,"Sheep Inseminated Flag",{"$f":"'Animal Balances'!F67","v":1},{"$f":"'Animal Balances'!F68","v":5},{"$f":"'Animal Balances'!F69","v":9},null,{"$f":"OR(I4=$E$101,I4=$F$101,I4=$G$101)","v":true},{"$f":"OR(J4=$E$101,J4=$F$101,J4=$G$101)","v":false},false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,{"$f":"OR(BV4=$E$101,BV4=$F$101,BV4=$G$101)","v":false},false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,{"$f":"OR(EH4=$E$101,EH4=$F$101,EH4=$G$101)","v":false},false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,{"$f":"OR(GT4=$E$101,GT4=$F$101,GT4=$G$101)","v":false},false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,{"$f":"OR(JF4=$E$101,JF4=$F$101,JF4=$G$101)","v":false},false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true]
[null,null,null,"Sheep Made Pregnant"]
[]
[null,null,"Terminal Breeds Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H111","v":0},{"$f":"'Animal Balances'!I111","v":0},{"$f":"'Animal Balances'!J111","v":0},{"$f":"'Animal Balances'!K111","v":0},{"$f":"'Animal Balances'!L111","v":0},{"$f":"'Animal Balances'!M111","v":760},{"$f":"'Animal Balances'!N111","v":760},{"$f":"'Animal Balances'!O111","v":760},{"$f":"'Animal Balances'!P111","v":760},{"$f":"'Animal Balances'!Q111","v":1520.0000000000002},{"$f":"'Animal Balances'!R111","v":1520.0000000000002},{"$f":"'Animal Balances'!S111","v":1520.0000000000002},{"$f":"'Animal Balances'!T111","v":760.00000000000011},{"$f":"'Animal Balances'!U111","v":1520.0000000000002},{"$f":"'Animal Balances'!V111","v":1520.0000000000002},{"$f":"'Animal Balances'!W111","v":1520.0000000000002},{"$f":"'Animal Balances'!X111","v":760.00000000000011},{"$f":"'Animal Balances'!Y111","v":1520.0000000000002},{"$f":"'Animal Balances'!Z111","v":1520.0000000000002},{"$f":"'Animal Balances'!AA111","v":1520.0000000000002},{"$f":"'Animal Balances'!AB111","v":760.00000000000011},{"$f":"'Animal Balances'!AC111","v":1520.0000000000002},{"$f":"'Animal Balances'!AD111","v":1520.0000000000002},{"$f":"'Animal Balances'!AE111","v":1520.0000000000002},{"$f":"'Animal Balances'!AF111","v":760.00000000000011},{"$f":"'Animal Balances'!AG111","v":1520},{"$f":"'Animal Balances'!AH111","v":1520},{"$f":"'Animal Balances'!AI111","v":1520},{"$f":"'Animal Balances'!AJ111","v":760},{"$f":"'Animal Balances'!AK111","v":1520},{"$f":"'Animal Balances'!AL111","v":1520},{"$f":"'Animal Balances'!AM111","v":1520},{"$f":"'Animal Balances'!AN111","v":760},{"$f":"'Animal Balances'!AO111","v":1520},{"$f":"'Animal Balances'!AP111","v":1520},{"$f":"'Animal Balances'!AQ111","v":1520},{"$f":"'Animal Balances'!AR111","v":760},{"$f":"'Animal Balances'!AS111","v":1520},{"$f":"'Animal Balances'!AT111","v":1520},{"$f":"'Animal Balances'!AU111","v":1520},{"$f":"'Animal Balances'!AV111","v":760},{"$f":"'Animal Balances'!AW111","v":1520},{"$f":"'Animal Balances'!AX111","v":1520},{"$f":"'Animal Balances'!AY111","v":1520},{"$f":"'Animal Balances'!AZ111","v":760},{"$f":"'Animal Balances'!BA111","v":1520},{"$f":"'Animal Balances'!BB111","v":1520},{"$f":"'Animal Balances'!BC111","v":1520},{"$f":"'Animal Balances'!BD111","v":760},{"$f":"'Animal Balances'!BE111","v":1520},{"$f":"'Animal Balances'!BF111","v":1520},{"$f":"'Animal Balances'!BG111","v":1520},{"$f":"'Animal Balances'!BH111","v":760},{"$f":"'Animal Balances'!BI111","v":1520},{"$f":"'Animal Balances'!BJ111","v":1520},{"$f":"'Animal Balances'!BK111","v":1520},{"$f":"'Animal Balances'!BL111","v":760},{"$f":"'Animal Balances'!BM111","v":1520},{"$f":"'Animal Balances'!BN111","v":1520},{"$f":"'Animal Balances'!BO111","v":1520},{"$f":"'Animal Balances'!BP111","v":760},{"$f":"'Animal Balances'!BQ111","v":1520},{"$f":"'Animal Balances'!BR111","v":1520},{"$f":"'Animal Balances'!BS111","v":1520},{"$f":"'Animal Balances'!BT111","v":760},{"$f":"'Animal Balances'!BU111","v":1520},{"$f":"'Animal Balances'!BV111","v":1520},{"$f":"'Animal Balances'!BW111","v":1520},{"$f":"'Animal Balances'!BX111","v":760},{"$f":"'Animal Balances'!BY111","v":1520},{"$f":"'Animal Balances'!BZ111","v":1520},{"$f":"'Animal Balances'!CA111","v":1520},{"$f":"'Animal Balances'!CB111","v":760},{"$f":"'Animal Balances'!CC111","v":1520},{"$f":"'Animal Balances'!CD111","v":1520},{"$f":"'Animal Balances'!CE111","v":1520},{"$f":"'Animal Balances'!CF111","v":760},{"$f":"'Animal Balances'!CG111","v":1520},{"$f":"'Animal Balances'!CH111","v":1520},{"$f":"'Animal Balances'!CI111","v":1520},{"$f":"'Animal Balances'!CJ111","v":760},{"$f":"'Animal Balances'!CK111","v":1520},{"$f":"'Animal Balances'!CL111","v":1520},{"$f":"'Animal Balances'!CM111","v":1520},{"$f":"'Animal Balances'!CN111","v":760},{"$f":"'Animal Balances'!CO111","v":1520},{"$f":"'Animal Balances'!CP111","v":1520},{"$f":"'Animal Balances'!CQ111","v":1520},{"$f":"'Animal Balances'!CR111","v":760},{"$f":"'Animal Balances'!CS111","v":1520},{"$f":"'Animal Balances'!CT111","v":1520},{"$f":"'Animal Balances'!CU111","v":1520},{"$f":"'Animal Balances'!CV111","v":760},{"$f":"'Animal Balances'!CW111","v":1520},{"$f":"'Animal Balances'!CX111","v":1520},{"$f":"'Animal Balances'!CY111","v":1520},{"$f":"'Animal Balances'!CZ111","v":760},{"$f":"'Animal Balances'!DA111","v":1520},{"$f":"'Animal Balances'!DB111","v":1520},{"$f":"'Animal Balances'!DC111","v":1520},{"$f":"'Animal Balances'!DD111","v":760},{"$f":"'Animal Balances'!DE111","v":1520},{"$f":"'Animal Balances'!DF111","v":1520},{"$f":"'Animal Balances'!DG111","v":1520},{"$f":"'Animal Balances'!DH111","v":760},{"$f":"'Animal Balances'!DI111","v":1520},{"$f":"'Animal Balances'!DJ111","v":1520},{"$f":"'Animal Balances'!DK111","v":1520},{"$f":"'Animal Balances'!DL111","v":760},{"$f":"'Animal Balances'!DM111","v":1520},{"$f":"'Animal Balances'!DN111","v":1520},{"$f":"'Animal Balances'!DO111","v":1520},{"$f":"'Animal Balances'!DP111","v":760},{"$f":"'Animal Balances'!DQ111","v":1520},{"$f":"'Animal Balances'!DR111","v":1520},{"$f":"'Animal Balances'!DS111","v":1520},{"$f":"'Animal Balances'!DT111","v":760},{"$f":"'Animal Balances'!DU111","v":1520},{"$f":"'Animal Balances'!DV111","v":1520},{"$f":"'Animal Balances'!DW111","v":1520},{"$f":"'Animal Balances'!DX111","v":760},{"$f":"'Animal Balances'!DY111","v":1520},{"$f":"'Animal Balances'!DZ111","v":1520},{"$f":"'Animal Balances'!EA111","v":1520},{"$f":"'Animal Balances'!EB111","v":760},{"$f":"'Animal Balances'!EC111","v":1520},{"$f":"'Animal Balances'!ED111","v":1520},{"$f":"'Animal Balances'!EE111","v":1520},{"$f":"'Animal Balances'!EF111","v":760},{"$f":"'Animal Balances'!EG111","v":1520},{"$f":"'Animal Balances'!EH111","v":1520},{"$f":"'Animal Balances'!EI111","v":1520},{"$f":"'Animal Balances'!EJ111","v":760},{"$f":"'Animal Balances'!EK111","v":1520},{"$f":"'Animal Balances'!EL111","v":1520},{"$f":"'Animal Balances'!EM111","v":1520},{"$f":"'Animal Balances'!EN111","v":760},{"$f":"'Animal Balances'!EO111","v":1520},{"$f":"'Animal Balances'!EP111","v":1520},{"$f":"'Animal Balances'!EQ111","v":1520},{"$f":"'Animal Balances'!ER111","v":760},{"$f":"'Animal Balances'!ES111","v":1520},{"$f":"'Animal Balances'!ET111","v":1520},{"$f":"'Animal Balances'!EU111","v":1520},{"$f":"'Animal Balances'!EV111","v":760},{"$f":"'Animal Balances'!EW111","v":1520},{"$f":"'Animal Balances'!EX111","v":1520},{"$f":"'Animal Balances'!EY111","v":1520},{"$f":"'Animal Balances'!EZ111","v":760},{"$f":"'Animal Balances'!FA111","v":1520},{"$f":"'Animal Balances'!FB111","v":1520},{"$f":"'Animal Balances'!FC111","v":1520},{"$f":"'Animal Balances'!FD111","v":760},{"$f":"'Animal Balances'!FE111","v":1520},{"$f":"'Animal Balances'!FF111","v":1520},{"$f":"'Animal Balances'!FG111","v":1520},{"$f":"'Animal Balances'!FH111","v":760},{"$f":"'Animal Balances'!FI111","v":1520},{"$f":"'Animal Balances'!FJ111","v":1520},{"$f":"'Animal Balances'!FK111","v":1520},{"$f":"'Animal Balances'!FL111","v":760},{"$f":"'Animal Balances'!FM111","v":1520},{"$f":"'Animal Balances'!FN111","v":1520},{"$f":"'Animal Balances'!FO111","v":1520},{"$f":"'Animal Balances'!FP111","v":760},{"$f":"'Animal Balances'!FQ111","v":1520},{"$f":"'Animal Balances'!FR111","v":1520},{"$f":"'Animal Balances'!FS111","v":1520},{"$f":"'Animal Balances'!FT111","v":760},{"$f":"'Animal Balances'!FU111","v":1520},{"$f":"'Animal Balances'!FV111","v":1520},{"$f":"'Animal Balances'!FW111","v":1520},{"$f":"'Animal Balances'!FX111","v":760},{"$f":"'Animal Balances'!FY111","v":1520},{"$f":"'Animal Balances'!FZ111","v":1520},{"$f":"'Animal Balances'!GA111","v":1520},{"$f":"'Animal Balances'!GB111","v":760},{"$f":"'Animal Balances'!GC111","v":1520},{"$f":"'Animal Balances'!GD111","v":1520},{"$f":"'Animal Balances'!GE111","v":1520},{"$f":"'Animal Balances'!GF111","v":760},{"$f":"'Animal Balances'!GG111","v":1520},{"$f":"'Animal Balances'!GH111","v":1520},{"$f":"'Animal Balances'!GI111","v":1520},{"$f":"'Animal Balances'!GJ111","v":760},{"$f":"'Animal Balances'!GK111","v":1520},{"$f":"'Animal Balances'!GL111","v":1520},{"$f":"'Animal Balances'!GM111","v":1520},{"$f":"'Animal Balances'!GN111","v":760},{"$f":"'Animal Balances'!GO111","v":1520},{"$f":"'Animal Balances'!GP111","v":1520},{"$f":"'Animal Balances'!GQ111","v":1520},{"$f":"'Animal Balances'!GR111","v":760},{"$f":"GS111","v":1520},1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,{"$f":"JE111","v":1520},1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760]
[null,null,null,"Add: Exisiting Sheep"]
[null,null,null,"Add: New Acquisitions",null,{"$f":"'Animal Balances'!F90","v":1640},{"$f":"'Animal Balances'!F86","v":24},{"$f":"SUM(I107:KS107)","v":1639.9999999999995},{"$f":"IF(I2<=$G$107,$F$107/$G$107,0)*1","v":68.333333333333329},{"$f":"IF(J2<=$G$107,$F$107/$G$107,0)*1","v":68.333333333333329},68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV2<=$G$107,$F$107/$G$107,0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH2<=$G$107,$F$107/$G$107,0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT2<=$G$107,$F$107/$G$107,0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF2<=$G$107,$F$107/$G$107,0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Births",null,{"$f":"'Animal Balances'!F76","v":3},null,null,{"$f":"OFFSET(I99,0,-$F$108)*I101","v":0},{"$f":"OFFSET(J99,0,-$F$108)*J101","v":0},0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,{"$f":"OFFSET(BV99,0,-$F$108)*BV101","v":0},0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,{"$f":"OFFSET(EH99,0,-$F$108)*EH101","v":0},0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,{"$f":"OFFSET(GT99,0,-$F$108)*GT101","v":0},0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,{"$f":"OFFSET(JF99,0,-$F$108)*JF101","v":0},0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760]
[null,null,null,"Less: Slaughters",null,{"$f":"F77+1","v":7},null,null,{"$f":"IF(I2>$F$109,OFFSET(I108,0,-$F$109))*1+I107","v":68.333333333333329},{"$f":"IF(J2>$F$109,OFFSET(J108,0,-$F$109))*1+J107","v":68.333333333333329},68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,828.33333333333337,68.333333333333329,68.333333333333329,68.333333333333329,828.33333333333337,68.333333333333329,68.333333333333329,68.333333333333329,828.33333333333337,68.333333333333329,68.333333333333329,68.333333333333329,828.33333333333337,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,{"$f":"IF(BV2>$F$109,OFFSET(BV108,0,-$F$109))*1+BV107","v":0},0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,{"$f":"IF(EH2>$F$109,OFFSET(EH108,0,-$F$109))*1+EH107","v":0},0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,{"$f":"IF(GT2>$F$109,OFFSET(GT108,0,-$F$109))*1+GT107","v":0},0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,{"$f":"IF(JF2>$F$109,OFFSET(JF108,0,-$F$109))*1+JF107","v":0},0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0,0,0,760,0]
[null,null,null,"Less: Transfer to Maternal"]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I105+I106+I107+I108-I109-I110","v":0},{"$f":"J105+J106+J107+J108-J109-J110","v":0},0,0,760,760,760,760,1520.0000000000002,1520.0000000000002,1520.0000000000002,760.00000000000011,1520.0000000000002,1520.0000000000002,1520.0000000000002,760.00000000000011,1520.0000000000002,1520.0000000000002,{"$f":"AA105+AA106+AA107+AA108-AA109-AA110","v":1520.0000000000002},760.00000000000011,1520.0000000000002,1520.0000000000002,1520.0000000000002,760.00000000000011,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,{"$f":"BV105+BV106+BV107+BV108-BV109-BV110","v":1520},1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,{"$f":"EH105+EH106+EH107+EH108-EH109-EH110","v":1520},1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,{"$f":"GT105+GT106+GT107+GT108-GT109-GT110","v":1520},1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,{"$f":"JF105+JF106+JF107+JF108-JF109-JF110","v":1520},1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520,1520,1520,760,1520]
[]
[null,null,"Slaughter Adjusted for Capacity"]
[null,null,null,"Total Capacity of Abbitoir for Sheep",null,{"$f":"F80/12","v":190},null,null,{"$f":"$F$114","v":190},{"$f":"$F$114","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"$F$114","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"$F$114","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"$F$114","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"$F$114","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190]
[null,null,null,"Number Slaughtered (Min)",null,null,null,null,{"$f":"MIN(I114,I109)","v":68.333333333333329},{"$f":"MIN(J114,J109)","v":68.333333333333329},68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,190,68.333333333333329,68.333333333333329,68.333333333333329,190,68.333333333333329,68.333333333333329,68.333333333333329,190,68.333333333333329,68.333333333333329,68.333333333333329,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,{"$f":"MIN(BV114,BV109)","v":0},0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,{"$f":"MIN(EH114,EH109)","v":0},0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,{"$f":"MIN(GT114,GT109)","v":0},0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,{"$f":"MIN(JF114,JF109)","v":0},0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0,0,0,190,0]
[null,null,null,"Availabile Capacity for Deferred",null,null,null,null,{"$f":"I114-I115","v":121.66666666666667},{"$f":"J114-J115","v":121.66666666666667},121.66666666666667,121.66666666666667,121.66666666666667,121.66666666666667,121.66666666666667,121.66666666666667,121.66666666666667,121.66666666666667,121.66666666666667,0,121.66666666666667,121.66666666666667,121.66666666666667,0,121.66666666666667,121.66666666666667,121.66666666666667,0,121.66666666666667,121.66666666666667,121.66666666666667,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"BV114-BV115","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"EH114-EH115","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"GT114-GT115","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"JF114-JF115","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190]
[null,null,null,"Number Deferred",null,null,null,null,{"$f":"I109-I115","v":0},{"$f":"J109-J115","v":0},0,0,0,0,0,0,0,0,0,638.33333333333337,0,0,0,638.33333333333337,0,0,0,638.33333333333337,0,0,0,638.33333333333337,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,{"$f":"BV109-BV115","v":0},0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,{"$f":"EH109-EH115","v":0},0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,{"$f":"GT109-GT115","v":0},0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,{"$f":"JF109-JF115","v":0},0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0]
[]
[null,null,"Balance of Deferred"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H123","v":0},{"$f":"'Animal Balances'!I123","v":0},{"$f":"'Animal Balances'!J123","v":0},{"$f":"'Animal Balances'!K123","v":0},{"$f":"'Animal Balances'!L123","v":0},{"$f":"'Animal Balances'!M123","v":0},{"$f":"'Animal Balances'!N123","v":0},{"$f":"'Animal Balances'!O123","v":0},{"$f":"'Animal Balances'!P123","v":0},{"$f":"'Animal Balances'!Q123","v":0},{"$f":"'Animal Balances'!R123","v":0},{"$f":"'Animal Balances'!S123","v":0},{"$f":"'Animal Balances'!T123","v":638.33333333333337},{"$f":"'Animal Balances'!U123","v":516.66666666666674},{"$f":"'Animal Balances'!V123","v":395.00000000000006},{"$f":"'Animal Balances'!W123","v":273.33333333333337},{"$f":"'Animal Balances'!X123","v":911.66666666666674},{"$f":"'Animal Balances'!Y123","v":790.00000000000011},{"$f":"'Animal Balances'!Z123","v":668.33333333333348},{"$f":"'Animal Balances'!AA123","v":546.66666666666686},{"$f":"'Animal Balances'!AB123","v":1185.0000000000002},{"$f":"'Animal Balances'!AC123","v":1063.3333333333335},{"$f":"'Animal Balances'!AD123","v":941.66666666666686},{"$f":"'Animal Balances'!AE123","v":820.00000000000023},{"$f":"'Animal Balances'!AF123","v":1458.3333333333335},{"$f":"'Animal Balances'!AG123","v":1268.3333333333335},{"$f":"'Animal Balances'!AH123","v":1078.3333333333335},{"$f":"'Animal Balances'!AI123","v":888.33333333333348},{"$f":"'Animal Balances'!AJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!AK123","v":1268.3333333333335},{"$f":"'Animal Balances'!AL123","v":1078.3333333333335},{"$f":"'Animal Balances'!AM123","v":888.33333333333348},{"$f":"'Animal Balances'!AN123","v":1458.3333333333335},{"$f":"'Animal Balances'!AO123","v":1268.3333333333335},{"$f":"'Animal Balances'!AP123","v":1078.3333333333335},{"$f":"'Animal Balances'!AQ123","v":888.33333333333348},{"$f":"'Animal Balances'!AR123","v":1458.3333333333335},{"$f":"'Animal Balances'!AS123","v":1268.3333333333335},{"$f":"'Animal Balances'!AT123","v":1078.3333333333335},{"$f":"'Animal Balances'!AU123","v":888.33333333333348},{"$f":"'Animal Balances'!AV123","v":1458.3333333333335},{"$f":"'Animal Balances'!AW123","v":1268.3333333333335},{"$f":"'Animal Balances'!AX123","v":1078.3333333333335},{"$f":"'Animal Balances'!AY123","v":888.33333333333348},{"$f":"'Animal Balances'!AZ123","v":1458.3333333333335},{"$f":"'Animal Balances'!BA123","v":1268.3333333333335},{"$f":"'Animal Balances'!BB123","v":1078.3333333333335},{"$f":"'Animal Balances'!BC123","v":888.33333333333348},{"$f":"'Animal Balances'!BD123","v":1458.3333333333335},{"$f":"'Animal Balances'!BE123","v":1268.3333333333335},{"$f":"'Animal Balances'!BF123","v":1078.3333333333335},{"$f":"'Animal Balances'!BG123","v":888.33333333333348},{"$f":"'Animal Balances'!BH123","v":1458.3333333333335},{"$f":"'Animal Balances'!BI123","v":1268.3333333333335},{"$f":"'Animal Balances'!BJ123","v":1078.3333333333335},{"$f":"'Animal Balances'!BK123","v":888.33333333333348},{"$f":"'Animal Balances'!BL123","v":1458.3333333333335},{"$f":"'Animal Balances'!BM123","v":1268.3333333333335},{"$f":"'Animal Balances'!BN123","v":1078.3333333333335},{"$f":"'Animal Balances'!BO123","v":888.33333333333348},{"$f":"'Animal Balances'!BP123","v":1458.3333333333335},{"$f":"'Animal Balances'!BQ123","v":1268.3333333333335},{"$f":"'Animal Balances'!BR123","v":1078.3333333333335},{"$f":"'Animal Balances'!BS123","v":888.33333333333348},{"$f":"'Animal Balances'!BT123","v":1458.3333333333335},{"$f":"'Animal Balances'!BU123","v":1268.3333333333335},{"$f":"'Animal Balances'!BV123","v":1078.3333333333335},{"$f":"'Animal Balances'!BW123","v":888.33333333333348},{"$f":"'Animal Balances'!BX123","v":1458.3333333333335},{"$f":"'Animal Balances'!BY123","v":1268.3333333333335},{"$f":"'Animal Balances'!BZ123","v":1078.3333333333335},{"$f":"'Animal Balances'!CA123","v":888.33333333333348},{"$f":"'Animal Balances'!CB123","v":1458.3333333333335},{"$f":"'Animal Balances'!CC123","v":1268.3333333333335},{"$f":"'Animal Balances'!CD123","v":1078.3333333333335},{"$f":"'Animal Balances'!CE123","v":888.33333333333348},{"$f":"'Animal Balances'!CF123","v":1458.3333333333335},{"$f":"'Animal Balances'!CG123","v":1268.3333333333335},{"$f":"'Animal Balances'!CH123","v":1078.3333333333335},{"$f":"'Animal Balances'!CI123","v":888.33333333333348},{"$f":"'Animal Balances'!CJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!CK123","v":1268.3333333333335},{"$f":"'Animal Balances'!CL123","v":1078.3333333333335},{"$f":"'Animal Balances'!CM123","v":888.33333333333348},{"$f":"'Animal Balances'!CN123","v":1458.3333333333335},{"$f":"'Animal Balances'!CO123","v":1268.3333333333335},{"$f":"'Animal Balances'!CP123","v":1078.3333333333335},{"$f":"'Animal Balances'!CQ123","v":888.33333333333348},{"$f":"'Animal Balances'!CR123","v":1458.3333333333335},{"$f":"'Animal Balances'!CS123","v":1268.3333333333335},{"$f":"'Animal Balances'!CT123","v":1078.3333333333335},{"$f":"'Animal Balances'!CU123","v":888.33333333333348},{"$f":"'Animal Balances'!CV123","v":1458.3333333333335},{"$f":"'Animal Balances'!CW123","v":1268.3333333333335},{"$f":"'Animal Balances'!CX123","v":1078.3333333333335},{"$f":"'Animal Balances'!CY123","v":888.33333333333348},{"$f":"'Animal Balances'!CZ123","v":1458.3333333333335},{"$f":"'Animal Balances'!DA123","v":1268.3333333333335},{"$f":"'Animal Balances'!DB123","v":1078.3333333333335},{"$f":"'Animal Balances'!DC123","v":888.33333333333348},{"$f":"'Animal Balances'!DD123","v":1458.3333333333335},{"$f":"'Animal Balances'!DE123","v":1268.3333333333335},{"$f":"'Animal Balances'!DF123","v":1078.3333333333335},{"$f":"'Animal Balances'!DG123","v":888.33333333333348},{"$f":"'Animal Balances'!DH123","v":1458.3333333333335},{"$f":"'Animal Balances'!DI123","v":1268.3333333333335},{"$f":"'Animal Balances'!DJ123","v":1078.3333333333335},{"$f":"'Animal Balances'!DK123","v":888.33333333333348},{"$f":"'Animal Balances'!DL123","v":1458.3333333333335},{"$f":"'Animal Balances'!DM123","v":1268.3333333333335},{"$f":"'Animal Balances'!DN123","v":1078.3333333333335},{"$f":"'Animal Balances'!DO123","v":888.33333333333348},{"$f":"'Animal Balances'!DP123","v":1458.3333333333335},{"$f":"'Animal Balances'!DQ123","v":1268.3333333333335},{"$f":"'Animal Balances'!DR123","v":1078.3333333333335},{"$f":"'Animal Balances'!DS123","v":888.33333333333348},{"$f":"'Animal Balances'!DT123","v":1458.3333333333335},{"$f":"'Animal Balances'!DU123","v":1268.3333333333335},{"$f":"'Animal Balances'!DV123","v":1078.3333333333335},{"$f":"'Animal Balances'!DW123","v":888.33333333333348},{"$f":"'Animal Balances'!DX123","v":1458.3333333333335},{"$f":"'Animal Balances'!DY123","v":1268.3333333333335},{"$f":"'Animal Balances'!DZ123","v":1078.3333333333335},{"$f":"'Animal Balances'!EA123","v":888.33333333333348},{"$f":"'Animal Balances'!EB123","v":1458.3333333333335},{"$f":"'Animal Balances'!EC123","v":1268.3333333333335},{"$f":"'Animal Balances'!ED123","v":1078.3333333333335},{"$f":"'Animal Balances'!EE123","v":888.33333333333348},{"$f":"'Animal Balances'!EF123","v":1458.3333333333335},{"$f":"'Animal Balances'!EG123","v":1268.3333333333335},{"$f":"'Animal Balances'!EH123","v":1078.3333333333335},{"$f":"'Animal Balances'!EI123","v":888.33333333333348},{"$f":"'Animal Balances'!EJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!EK123","v":1268.3333333333335},{"$f":"'Animal Balances'!EL123","v":1078.3333333333335},{"$f":"'Animal Balances'!EM123","v":888.33333333333348},{"$f":"'Animal Balances'!EN123","v":1458.3333333333335},{"$f":"'Animal Balances'!EO123","v":1268.3333333333335},{"$f":"'Animal Balances'!EP123","v":1078.3333333333335},{"$f":"'Animal Balances'!EQ123","v":888.33333333333348},{"$f":"'Animal Balances'!ER123","v":1458.3333333333335},{"$f":"'Animal Balances'!ES123","v":1268.3333333333335},{"$f":"'Animal Balances'!ET123","v":1078.3333333333335},{"$f":"'Animal Balances'!EU123","v":888.33333333333348},{"$f":"'Animal Balances'!EV123","v":1458.3333333333335},{"$f":"'Animal Balances'!EW123","v":1268.3333333333335},{"$f":"'Animal Balances'!EX123","v":1078.3333333333335},{"$f":"'Animal Balances'!EY123","v":888.33333333333348},{"$f":"'Animal Balances'!EZ123","v":1458.3333333333335},{"$f":"'Animal Balances'!FA123","v":1268.3333333333335},{"$f":"'Animal Balances'!FB123","v":1078.3333333333335},{"$f":"'Animal Balances'!FC123","v":888.33333333333348},{"$f":"'Animal Balances'!FD123","v":1458.3333333333335},{"$f":"'Animal Balances'!FE123","v":1268.3333333333335},{"$f":"'Animal Balances'!FF123","v":1078.3333333333335},{"$f":"'Animal Balances'!FG123","v":888.33333333333348},{"$f":"'Animal Balances'!FH123","v":1458.3333333333335},{"$f":"'Animal Balances'!FI123","v":1268.3333333333335},{"$f":"'Animal Balances'!FJ123","v":1078.3333333333335},{"$f":"'Animal Balances'!FK123","v":888.33333333333348},{"$f":"'Animal Balances'!FL123","v":1458.3333333333335},{"$f":"'Animal Balances'!FM123","v":1268.3333333333335},{"$f":"'Animal Balances'!FN123","v":1078.3333333333335},{"$f":"'Animal Balances'!FO123","v":888.33333333333348},{"$f":"'Animal Balances'!FP123","v":1458.3333333333335},{"$f":"'Animal Balances'!FQ123","v":1268.3333333333335},{"$f":"'Animal Balances'!FR123","v":1078.3333333333335},{"$f":"'Animal Balances'!FS123","v":888.33333333333348},{"$f":"'Animal Balances'!FT123","v":1458.3333333333335},{"$f":"'Animal Balances'!FU123","v":1268.3333333333335},{"$f":"'Animal Balances'!FV123","v":1078.3333333333335},{"$f":"'Animal Balances'!FW123","v":888.33333333333348},{"$f":"'Animal Balances'!FX123","v":1458.3333333333335},{"$f":"'Animal Balances'!FY123","v":1268.3333333333335},{"$f":"'Animal Balances'!FZ123","v":1078.3333333333335},{"$f":"'Animal Balances'!GA123","v":888.33333333333348},{"$f":"'Animal Balances'!GB123","v":1458.3333333333335},{"$f":"'Animal Balances'!GC123","v":1268.3333333333335},{"$f":"'Animal Balances'!GD123","v":1078.3333333333335},{"$f":"'Animal Balances'!GE123","v":888.33333333333348},{"$f":"'Animal Balances'!GF123","v":1458.3333333333335},{"$f":"'Animal Balances'!GG123","v":1268.3333333333335},{"$f":"'Animal Balances'!GH123","v":1078.3333333333335},{"$f":"'Animal Balances'!GI123","v":888.33333333333348},{"$f":"'Animal Balances'!GJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!GK123","v":1268.3333333333335},{"$f":"'Animal Balances'!GL123","v":1078.3333333333335},{"$f":"'Animal Balances'!GM123","v":888.33333333333348},{"$f":"'Animal Balances'!GN123","v":1458.3333333333335},{"$f":"'Animal Balances'!GO123","v":1268.3333333333335},{"$f":"'Animal Balances'!GP123","v":1078.3333333333335},{"$f":"'Animal Balances'!GQ123","v":888.33333333333348},{"$f":"'Animal Balances'!GR123","v":1458.3333333333335},{"$f":"GS123","v":1268.3333333333335},1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,{"$f":"JE123","v":1268.3333333333335},1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335]
[null,null,null,"Add: Deferred",null,null,null,null,{"$f":"'Animal Balances'!I117","v":0},{"$f":"'Animal Balances'!J117","v":0},{"$f":"'Animal Balances'!K117","v":0},{"$f":"'Animal Balances'!L117","v":0},{"$f":"'Animal Balances'!M117","v":0},{"$f":"'Animal Balances'!N117","v":0},{"$f":"'Animal Balances'!O117","v":0},{"$f":"'Animal Balances'!P117","v":0},{"$f":"'Animal Balances'!Q117","v":0},{"$f":"'Animal Balances'!R117","v":0},{"$f":"'Animal Balances'!S117","v":0},{"$f":"'Animal Balances'!T117","v":638.33333333333337},{"$f":"'Animal Balances'!U117","v":0},{"$f":"'Animal Balances'!V117","v":0},{"$f":"'Animal Balances'!W117","v":0},{"$f":"'Animal Balances'!X117","v":638.33333333333337},{"$f":"'Animal Balances'!Y117","v":0},{"$f":"'Animal Balances'!Z117","v":0},{"$f":"'Animal Balances'!AA117","v":0},{"$f":"'Animal Balances'!AB117","v":638.33333333333337},{"$f":"'Animal Balances'!AC117","v":0},{"$f":"'Animal Balances'!AD117","v":0},{"$f":"'Animal Balances'!AE117","v":0},{"$f":"'Animal Balances'!AF117","v":638.33333333333337},{"$f":"'Animal Balances'!AG117","v":0},{"$f":"'Animal Balances'!AH117","v":0},{"$f":"'Animal Balances'!AI117","v":0},{"$f":"'Animal Balances'!AJ117","v":570},{"$f":"'Animal Balances'!AK117","v":0},{"$f":"'Animal Balances'!AL117","v":0},{"$f":"'Animal Balances'!AM117","v":0},{"$f":"'Animal Balances'!AN117","v":570},{"$f":"'Animal Balances'!AO117","v":0},{"$f":"'Animal Balances'!AP117","v":0},{"$f":"'Animal Balances'!AQ117","v":0},{"$f":"'Animal Balances'!AR117","v":570},{"$f":"'Animal Balances'!AS117","v":0},{"$f":"'Animal Balances'!AT117","v":0},{"$f":"'Animal Balances'!AU117","v":0},{"$f":"'Animal Balances'!AV117","v":570},{"$f":"'Animal Balances'!AW117","v":0},{"$f":"'Animal Balances'!AX117","v":0},{"$f":"'Animal Balances'!AY117","v":0},{"$f":"'Animal Balances'!AZ117","v":570},{"$f":"'Animal Balances'!BA117","v":0},{"$f":"'Animal Balances'!BB117","v":0},{"$f":"'Animal Balances'!BC117","v":0},{"$f":"'Animal Balances'!BD117","v":570},{"$f":"'Animal Balances'!BE117","v":0},{"$f":"'Animal Balances'!BF117","v":0},{"$f":"'Animal Balances'!BG117","v":0},{"$f":"'Animal Balances'!BH117","v":570},{"$f":"'Animal Balances'!BI117","v":0},{"$f":"'Animal Balances'!BJ117","v":0},{"$f":"'Animal Balances'!BK117","v":0},{"$f":"'Animal Balances'!BL117","v":570},{"$f":"'Animal Balances'!BM117","v":0},{"$f":"'Animal Balances'!BN117","v":0},{"$f":"'Animal Balances'!BO117","v":0},{"$f":"'Animal Balances'!BP117","v":570},{"$f":"'Animal Balances'!BQ117","v":0},{"$f":"'Animal Balances'!BR117","v":0},{"$f":"'Animal Balances'!BS117","v":0},{"$f":"'Animal Balances'!BT117","v":570},{"$f":"'Animal Balances'!BU117","v":0},{"$f":"'Animal Balances'!BV117","v":0},{"$f":"'Animal Balances'!BW117","v":0},{"$f":"'Animal Balances'!BX117","v":570},{"$f":"'Animal Balances'!BY117","v":0},{"$f":"'Animal Balances'!BZ117","v":0},{"$f":"'Animal Balances'!CA117","v":0},{"$f":"'Animal Balances'!CB117","v":570},{"$f":"'Animal Balances'!CC117","v":0},{"$f":"'Animal Balances'!CD117","v":0},{"$f":"'Animal Balances'!CE117","v":0},{"$f":"'Animal Balances'!CF117","v":570},{"$f":"'Animal Balances'!CG117","v":0},{"$f":"'Animal Balances'!CH117","v":0},{"$f":"'Animal Balances'!CI117","v":0},{"$f":"'Animal Balances'!CJ117","v":570},{"$f":"'Animal Balances'!CK117","v":0},{"$f":"'Animal Balances'!CL117","v":0},{"$f":"'Animal Balances'!CM117","v":0},{"$f":"'Animal Balances'!CN117","v":570},{"$f":"'Animal Balances'!CO117","v":0},{"$f":"'Animal Balances'!CP117","v":0},{"$f":"'Animal Balances'!CQ117","v":0},{"$f":"'Animal Balances'!CR117","v":570},{"$f":"'Animal Balances'!CS117","v":0},{"$f":"'Animal Balances'!CT117","v":0},{"$f":"'Animal Balances'!CU117","v":0},{"$f":"'Animal Balances'!CV117","v":570},{"$f":"'Animal Balances'!CW117","v":0},{"$f":"'Animal Balances'!CX117","v":0},{"$f":"'Animal Balances'!CY117","v":0},{"$f":"'Animal Balances'!CZ117","v":570},{"$f":"'Animal Balances'!DA117","v":0},{"$f":"'Animal Balances'!DB117","v":0},{"$f":"'Animal Balances'!DC117","v":0},{"$f":"'Animal Balances'!DD117","v":570},{"$f":"'Animal Balances'!DE117","v":0},{"$f":"'Animal Balances'!DF117","v":0},{"$f":"'Animal Balances'!DG117","v":0},{"$f":"'Animal Balances'!DH117","v":570},{"$f":"'Animal Balances'!DI117","v":0},{"$f":"'Animal Balances'!DJ117","v":0},{"$f":"'Animal Balances'!DK117","v":0},{"$f":"'Animal Balances'!DL117","v":570},{"$f":"'Animal Balances'!DM117","v":0},{"$f":"'Animal Balances'!DN117","v":0},{"$f":"'Animal Balances'!DO117","v":0},{"$f":"'Animal Balances'!DP117","v":570},{"$f":"'Animal Balances'!DQ117","v":0},{"$f":"'Animal Balances'!DR117","v":0},{"$f":"'Animal Balances'!DS117","v":0},{"$f":"'Animal Balances'!DT117","v":570},{"$f":"'Animal Balances'!DU117","v":0},{"$f":"'Animal Balances'!DV117","v":0},{"$f":"'Animal Balances'!DW117","v":0},{"$f":"'Animal Balances'!DX117","v":570},{"$f":"'Animal Balances'!DY117","v":0},{"$f":"'Animal Balances'!DZ117","v":0},{"$f":"'Animal Balances'!EA117","v":0},{"$f":"'Animal Balances'!EB117","v":570},{"$f":"'Animal Balances'!EC117","v":0},{"$f":"'Animal Balances'!ED117","v":0},{"$f":"'Animal Balances'!EE117","v":0},{"$f":"'Animal Balances'!EF117","v":570},{"$f":"'Animal Balances'!EG117","v":0},{"$f":"'Animal Balances'!EH117","v":0},{"$f":"'Animal Balances'!EI117","v":0},{"$f":"'Animal Balances'!EJ117","v":570},{"$f":"'Animal Balances'!EK117","v":0},{"$f":"'Animal Balances'!EL117","v":0},{"$f":"'Animal Balances'!EM117","v":0},{"$f":"'Animal Balances'!EN117","v":570},{"$f":"'Animal Balances'!EO117","v":0},{"$f":"'Animal Balances'!EP117","v":0},{"$f":"'Animal Balances'!EQ117","v":0},{"$f":"'Animal Balances'!ER117","v":570},{"$f":"'Animal Balances'!ES117","v":0},{"$f":"'Animal Balances'!ET117","v":0},{"$f":"'Animal Balances'!EU117","v":0},{"$f":"'Animal Balances'!EV117","v":570},{"$f":"'Animal Balances'!EW117","v":0},{"$f":"'Animal Balances'!EX117","v":0},{"$f":"'Animal Balances'!EY117","v":0},{"$f":"'Animal Balances'!EZ117","v":570},{"$f":"'Animal Balances'!FA117","v":0},{"$f":"'Animal Balances'!FB117","v":0},{"$f":"'Animal Balances'!FC117","v":0},{"$f":"'Animal Balances'!FD117","v":570},{"$f":"'Animal Balances'!FE117","v":0},{"$f":"'Animal Balances'!FF117","v":0},{"$f":"'Animal Balances'!FG117","v":0},{"$f":"'Animal Balances'!FH117","v":570},{"$f":"'Animal Balances'!FI117","v":0},{"$f":"'Animal Balances'!FJ117","v":0},{"$f":"'Animal Balances'!FK117","v":0},{"$f":"'Animal Balances'!FL117","v":570},{"$f":"'Animal Balances'!FM117","v":0},{"$f":"'Animal Balances'!FN117","v":0},{"$f":"'Animal Balances'!FO117","v":0},{"$f":"'Animal Balances'!FP117","v":570},{"$f":"'Animal Balances'!FQ117","v":0},{"$f":"'Animal Balances'!FR117","v":0},{"$f":"'Animal Balances'!FS117","v":0},{"$f":"'Animal Balances'!FT117","v":570},{"$f":"'Animal Balances'!FU117","v":0},{"$f":"'Animal Balances'!FV117","v":0},{"$f":"'Animal Balances'!FW117","v":0},{"$f":"'Animal Balances'!FX117","v":570},{"$f":"'Animal Balances'!FY117","v":0},{"$f":"'Animal Balances'!FZ117","v":0},{"$f":"'Animal Balances'!GA117","v":0},{"$f":"'Animal Balances'!GB117","v":570},{"$f":"'Animal Balances'!GC117","v":0},{"$f":"'Animal Balances'!GD117","v":0},{"$f":"'Animal Balances'!GE117","v":0},{"$f":"'Animal Balances'!GF117","v":570},{"$f":"'Animal Balances'!GG117","v":0},{"$f":"'Animal Balances'!GH117","v":0},{"$f":"'Animal Balances'!GI117","v":0},{"$f":"'Animal Balances'!GJ117","v":570},{"$f":"'Animal Balances'!GK117","v":0},{"$f":"'Animal Balances'!GL117","v":0},{"$f":"'Animal Balances'!GM117","v":0},{"$f":"'Animal Balances'!GN117","v":570},{"$f":"'Animal Balances'!GO117","v":0},{"$f":"'Animal Balances'!GP117","v":0},{"$f":"'Animal Balances'!GQ117","v":0},{"$f":"'Animal Balances'!GR117","v":570},{"$f":"'Animal Balances'!GS117","v":0},{"$f":"GT117","v":0},0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,{"$f":"JF117","v":0},0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0,0,0,570,0]
[null,null,null,"Less: Deferred Slaughtered",null,null,null,null,{"$f":"MIN(I120,I116)","v":0},{"$f":"MIN(J120,J116)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(U120,U116)","v":121.66666666666667},121.66666666666667,121.66666666666667,0,121.66666666666667,121.66666666666667,121.66666666666667,0,121.66666666666667,121.66666666666667,121.66666666666667,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"MIN(BV120,BV116)","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"MIN(EH120,EH116)","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"MIN(GT120,GT116)","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,{"$f":"MIN(JF120,JF116)","v":190},190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190,190,190,0,190]
[null,null,null,"Closing Balance ",null,null,null,null,{"$f":"I120+I121-I122","v":0},{"$f":"J120+J121-J122","v":0},0,0,0,0,0,0,0,0,0,638.33333333333337,516.66666666666674,395.00000000000006,273.33333333333337,911.66666666666674,790.00000000000011,668.33333333333348,546.66666666666686,1185.0000000000002,1063.3333333333335,941.66666666666686,820.00000000000023,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,{"$f":"BV120+BV121-BV122","v":1078.3333333333335},888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,{"$f":"EH120+EH121-EH122","v":1078.3333333333335},888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,{"$f":"GT120+GT121-GT122","v":1078.3333333333335},888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,{"$f":"JF120+JF121-JF122","v":1078.3333333333335},888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335]
[]
[]
[null,null,null,"Terminal Balance of Sheep Adjusted for Deferred",null,null,null,null,{"$f":"I123+I111","v":0},{"$f":"J123+J111","v":0},0,0,760,760,760,760,1520.0000000000002,1520.0000000000002,1520.0000000000002,1398.3333333333335,2036.666666666667,1915.0000000000002,1793.3333333333335,1671.666666666667,2310.0000000000005,2188.3333333333339,2066.666666666667,1945.0000000000005,2583.3333333333339,2461.666666666667,2340.0000000000005,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,{"$f":"BV123+BV111","v":2598.3333333333335},2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,{"$f":"EH123+EH111","v":2598.3333333333335},2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,{"$f":"GT123+GT111","v":2598.3333333333335},2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,{"$f":"JF123+JF111","v":2598.3333333333335},2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335,2598.3333333333335,2408.3333333333335,2218.3333333333335,2788.3333333333335]
[null,null,null,"Over Capacity of Cows and Bulls",null,null,null,null,{"$f":"'Animal Balances'!I123","v":0},{"$f":"'Animal Balances'!J123","v":0},{"$f":"'Animal Balances'!K123","v":0},{"$f":"'Animal Balances'!L123","v":0},{"$f":"'Animal Balances'!M123","v":0},{"$f":"'Animal Balances'!N123","v":0},{"$f":"'Animal Balances'!O123","v":0},{"$f":"'Animal Balances'!P123","v":0},{"$f":"'Animal Balances'!Q123","v":0},{"$f":"'Animal Balances'!R123","v":0},{"$f":"'Animal Balances'!S123","v":0},{"$f":"'Animal Balances'!T123","v":638.33333333333337},{"$f":"'Animal Balances'!U123","v":516.66666666666674},{"$f":"'Animal Balances'!V123","v":395.00000000000006},{"$f":"'Animal Balances'!W123","v":273.33333333333337},{"$f":"'Animal Balances'!X123","v":911.66666666666674},{"$f":"'Animal Balances'!Y123","v":790.00000000000011},{"$f":"'Animal Balances'!Z123","v":668.33333333333348},{"$f":"'Animal Balances'!AA123","v":546.66666666666686},{"$f":"'Animal Balances'!AB123","v":1185.0000000000002},{"$f":"'Animal Balances'!AC123","v":1063.3333333333335},{"$f":"'Animal Balances'!AD123","v":941.66666666666686},{"$f":"'Animal Balances'!AE123","v":820.00000000000023},{"$f":"'Animal Balances'!AF123","v":1458.3333333333335},{"$f":"'Animal Balances'!AG123","v":1268.3333333333335},{"$f":"'Animal Balances'!AH123","v":1078.3333333333335},{"$f":"'Animal Balances'!AI123","v":888.33333333333348},{"$f":"'Animal Balances'!AJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!AK123","v":1268.3333333333335},{"$f":"'Animal Balances'!AL123","v":1078.3333333333335},{"$f":"'Animal Balances'!AM123","v":888.33333333333348},{"$f":"'Animal Balances'!AN123","v":1458.3333333333335},{"$f":"'Animal Balances'!AO123","v":1268.3333333333335},{"$f":"'Animal Balances'!AP123","v":1078.3333333333335},{"$f":"'Animal Balances'!AQ123","v":888.33333333333348},{"$f":"'Animal Balances'!AR123","v":1458.3333333333335},{"$f":"'Animal Balances'!AS123","v":1268.3333333333335},{"$f":"'Animal Balances'!AT123","v":1078.3333333333335},{"$f":"'Animal Balances'!AU123","v":888.33333333333348},{"$f":"'Animal Balances'!AV123","v":1458.3333333333335},{"$f":"'Animal Balances'!AW123","v":1268.3333333333335},{"$f":"'Animal Balances'!AX123","v":1078.3333333333335},{"$f":"'Animal Balances'!AY123","v":888.33333333333348},{"$f":"'Animal Balances'!AZ123","v":1458.3333333333335},{"$f":"'Animal Balances'!BA123","v":1268.3333333333335},{"$f":"'Animal Balances'!BB123","v":1078.3333333333335},{"$f":"'Animal Balances'!BC123","v":888.33333333333348},{"$f":"'Animal Balances'!BD123","v":1458.3333333333335},{"$f":"'Animal Balances'!BE123","v":1268.3333333333335},{"$f":"'Animal Balances'!BF123","v":1078.3333333333335},{"$f":"'Animal Balances'!BG123","v":888.33333333333348},{"$f":"'Animal Balances'!BH123","v":1458.3333333333335},{"$f":"'Animal Balances'!BI123","v":1268.3333333333335},{"$f":"'Animal Balances'!BJ123","v":1078.3333333333335},{"$f":"'Animal Balances'!BK123","v":888.33333333333348},{"$f":"'Animal Balances'!BL123","v":1458.3333333333335},{"$f":"'Animal Balances'!BM123","v":1268.3333333333335},{"$f":"'Animal Balances'!BN123","v":1078.3333333333335},{"$f":"'Animal Balances'!BO123","v":888.33333333333348},{"$f":"'Animal Balances'!BP123","v":1458.3333333333335},{"$f":"'Animal Balances'!BQ123","v":1268.3333333333335},{"$f":"'Animal Balances'!BR123","v":1078.3333333333335},{"$f":"'Animal Balances'!BS123","v":888.33333333333348},{"$f":"'Animal Balances'!BT123","v":1458.3333333333335},{"$f":"'Animal Balances'!BU123","v":1268.3333333333335},{"$f":"'Animal Balances'!BV123","v":1078.3333333333335},{"$f":"'Animal Balances'!BW123","v":888.33333333333348},{"$f":"'Animal Balances'!BX123","v":1458.3333333333335},{"$f":"'Animal Balances'!BY123","v":1268.3333333333335},{"$f":"'Animal Balances'!BZ123","v":1078.3333333333335},{"$f":"'Animal Balances'!CA123","v":888.33333333333348},{"$f":"'Animal Balances'!CB123","v":1458.3333333333335},{"$f":"'Animal Balances'!CC123","v":1268.3333333333335},{"$f":"'Animal Balances'!CD123","v":1078.3333333333335},{"$f":"'Animal Balances'!CE123","v":888.33333333333348},{"$f":"'Animal Balances'!CF123","v":1458.3333333333335},{"$f":"'Animal Balances'!CG123","v":1268.3333333333335},{"$f":"'Animal Balances'!CH123","v":1078.3333333333335},{"$f":"'Animal Balances'!CI123","v":888.33333333333348},{"$f":"'Animal Balances'!CJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!CK123","v":1268.3333333333335},{"$f":"'Animal Balances'!CL123","v":1078.3333333333335},{"$f":"'Animal Balances'!CM123","v":888.33333333333348},{"$f":"'Animal Balances'!CN123","v":1458.3333333333335},{"$f":"'Animal Balances'!CO123","v":1268.3333333333335},{"$f":"'Animal Balances'!CP123","v":1078.3333333333335},{"$f":"'Animal Balances'!CQ123","v":888.33333333333348},{"$f":"'Animal Balances'!CR123","v":1458.3333333333335},{"$f":"'Animal Balances'!CS123","v":1268.3333333333335},{"$f":"'Animal Balances'!CT123","v":1078.3333333333335},{"$f":"'Animal Balances'!CU123","v":888.33333333333348},{"$f":"'Animal Balances'!CV123","v":1458.3333333333335},{"$f":"'Animal Balances'!CW123","v":1268.3333333333335},{"$f":"'Animal Balances'!CX123","v":1078.3333333333335},{"$f":"'Animal Balances'!CY123","v":888.33333333333348},{"$f":"'Animal Balances'!CZ123","v":1458.3333333333335},{"$f":"'Animal Balances'!DA123","v":1268.3333333333335},{"$f":"'Animal Balances'!DB123","v":1078.3333333333335},{"$f":"'Animal Balances'!DC123","v":888.33333333333348},{"$f":"'Animal Balances'!DD123","v":1458.3333333333335},{"$f":"'Animal Balances'!DE123","v":1268.3333333333335},{"$f":"'Animal Balances'!DF123","v":1078.3333333333335},{"$f":"'Animal Balances'!DG123","v":888.33333333333348},{"$f":"'Animal Balances'!DH123","v":1458.3333333333335},{"$f":"'Animal Balances'!DI123","v":1268.3333333333335},{"$f":"'Animal Balances'!DJ123","v":1078.3333333333335},{"$f":"'Animal Balances'!DK123","v":888.33333333333348},{"$f":"'Animal Balances'!DL123","v":1458.3333333333335},{"$f":"'Animal Balances'!DM123","v":1268.3333333333335},{"$f":"'Animal Balances'!DN123","v":1078.3333333333335},{"$f":"'Animal Balances'!DO123","v":888.33333333333348},{"$f":"'Animal Balances'!DP123","v":1458.3333333333335},{"$f":"'Animal Balances'!DQ123","v":1268.3333333333335},{"$f":"'Animal Balances'!DR123","v":1078.3333333333335},{"$f":"'Animal Balances'!DS123","v":888.33333333333348},{"$f":"'Animal Balances'!DT123","v":1458.3333333333335},{"$f":"'Animal Balances'!DU123","v":1268.3333333333335},{"$f":"'Animal Balances'!DV123","v":1078.3333333333335},{"$f":"'Animal Balances'!DW123","v":888.33333333333348},{"$f":"'Animal Balances'!DX123","v":1458.3333333333335},{"$f":"'Animal Balances'!DY123","v":1268.3333333333335},{"$f":"'Animal Balances'!DZ123","v":1078.3333333333335},{"$f":"'Animal Balances'!EA123","v":888.33333333333348},{"$f":"'Animal Balances'!EB123","v":1458.3333333333335},{"$f":"'Animal Balances'!EC123","v":1268.3333333333335},{"$f":"'Animal Balances'!ED123","v":1078.3333333333335},{"$f":"'Animal Balances'!EE123","v":888.33333333333348},{"$f":"'Animal Balances'!EF123","v":1458.3333333333335},{"$f":"'Animal Balances'!EG123","v":1268.3333333333335},{"$f":"'Animal Balances'!EH123","v":1078.3333333333335},{"$f":"'Animal Balances'!EI123","v":888.33333333333348},{"$f":"'Animal Balances'!EJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!EK123","v":1268.3333333333335},{"$f":"'Animal Balances'!EL123","v":1078.3333333333335},{"$f":"'Animal Balances'!EM123","v":888.33333333333348},{"$f":"'Animal Balances'!EN123","v":1458.3333333333335},{"$f":"'Animal Balances'!EO123","v":1268.3333333333335},{"$f":"'Animal Balances'!EP123","v":1078.3333333333335},{"$f":"'Animal Balances'!EQ123","v":888.33333333333348},{"$f":"'Animal Balances'!ER123","v":1458.3333333333335},{"$f":"'Animal Balances'!ES123","v":1268.3333333333335},{"$f":"'Animal Balances'!ET123","v":1078.3333333333335},{"$f":"'Animal Balances'!EU123","v":888.33333333333348},{"$f":"'Animal Balances'!EV123","v":1458.3333333333335},{"$f":"'Animal Balances'!EW123","v":1268.3333333333335},{"$f":"'Animal Balances'!EX123","v":1078.3333333333335},{"$f":"'Animal Balances'!EY123","v":888.33333333333348},{"$f":"'Animal Balances'!EZ123","v":1458.3333333333335},{"$f":"'Animal Balances'!FA123","v":1268.3333333333335},{"$f":"'Animal Balances'!FB123","v":1078.3333333333335},{"$f":"'Animal Balances'!FC123","v":888.33333333333348},{"$f":"'Animal Balances'!FD123","v":1458.3333333333335},{"$f":"'Animal Balances'!FE123","v":1268.3333333333335},{"$f":"'Animal Balances'!FF123","v":1078.3333333333335},{"$f":"'Animal Balances'!FG123","v":888.33333333333348},{"$f":"'Animal Balances'!FH123","v":1458.3333333333335},{"$f":"'Animal Balances'!FI123","v":1268.3333333333335},{"$f":"'Animal Balances'!FJ123","v":1078.3333333333335},{"$f":"'Animal Balances'!FK123","v":888.33333333333348},{"$f":"'Animal Balances'!FL123","v":1458.3333333333335},{"$f":"'Animal Balances'!FM123","v":1268.3333333333335},{"$f":"'Animal Balances'!FN123","v":1078.3333333333335},{"$f":"'Animal Balances'!FO123","v":888.33333333333348},{"$f":"'Animal Balances'!FP123","v":1458.3333333333335},{"$f":"'Animal Balances'!FQ123","v":1268.3333333333335},{"$f":"'Animal Balances'!FR123","v":1078.3333333333335},{"$f":"'Animal Balances'!FS123","v":888.33333333333348},{"$f":"'Animal Balances'!FT123","v":1458.3333333333335},{"$f":"'Animal Balances'!FU123","v":1268.3333333333335},{"$f":"'Animal Balances'!FV123","v":1078.3333333333335},{"$f":"'Animal Balances'!FW123","v":888.33333333333348},{"$f":"'Animal Balances'!FX123","v":1458.3333333333335},{"$f":"'Animal Balances'!FY123","v":1268.3333333333335},{"$f":"'Animal Balances'!FZ123","v":1078.3333333333335},{"$f":"'Animal Balances'!GA123","v":888.33333333333348},{"$f":"'Animal Balances'!GB123","v":1458.3333333333335},{"$f":"'Animal Balances'!GC123","v":1268.3333333333335},{"$f":"'Animal Balances'!GD123","v":1078.3333333333335},{"$f":"'Animal Balances'!GE123","v":888.33333333333348},{"$f":"'Animal Balances'!GF123","v":1458.3333333333335},{"$f":"'Animal Balances'!GG123","v":1268.3333333333335},{"$f":"'Animal Balances'!GH123","v":1078.3333333333335},{"$f":"'Animal Balances'!GI123","v":888.33333333333348},{"$f":"'Animal Balances'!GJ123","v":1458.3333333333335},{"$f":"'Animal Balances'!GK123","v":1268.3333333333335},{"$f":"'Animal Balances'!GL123","v":1078.3333333333335},{"$f":"'Animal Balances'!GM123","v":888.33333333333348},{"$f":"'Animal Balances'!GN123","v":1458.3333333333335},{"$f":"'Animal Balances'!GO123","v":1268.3333333333335},{"$f":"'Animal Balances'!GP123","v":1078.3333333333335},{"$f":"'Animal Balances'!GQ123","v":888.33333333333348},{"$f":"'Animal Balances'!GR123","v":1458.3333333333335},{"$f":"'Animal Balances'!GS123","v":1268.3333333333335},{"$f":"GT123","v":1078.3333333333335},888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,{"$f":"JF123","v":1078.3333333333335},888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335,1078.3333333333335,888.33333333333348,1458.3333333333335,1268.3333333333335]
[null,null,null,"Final Lamb Slaughtered",null,null,null,null,{"$f":"I109-I121+I122","v":68.333333333333329},{"$f":"J109-J121+J122","v":68.333333333333329},68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,68.333333333333329,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"BV109-BV121+BV122","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"EH109-EH121+EH122","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"GT109-GT121+GT122","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,{"$f":"JF109-JF121+JF122","v":190},190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190,190]
[]
["Goats"]
[null,null,"Insemination Month 1",null,"Month",1]
[null,null,"Insemination Month 2",null,"Month",5]
[null,null,"Insemination Month 3",null,"Month",9]
[null,null,"Insemination Month 4"]
[null,null,null,"Total Months of Insemination","Count",{"$f":"COUNT(F131:F134)","v":3}]
[]
[null,null,"Number of Goats per Insemination",null,"Number",1]
[null,null,"Percent of Impregnations in Insemiation Month",null,"%",1]
[]
[null,null,"Pregancy Period",null,"Month",{"$f":"Assumptions!F26","v":3}]
[null,null,"Birth until Slaughter for Termination Goat",null,"Month",{"$f":"Assumptions!F34","v":6}]
[null,null,"Births per Goat per Year",null,"Number",{"$f":"Assumptions!F41","v":3}]
[]
[null,null,"Capacity of Abbitoir - Goats",null,"Number/Year",{"$f":"Assumptions!H48","v":4560}]
[null,null,"Required Maternal Goats",null,"Number",{"$f":"F144/F142","v":1520}]
[]
[null,null,"Total Number of Existing Goats",null,"Number",{"$f":"Assumptions!F12","v":900}]
[null,null,"Existing Goats for Maternal Breeding",null,"Number",{"$f":"'Animal Balances'!F147","v":900}]
[null,null,"Existing Goats for Termination",null,"Number",{"$f":"F147-F148","v":0}]
[null,null,"Timing of Existing Goats for Termination",null,"Month",24]
[]
[null,null,"Total Goats Purchased",null,"Number",{"$f":"Assumptions!F19","v":4000}]
[null,null,"Maternal Goats Purchased",null,"Number",{"$f":"F145-F147","v":620}]
[null,null,"Goats Purchased for Termination",null,"Number",{"$f":"F152-F153","v":3380}]
[]
[null,null,"Maternal Breed Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H162","v":0},{"$f":"'Animal Balances'!I162","v":1520},{"$f":"'Animal Balances'!J162","v":1520},{"$f":"'Animal Balances'!K162","v":1520},{"$f":"'Animal Balances'!L162","v":1520},{"$f":"'Animal Balances'!M162","v":1520},{"$f":"'Animal Balances'!N162","v":1520},{"$f":"'Animal Balances'!O162","v":1520},{"$f":"'Animal Balances'!P162","v":1520},{"$f":"'Animal Balances'!Q162","v":1520},{"$f":"'Animal Balances'!R162","v":1520},{"$f":"'Animal Balances'!S162","v":1520},{"$f":"'Animal Balances'!T162","v":1520},{"$f":"'Animal Balances'!U162","v":1520},{"$f":"'Animal Balances'!V162","v":1520},{"$f":"'Animal Balances'!W162","v":1520},{"$f":"'Animal Balances'!X162","v":1520},{"$f":"'Animal Balances'!Y162","v":1520},{"$f":"'Animal Balances'!Z162","v":1520},{"$f":"'Animal Balances'!AA162","v":1520},{"$f":"'Animal Balances'!AB162","v":1520},{"$f":"'Animal Balances'!AC162","v":1520},{"$f":"'Animal Balances'!AD162","v":1520},{"$f":"'Animal Balances'!AE162","v":1520},{"$f":"'Animal Balances'!AF162","v":1520},{"$f":"'Animal Balances'!AG162","v":1520},{"$f":"'Animal Balances'!AH162","v":1520},{"$f":"'Animal Balances'!AI162","v":1520},{"$f":"'Animal Balances'!AJ162","v":1520},{"$f":"'Animal Balances'!AK162","v":1520},{"$f":"'Animal Balances'!AL162","v":1520},{"$f":"'Animal Balances'!AM162","v":1520},{"$f":"'Animal Balances'!AN162","v":1520},{"$f":"'Animal Balances'!AO162","v":1520},{"$f":"'Animal Balances'!AP162","v":1520},{"$f":"'Animal Balances'!AQ162","v":1520},{"$f":"'Animal Balances'!AR162","v":1520},{"$f":"'Animal Balances'!AS162","v":1520},{"$f":"'Animal Balances'!AT162","v":1520},{"$f":"'Animal Balances'!AU162","v":1520},{"$f":"'Animal Balances'!AV162","v":1520},{"$f":"'Animal Balances'!AW162","v":1520},{"$f":"'Animal Balances'!AX162","v":1520},{"$f":"'Animal Balances'!AY162","v":1520},{"$f":"'Animal Balances'!AZ162","v":1520},{"$f":"'Animal Balances'!BA162","v":1520},{"$f":"'Animal Balances'!BB162","v":1520},{"$f":"'Animal Balances'!BC162","v":1520},{"$f":"'Animal Balances'!BD162","v":1520},{"$f":"'Animal Balances'!BE162","v":1520},{"$f":"'Animal Balances'!BF162","v":1520},{"$f":"'Animal Balances'!BG162","v":1520},{"$f":"'Animal Balances'!BH162","v":1520},{"$f":"'Animal Balances'!BI162","v":1520},{"$f":"'Animal Balances'!BJ162","v":1520},{"$f":"'Animal Balances'!BK162","v":1520},{"$f":"'Animal Balances'!BL162","v":1520},{"$f":"'Animal Balances'!BM162","v":1520},{"$f":"'Animal Balances'!BN162","v":1520},{"$f":"'Animal Balances'!BO162","v":1520},{"$f":"'Animal Balances'!BP162","v":1520},{"$f":"'Animal Balances'!BQ162","v":1520},{"$f":"'Animal Balances'!BR162","v":1520},{"$f":"'Animal Balances'!BS162","v":1520},{"$f":"'Animal Balances'!BT162","v":1520},{"$f":"'Animal Balances'!BU162","v":1520},{"$f":"'Animal Balances'!BV162","v":1520},{"$f":"'Animal Balances'!BW162","v":1520},{"$f":"'Animal Balances'!BX162","v":1520},{"$f":"'Animal Balances'!BY162","v":1520},{"$f":"'Animal Balances'!BZ162","v":1520},{"$f":"'Animal Balances'!CA162","v":1520},{"$f":"'Animal Balances'!CB162","v":1520},{"$f":"'Animal Balances'!CC162","v":1520},{"$f":"'Animal Balances'!CD162","v":1520},{"$f":"'Animal Balances'!CE162","v":1520},{"$f":"'Animal Balances'!CF162","v":1520},{"$f":"'Animal Balances'!CG162","v":1520},{"$f":"'Animal Balances'!CH162","v":1520},{"$f":"'Animal Balances'!CI162","v":1520},{"$f":"'Animal Balances'!CJ162","v":1520},{"$f":"'Animal Balances'!CK162","v":1520},{"$f":"'Animal Balances'!CL162","v":1520},{"$f":"'Animal Balances'!CM162","v":1520},{"$f":"'Animal Balances'!CN162","v":1520},{"$f":"'Animal Balances'!CO162","v":1520},{"$f":"'Animal Balances'!CP162","v":1520},{"$f":"'Animal Balances'!CQ162","v":1520},{"$f":"'Animal Balances'!CR162","v":1520},{"$f":"'Animal Balances'!CS162","v":1520},{"$f":"'Animal Balances'!CT162","v":1520},{"$f":"'Animal Balances'!CU162","v":1520},{"$f":"'Animal Balances'!CV162","v":1520},{"$f":"'Animal Balances'!CW162","v":1520},{"$f":"'Animal Balances'!CX162","v":1520},{"$f":"'Animal Balances'!CY162","v":1520},{"$f":"'Animal Balances'!CZ162","v":1520},{"$f":"'Animal Balances'!DA162","v":1520},{"$f":"'Animal Balances'!DB162","v":1520},{"$f":"'Animal Balances'!DC162","v":1520},{"$f":"'Animal Balances'!DD162","v":1520},{"$f":"'Animal Balances'!DE162","v":1520},{"$f":"'Animal Balances'!DF162","v":1520},{"$f":"'Animal Balances'!DG162","v":1520},{"$f":"'Animal Balances'!DH162","v":1520},{"$f":"'Animal Balances'!DI162","v":1520},{"$f":"'Animal Balances'!DJ162","v":1520},{"$f":"'Animal Balances'!DK162","v":1520},{"$f":"'Animal Balances'!DL162","v":1520},{"$f":"'Animal Balances'!DM162","v":1520},{"$f":"'Animal Balances'!DN162","v":1520},{"$f":"'Animal Balances'!DO162","v":1520},{"$f":"'Animal Balances'!DP162","v":1520},{"$f":"'Animal Balances'!DQ162","v":1520},{"$f":"'Animal Balances'!DR162","v":1520},{"$f":"'Animal Balances'!DS162","v":1520},{"$f":"'Animal Balances'!DT162","v":1520},{"$f":"'Animal Balances'!DU162","v":1520},{"$f":"'Animal Balances'!DV162","v":1520},{"$f":"'Animal Balances'!DW162","v":1520},{"$f":"'Animal Balances'!DX162","v":1520},{"$f":"'Animal Balances'!DY162","v":1520},{"$f":"'Animal Balances'!DZ162","v":1520},{"$f":"'Animal Balances'!EA162","v":1520},{"$f":"'Animal Balances'!EB162","v":1520},{"$f":"'Animal Balances'!EC162","v":1520},{"$f":"'Animal Balances'!ED162","v":1520},{"$f":"'Animal Balances'!EE162","v":1520},{"$f":"'Animal Balances'!EF162","v":1520},{"$f":"'Animal Balances'!EG162","v":1520},{"$f":"'Animal Balances'!EH162","v":1520},{"$f":"'Animal Balances'!EI162","v":1520},{"$f":"'Animal Balances'!EJ162","v":1520},{"$f":"'Animal Balances'!EK162","v":1520},{"$f":"'Animal Balances'!EL162","v":1520},{"$f":"'Animal Balances'!EM162","v":1520},{"$f":"'Animal Balances'!EN162","v":1520},{"$f":"'Animal Balances'!EO162","v":1520},{"$f":"'Animal Balances'!EP162","v":1520},{"$f":"'Animal Balances'!EQ162","v":1520},{"$f":"'Animal Balances'!ER162","v":1520},{"$f":"'Animal Balances'!ES162","v":1520},{"$f":"'Animal Balances'!ET162","v":1520},{"$f":"'Animal Balances'!EU162","v":1520},{"$f":"'Animal Balances'!EV162","v":1520},{"$f":"'Animal Balances'!EW162","v":1520},{"$f":"'Animal Balances'!EX162","v":1520},{"$f":"'Animal Balances'!EY162","v":1520},{"$f":"'Animal Balances'!EZ162","v":1520},{"$f":"'Animal Balances'!FA162","v":1520},{"$f":"'Animal Balances'!FB162","v":1520},{"$f":"'Animal Balances'!FC162","v":1520},{"$f":"'Animal Balances'!FD162","v":1520},{"$f":"'Animal Balances'!FE162","v":1520},{"$f":"'Animal Balances'!FF162","v":1520},{"$f":"'Animal Balances'!FG162","v":1520},{"$f":"'Animal Balances'!FH162","v":1520},{"$f":"'Animal Balances'!FI162","v":1520},{"$f":"'Animal Balances'!FJ162","v":1520},{"$f":"'Animal Balances'!FK162","v":1520},{"$f":"'Animal Balances'!FL162","v":1520},{"$f":"'Animal Balances'!FM162","v":1520},{"$f":"'Animal Balances'!FN162","v":1520},{"$f":"'Animal Balances'!FO162","v":1520},{"$f":"'Animal Balances'!FP162","v":1520},{"$f":"'Animal Balances'!FQ162","v":1520},{"$f":"'Animal Balances'!FR162","v":1520},{"$f":"'Animal Balances'!FS162","v":1520},{"$f":"'Animal Balances'!FT162","v":1520},{"$f":"'Animal Balances'!FU162","v":1520},{"$f":"'Animal Balances'!FV162","v":1520},{"$f":"'Animal Balances'!FW162","v":1520},{"$f":"'Animal Balances'!FX162","v":1520},{"$f":"'Animal Balances'!FY162","v":1520},{"$f":"'Animal Balances'!FZ162","v":1520},{"$f":"'Animal Balances'!GA162","v":1520},{"$f":"'Animal Balances'!GB162","v":1520},{"$f":"'Animal Balances'!GC162","v":1520},{"$f":"'Animal Balances'!GD162","v":1520},{"$f":"'Animal Balances'!GE162","v":1520},{"$f":"'Animal Balances'!GF162","v":1520},{"$f":"'Animal Balances'!GG162","v":1520},{"$f":"'Animal Balances'!GH162","v":1520},{"$f":"'Animal Balances'!GI162","v":1520},{"$f":"'Animal Balances'!GJ162","v":1520},{"$f":"'Animal Balances'!GK162","v":1520},{"$f":"'Animal Balances'!GL162","v":1520},{"$f":"'Animal Balances'!GM162","v":1520},{"$f":"'Animal Balances'!GN162","v":1520},{"$f":"'Animal Balances'!GO162","v":1520},{"$f":"'Animal Balances'!GP162","v":1520},{"$f":"'Animal Balances'!GQ162","v":1520},{"$f":"'Animal Balances'!GR162","v":1520},{"$f":"GS162","v":1520},1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,{"$f":"JE162","v":1520},1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520]
[null,null,null,"Add: Maternal Cows from Existing Herd",null,{"$f":"'Animal Balances'!F148","v":900},null,null,{"$f":"'Animal Balances'!F158","v":900}]
[null,null,null,"Add: Maternal Cows from Acquisitions",null,{"$f":"'Animal Balances'!F153","v":620},null,null,{"$f":"'Animal Balances'!F159","v":620}]
[null,null,null,"Add: Cows Replaced from New Calfs"]
[null,null,null,"Less: Maternal Cows Slaughtered"]
[null,null,null,"Closing Balance for Feeding",null,null,null,null,{"$f":"I157+I158+I159+I160-I161","v":1520},{"$f":"J157+J158+J159+J160-J161","v":1520},1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,{"$f":"BV157+BV158+BV159+BV160-BV161","v":1520},1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,{"$f":"EH157+EH158+EH159+EH160-EH161","v":1520},1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,{"$f":"GT157+GT158+GT159+GT160-GT161","v":1520},1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,{"$f":"JF157+JF158+JF159+JF160-JF161","v":1520},1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520,1520]
[]
[null,null,null,"Goats Inseminated Flag",{"$f":"'Animal Balances'!F131","v":1},{"$f":"'Animal Balances'!F132","v":5},{"$f":"'Animal Balances'!F133","v":9},null,{"$f":"OR(I4=$E$164,I4=$F$164,I4=$G$164)","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,{"$f":"OR(BU4=$E$164,BU4=$F$164,BU4=$G$164)","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,{"$f":"OR(EG4=$E$164,EG4=$F$164,EG4=$G$164)","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,{"$f":"OR(GS4=$E$164,GS4=$F$164,GS4=$G$164)","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,{"$f":"OR(JE4=$E$164,JE4=$F$164,JE4=$G$164)","v":true},false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true,false,false,false,true]
[null,null,null,"Goats Made Pregnant",null,null,null,null,{"$f":"I164*I162","v":1520},{"$f":"J164*J162","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"BV164*BV162","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"EH164*EH162","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"GT164*GT162","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"JF164*JF162","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520]
[]
[null,null,"Terminal Breeds Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H174","v":0},{"$f":"'Animal Balances'!I174","v":0},{"$f":"'Animal Balances'!J174","v":0},{"$f":"'Animal Balances'!K174","v":0},{"$f":"'Animal Balances'!L174","v":1520},{"$f":"'Animal Balances'!M174","v":1520},{"$f":"'Animal Balances'!N174","v":1520},{"$f":"'Animal Balances'!O174","v":1520},{"$f":"'Animal Balances'!P174","v":3039.9999999999995},{"$f":"'Animal Balances'!Q174","v":3039.9999999999995},{"$f":"'Animal Balances'!R174","v":3039.9999999999995},{"$f":"'Animal Balances'!S174","v":1519.9999999999998},{"$f":"'Animal Balances'!T174","v":3039.9999999999995},{"$f":"'Animal Balances'!U174","v":3039.9999999999995},{"$f":"'Animal Balances'!V174","v":3039.9999999999995},{"$f":"'Animal Balances'!W174","v":1519.9999999999998},{"$f":"'Animal Balances'!X174","v":3039.9999999999995},{"$f":"'Animal Balances'!Y174","v":3039.9999999999995},{"$f":"'Animal Balances'!Z174","v":3039.9999999999995},{"$f":"'Animal Balances'!AA174","v":1519.9999999999998},{"$f":"'Animal Balances'!AB174","v":3039.9999999999995},{"$f":"'Animal Balances'!AC174","v":3039.9999999999995},{"$f":"'Animal Balances'!AD174","v":3039.9999999999995},{"$f":"'Animal Balances'!AE174","v":1519.9999999999998},{"$f":"'Animal Balances'!AF174","v":3039.9999999999995},{"$f":"'Animal Balances'!AG174","v":3039.9999999999995},{"$f":"'Animal Balances'!AH174","v":3039.9999999999995},{"$f":"'Animal Balances'!AI174","v":1519.9999999999995},{"$f":"'Animal Balances'!AJ174","v":3039.9999999999995},{"$f":"'Animal Balances'!AK174","v":3039.9999999999995},{"$f":"'Animal Balances'!AL174","v":3039.9999999999995},{"$f":"'Animal Balances'!AM174","v":1519.9999999999995},{"$f":"'Animal Balances'!AN174","v":3039.9999999999995},{"$f":"'Animal Balances'!AO174","v":3039.9999999999995},{"$f":"'Animal Balances'!AP174","v":3039.9999999999995},{"$f":"'Animal Balances'!AQ174","v":1519.9999999999995},{"$f":"'Animal Balances'!AR174","v":3039.9999999999995},{"$f":"'Animal Balances'!AS174","v":3039.9999999999995},{"$f":"'Animal Balances'!AT174","v":3039.9999999999995},{"$f":"'Animal Balances'!AU174","v":1519.9999999999995},{"$f":"'Animal Balances'!AV174","v":3039.9999999999995},{"$f":"'Animal Balances'!AW174","v":3039.9999999999995},{"$f":"'Animal Balances'!AX174","v":3039.9999999999995},{"$f":"'Animal Balances'!AY174","v":1519.9999999999995},{"$f":"'Animal Balances'!AZ174","v":3039.9999999999995},{"$f":"'Animal Balances'!BA174","v":3039.9999999999995},{"$f":"'Animal Balances'!BB174","v":3039.9999999999995},{"$f":"'Animal Balances'!BC174","v":1519.9999999999995},{"$f":"'Animal Balances'!BD174","v":3039.9999999999995},{"$f":"'Animal Balances'!BE174","v":3039.9999999999995},{"$f":"'Animal Balances'!BF174","v":3039.9999999999995},{"$f":"'Animal Balances'!BG174","v":1519.9999999999995},{"$f":"'Animal Balances'!BH174","v":3039.9999999999995},{"$f":"'Animal Balances'!BI174","v":3039.9999999999995},{"$f":"'Animal Balances'!BJ174","v":3039.9999999999995},{"$f":"'Animal Balances'!BK174","v":1519.9999999999995},{"$f":"'Animal Balances'!BL174","v":3039.9999999999995},{"$f":"'Animal Balances'!BM174","v":3039.9999999999995},{"$f":"'Animal Balances'!BN174","v":3039.9999999999995},{"$f":"'Animal Balances'!BO174","v":1519.9999999999995},{"$f":"'Animal Balances'!BP174","v":3039.9999999999995},{"$f":"'Animal Balances'!BQ174","v":3039.9999999999995},{"$f":"'Animal Balances'!BR174","v":3039.9999999999995},{"$f":"'Animal Balances'!BS174","v":1519.9999999999995},{"$f":"'Animal Balances'!BT174","v":3039.9999999999995},{"$f":"'Animal Balances'!BU174","v":3039.9999999999995},{"$f":"'Animal Balances'!BV174","v":3039.9999999999995},{"$f":"'Animal Balances'!BW174","v":1519.9999999999995},{"$f":"'Animal Balances'!BX174","v":3039.9999999999995},{"$f":"'Animal Balances'!BY174","v":3039.9999999999995},{"$f":"'Animal Balances'!BZ174","v":3039.9999999999995},{"$f":"'Animal Balances'!CA174","v":1519.9999999999995},{"$f":"'Animal Balances'!CB174","v":3039.9999999999995},{"$f":"'Animal Balances'!CC174","v":3039.9999999999995},{"$f":"'Animal Balances'!CD174","v":3039.9999999999995},{"$f":"'Animal Balances'!CE174","v":1519.9999999999995},{"$f":"'Animal Balances'!CF174","v":3039.9999999999995},{"$f":"'Animal Balances'!CG174","v":3039.9999999999995},{"$f":"'Animal Balances'!CH174","v":3039.9999999999995},{"$f":"'Animal Balances'!CI174","v":1519.9999999999995},{"$f":"'Animal Balances'!CJ174","v":3039.9999999999995},{"$f":"'Animal Balances'!CK174","v":3039.9999999999995},{"$f":"'Animal Balances'!CL174","v":3039.9999999999995},{"$f":"'Animal Balances'!CM174","v":1519.9999999999995},{"$f":"'Animal Balances'!CN174","v":3039.9999999999995},{"$f":"'Animal Balances'!CO174","v":3039.9999999999995},{"$f":"'Animal Balances'!CP174","v":3039.9999999999995},{"$f":"'Animal Balances'!CQ174","v":1519.9999999999995},{"$f":"'Animal Balances'!CR174","v":3039.9999999999995},{"$f":"'Animal Balances'!CS174","v":3039.9999999999995},{"$f":"'Animal Balances'!CT174","v":3039.9999999999995},{"$f":"'Animal Balances'!CU174","v":1519.9999999999995},{"$f":"'Animal Balances'!CV174","v":3039.9999999999995},{"$f":"'Animal Balances'!CW174","v":3039.9999999999995},{"$f":"'Animal Balances'!CX174","v":3039.9999999999995},{"$f":"'Animal Balances'!CY174","v":1519.9999999999995},{"$f":"'Animal Balances'!CZ174","v":3039.9999999999995},{"$f":"'Animal Balances'!DA174","v":3039.9999999999995},{"$f":"'Animal Balances'!DB174","v":3039.9999999999995},{"$f":"'Animal Balances'!DC174","v":1519.9999999999995},{"$f":"'Animal Balances'!DD174","v":3039.9999999999995},{"$f":"'Animal Balances'!DE174","v":3039.9999999999995},{"$f":"'Animal Balances'!DF174","v":3039.9999999999995},{"$f":"'Animal Balances'!DG174","v":1519.9999999999995},{"$f":"'Animal Balances'!DH174","v":3039.9999999999995},{"$f":"'Animal Balances'!DI174","v":3039.9999999999995},{"$f":"'Animal Balances'!DJ174","v":3039.9999999999995},{"$f":"'Animal Balances'!DK174","v":1519.9999999999995},{"$f":"'Animal Balances'!DL174","v":3039.9999999999995},{"$f":"'Animal Balances'!DM174","v":3039.9999999999995},{"$f":"'Animal Balances'!DN174","v":3039.9999999999995},{"$f":"'Animal Balances'!DO174","v":1519.9999999999995},{"$f":"'Animal Balances'!DP174","v":3039.9999999999995},{"$f":"'Animal Balances'!DQ174","v":3039.9999999999995},{"$f":"'Animal Balances'!DR174","v":3039.9999999999995},{"$f":"'Animal Balances'!DS174","v":1519.9999999999995},{"$f":"'Animal Balances'!DT174","v":3039.9999999999995},{"$f":"'Animal Balances'!DU174","v":3039.9999999999995},{"$f":"'Animal Balances'!DV174","v":3039.9999999999995},{"$f":"'Animal Balances'!DW174","v":1519.9999999999995},{"$f":"'Animal Balances'!DX174","v":3039.9999999999995},{"$f":"'Animal Balances'!DY174","v":3039.9999999999995},{"$f":"'Animal Balances'!DZ174","v":3039.9999999999995},{"$f":"'Animal Balances'!EA174","v":1519.9999999999995},{"$f":"'Animal Balances'!EB174","v":3039.9999999999995},{"$f":"'Animal Balances'!EC174","v":3039.9999999999995},{"$f":"'Animal Balances'!ED174","v":3039.9999999999995},{"$f":"'Animal Balances'!EE174","v":1519.9999999999995},{"$f":"'Animal Balances'!EF174","v":3039.9999999999995},{"$f":"'Animal Balances'!EG174","v":3039.9999999999995},{"$f":"'Animal Balances'!EH174","v":3039.9999999999995},{"$f":"'Animal Balances'!EI174","v":1519.9999999999995},{"$f":"'Animal Balances'!EJ174","v":3039.9999999999995},{"$f":"'Animal Balances'!EK174","v":3039.9999999999995},{"$f":"'Animal Balances'!EL174","v":3039.9999999999995},{"$f":"'Animal Balances'!EM174","v":1519.9999999999995},{"$f":"'Animal Balances'!EN174","v":3039.9999999999995},{"$f":"'Animal Balances'!EO174","v":3039.9999999999995},{"$f":"'Animal Balances'!EP174","v":3039.9999999999995},{"$f":"'Animal Balances'!EQ174","v":1519.9999999999995},{"$f":"'Animal Balances'!ER174","v":3039.9999999999995},{"$f":"'Animal Balances'!ES174","v":3039.9999999999995},{"$f":"'Animal Balances'!ET174","v":3039.9999999999995},{"$f":"'Animal Balances'!EU174","v":1519.9999999999995},{"$f":"'Animal Balances'!EV174","v":3039.9999999999995},{"$f":"'Animal Balances'!EW174","v":3039.9999999999995},{"$f":"'Animal Balances'!EX174","v":3039.9999999999995},{"$f":"'Animal Balances'!EY174","v":1519.9999999999995},{"$f":"'Animal Balances'!EZ174","v":3039.9999999999995},{"$f":"'Animal Balances'!FA174","v":3039.9999999999995},{"$f":"'Animal Balances'!FB174","v":3039.9999999999995},{"$f":"'Animal Balances'!FC174","v":1519.9999999999995},{"$f":"'Animal Balances'!FD174","v":3039.9999999999995},{"$f":"'Animal Balances'!FE174","v":3039.9999999999995},{"$f":"'Animal Balances'!FF174","v":3039.9999999999995},{"$f":"'Animal Balances'!FG174","v":1519.9999999999995},{"$f":"'Animal Balances'!FH174","v":3039.9999999999995},{"$f":"'Animal Balances'!FI174","v":3039.9999999999995},{"$f":"'Animal Balances'!FJ174","v":3039.9999999999995},{"$f":"'Animal Balances'!FK174","v":1519.9999999999995},{"$f":"'Animal Balances'!FL174","v":3039.9999999999995},{"$f":"'Animal Balances'!FM174","v":3039.9999999999995},{"$f":"'Animal Balances'!FN174","v":3039.9999999999995},{"$f":"'Animal Balances'!FO174","v":1519.9999999999995},{"$f":"'Animal Balances'!FP174","v":3039.9999999999995},{"$f":"'Animal Balances'!FQ174","v":3039.9999999999995},{"$f":"'Animal Balances'!FR174","v":3039.9999999999995},{"$f":"'Animal Balances'!FS174","v":1519.9999999999995},{"$f":"'Animal Balances'!FT174","v":3039.9999999999995},{"$f":"'Animal Balances'!FU174","v":3039.9999999999995},{"$f":"'Animal Balances'!FV174","v":3039.9999999999995},{"$f":"'Animal Balances'!FW174","v":1519.9999999999995},{"$f":"'Animal Balances'!FX174","v":3039.9999999999995},{"$f":"'Animal Balances'!FY174","v":3039.9999999999995},{"$f":"'Animal Balances'!FZ174","v":3039.9999999999995},{"$f":"'Animal Balances'!GA174","v":1519.9999999999995},{"$f":"'Animal Balances'!GB174","v":3039.9999999999995},{"$f":"'Animal Balances'!GC174","v":3039.9999999999995},{"$f":"'Animal Balances'!GD174","v":3039.9999999999995},{"$f":"'Animal Balances'!GE174","v":1519.9999999999995},{"$f":"'Animal Balances'!GF174","v":3039.9999999999995},{"$f":"'Animal Balances'!GG174","v":3039.9999999999995},{"$f":"'Animal Balances'!GH174","v":3039.9999999999995},{"$f":"'Animal Balances'!GI174","v":1519.9999999999995},{"$f":"'Animal Balances'!GJ174","v":3039.9999999999995},{"$f":"'Animal Balances'!GK174","v":3039.9999999999995},{"$f":"'Animal Balances'!GL174","v":3039.9999999999995},{"$f":"'Animal Balances'!GM174","v":1519.9999999999995},{"$f":"'Animal Balances'!GN174","v":3039.9999999999995},{"$f":"'Animal Balances'!GO174","v":3039.9999999999995},{"$f":"'Animal Balances'!GP174","v":3039.9999999999995},{"$f":"'Animal Balances'!GQ174","v":1519.9999999999995},{"$f":"'Animal Balances'!GR174","v":3039.9999999999995},{"$f":"GS174","v":3039.9999999999995},3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,{"$f":"JE174","v":3039.9999999999995},3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995]
[null,null,null,"Add: Exisiting Goats",null,{"$f":"'Animal Balances'!F149","v":0},null,null,{"$f":"'Animal Balances'!F169","v":0},{"$f":"'Animal Balances'!G169","v":0},{"$f":"'Animal Balances'!H169","v":0},{"$f":"'Animal Balances'!I169","v":0},{"$f":"'Animal Balances'!J169","v":0},{"$f":"'Animal Balances'!K169","v":0},{"$f":"'Animal Balances'!L169","v":0},{"$f":"'Animal Balances'!M169","v":0},{"$f":"'Animal Balances'!N169","v":0},{"$f":"'Animal Balances'!O169","v":0},{"$f":"'Animal Balances'!P169","v":0},{"$f":"'Animal Balances'!Q169","v":0},{"$f":"'Animal Balances'!R169","v":0},{"$f":"'Animal Balances'!S169","v":0},{"$f":"'Animal Balances'!T169","v":0},{"$f":"'Animal Balances'!U169","v":0},{"$f":"'Animal Balances'!V169","v":0},{"$f":"'Animal Balances'!W169","v":0},{"$f":"'Animal Balances'!X169","v":0},{"$f":"'Animal Balances'!Y169","v":0},{"$f":"'Animal Balances'!Z169","v":0},{"$f":"'Animal Balances'!AA169","v":0},{"$f":"'Animal Balances'!AB169","v":0},{"$f":"'Animal Balances'!AC169","v":0},{"$f":"'Animal Balances'!AD169","v":0},{"$f":"'Animal Balances'!AE169","v":0},{"$f":"'Animal Balances'!AF169","v":0},{"$f":"'Animal Balances'!AG169","v":0},{"$f":"'Animal Balances'!AH169","v":0},{"$f":"'Animal Balances'!AI169","v":0},{"$f":"'Animal Balances'!AJ169","v":0},{"$f":"'Animal Balances'!AK169","v":0},{"$f":"'Animal Balances'!AL169","v":0},{"$f":"'Animal Balances'!AM169","v":0},{"$f":"'Animal Balances'!AN169","v":0},{"$f":"'Animal Balances'!AO169","v":0},{"$f":"'Animal Balances'!AP169","v":0},{"$f":"'Animal Balances'!AQ169","v":0},{"$f":"'Animal Balances'!AR169","v":0},{"$f":"'Animal Balances'!AS169","v":0},{"$f":"'Animal Balances'!AT169","v":0},{"$f":"'Animal Balances'!AU169","v":0},{"$f":"'Animal Balances'!AV169","v":0},{"$f":"'Animal Balances'!AW169","v":0},{"$f":"'Animal Balances'!AX169","v":0},{"$f":"'Animal Balances'!AY169","v":0},{"$f":"'Animal Balances'!AZ169","v":0},{"$f":"'Animal Balances'!BA169","v":0},{"$f":"'Animal Balances'!BB169","v":0},{"$f":"'Animal Balances'!BC169","v":0},{"$f":"'Animal Balances'!BD169","v":0},{"$f":"'Animal Balances'!BE169","v":0},{"$f":"'Animal Balances'!BF169","v":0},{"$f":"'Animal Balances'!BG169","v":0},{"$f":"'Animal Balances'!BH169","v":0},{"$f":"'Animal Balances'!BI169","v":0},{"$f":"'Animal Balances'!BJ169","v":0},{"$f":"'Animal Balances'!BK169","v":0},{"$f":"'Animal Balances'!BL169","v":0},{"$f":"'Animal Balances'!BM169","v":0},{"$f":"'Animal Balances'!BN169","v":0},{"$f":"'Animal Balances'!BO169","v":0},{"$f":"'Animal Balances'!BP169","v":0},{"$f":"'Animal Balances'!BQ169","v":0},{"$f":"'Animal Balances'!BR169","v":0},{"$f":"'Animal Balances'!BS169","v":0},{"$f":"'Animal Balances'!BT169","v":0},{"$f":"'Animal Balances'!BU169","v":0},{"$f":"'Animal Balances'!BV169","v":0},{"$f":"'Animal Balances'!BW169","v":0},{"$f":"'Animal Balances'!BX169","v":0},{"$f":"'Animal Balances'!BY169","v":0},{"$f":"'Animal Balances'!BZ169","v":0},{"$f":"'Animal Balances'!CA169","v":0},{"$f":"'Animal Balances'!CB169","v":0},{"$f":"'Animal Balances'!CC169","v":0},{"$f":"'Animal Balances'!CD169","v":0},{"$f":"'Animal Balances'!CE169","v":0},{"$f":"'Animal Balances'!CF169","v":0},{"$f":"'Animal Balances'!CG169","v":0},{"$f":"'Animal Balances'!CH169","v":0},{"$f":"'Animal Balances'!CI169","v":0},{"$f":"'Animal Balances'!CJ169","v":0},{"$f":"'Animal Balances'!CK169","v":0},{"$f":"'Animal Balances'!CL169","v":0},{"$f":"'Animal Balances'!CM169","v":0},{"$f":"'Animal Balances'!CN169","v":0},{"$f":"'Animal Balances'!CO169","v":0},{"$f":"'Animal Balances'!CP169","v":0},{"$f":"'Animal Balances'!CQ169","v":0},{"$f":"'Animal Balances'!CR169","v":0},{"$f":"'Animal Balances'!CS169","v":0},{"$f":"'Animal Balances'!CT169","v":0},{"$f":"'Animal Balances'!CU169","v":0},{"$f":"'Animal Balances'!CV169","v":0},{"$f":"'Animal Balances'!CW169","v":0},{"$f":"'Animal Balances'!CX169","v":0},{"$f":"'Animal Balances'!CY169","v":0},{"$f":"'Animal Balances'!CZ169","v":0},{"$f":"'Animal Balances'!DA169","v":0},{"$f":"'Animal Balances'!DB169","v":0},{"$f":"'Animal Balances'!DC169","v":0},{"$f":"'Animal Balances'!DD169","v":0},{"$f":"'Animal Balances'!DE169","v":0},{"$f":"'Animal Balances'!DF169","v":0},{"$f":"'Animal Balances'!DG169","v":0},{"$f":"'Animal Balances'!DH169","v":0},{"$f":"'Animal Balances'!DI169","v":0},{"$f":"'Animal Balances'!DJ169","v":0},{"$f":"'Animal Balances'!DK169","v":0},{"$f":"'Animal Balances'!DL169","v":0},{"$f":"'Animal Balances'!DM169","v":0},{"$f":"'Animal Balances'!DN169","v":0},{"$f":"'Animal Balances'!DO169","v":0},{"$f":"'Animal Balances'!DP169","v":0},{"$f":"'Animal Balances'!DQ169","v":0},{"$f":"'Animal Balances'!DR169","v":0},{"$f":"'Animal Balances'!DS169","v":0},{"$f":"'Animal Balances'!DT169","v":0},{"$f":"'Animal Balances'!DU169","v":0},{"$f":"'Animal Balances'!DV169","v":0},{"$f":"'Animal Balances'!DW169","v":0},{"$f":"'Animal Balances'!DX169","v":0},{"$f":"'Animal Balances'!DY169","v":0},{"$f":"'Animal Balances'!DZ169","v":0},{"$f":"'Animal Balances'!EA169","v":0},{"$f":"'Animal Balances'!EB169","v":0},{"$f":"'Animal Balances'!EC169","v":0},{"$f":"'Animal Balances'!ED169","v":0},{"$f":"'Animal Balances'!EE169","v":0},{"$f":"'Animal Balances'!EF169","v":0},{"$f":"'Animal Balances'!EG169","v":0},{"$f":"'Animal Balances'!EH169","v":0},{"$f":"'Animal Balances'!EI169","v":0},{"$f":"'Animal Balances'!EJ169","v":0},{"$f":"'Animal Balances'!EK169","v":0},{"$f":"'Animal Balances'!EL169","v":0},{"$f":"'Animal Balances'!EM169","v":0},{"$f":"'Animal Balances'!EN169","v":0},{"$f":"'Animal Balances'!EO169","v":0},{"$f":"'Animal Balances'!EP169","v":0},{"$f":"'Animal Balances'!EQ169","v":0},{"$f":"'Animal Balances'!ER169","v":0},{"$f":"'Animal Balances'!ES169","v":0},{"$f":"'Animal Balances'!ET169","v":0},{"$f":"'Animal Balances'!EU169","v":0},{"$f":"'Animal Balances'!EV169","v":0},{"$f":"'Animal Balances'!EW169","v":0},{"$f":"'Animal Balances'!EX169","v":0},{"$f":"'Animal Balances'!EY169","v":0},{"$f":"'Animal Balances'!EZ169","v":0},{"$f":"'Animal Balances'!FA169","v":0},{"$f":"'Animal Balances'!FB169","v":0},{"$f":"'Animal Balances'!FC169","v":0},{"$f":"'Animal Balances'!FD169","v":0},{"$f":"'Animal Balances'!FE169","v":0},{"$f":"'Animal Balances'!FF169","v":0},{"$f":"'Animal Balances'!FG169","v":0},{"$f":"'Animal Balances'!FH169","v":0},{"$f":"'Animal Balances'!FI169","v":0},{"$f":"'Animal Balances'!FJ169","v":0},{"$f":"'Animal Balances'!FK169","v":0},{"$f":"'Animal Balances'!FL169","v":0},{"$f":"'Animal Balances'!FM169","v":0},{"$f":"'Animal Balances'!FN169","v":0},{"$f":"'Animal Balances'!FO169","v":0},{"$f":"'Animal Balances'!FP169","v":0},{"$f":"'Animal Balances'!FQ169","v":0},{"$f":"'Animal Balances'!FR169","v":0},{"$f":"'Animal Balances'!FS169","v":0},{"$f":"'Animal Balances'!FT169","v":0},{"$f":"'Animal Balances'!FU169","v":0},{"$f":"'Animal Balances'!FV169","v":0},{"$f":"'Animal Balances'!FW169","v":0},{"$f":"'Animal Balances'!FX169","v":0},{"$f":"'Animal Balances'!FY169","v":0},{"$f":"'Animal Balances'!FZ169","v":0},{"$f":"'Animal Balances'!GA169","v":0},{"$f":"'Animal Balances'!GB169","v":0},{"$f":"'Animal Balances'!GC169","v":0},{"$f":"'Animal Balances'!GD169","v":0},{"$f":"'Animal Balances'!GE169","v":0},{"$f":"'Animal Balances'!GF169","v":0},{"$f":"'Animal Balances'!GG169","v":0},{"$f":"'Animal Balances'!GH169","v":0},{"$f":"'Animal Balances'!GI169","v":0},{"$f":"'Animal Balances'!GJ169","v":0},{"$f":"'Animal Balances'!GK169","v":0},{"$f":"'Animal Balances'!GL169","v":0},{"$f":"'Animal Balances'!GM169","v":0},{"$f":"'Animal Balances'!GN169","v":0},{"$f":"'Animal Balances'!GO169","v":0},{"$f":"'Animal Balances'!GP169","v":0},{"$f":"GQ169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: New Acquisitions",null,{"$f":"'Animal Balances'!F154","v":3380},{"$f":"'Animal Balances'!F150","v":24},null,{"$f":"IF(I2<=$G$170,$F$170/$G$170)*1","v":140.83333333333334},140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU2<=$G$170,$F$170/$G$170)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG2<=$G$170,$F$170/$G$170)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GS2<=$G$170,$F$170/$G$170)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JE2<=$G$170,$F$170/$G$170)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Births",null,{"$f":"'Animal Balances'!F140","v":3},null,null,{"$f":"IF(I2>$F$171,OFFSET(I165,0,-$F$171))*1","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"IF(BU2>$F$171,OFFSET(BU165,0,-$F$171))*1","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"IF(EG2>$F$171,OFFSET(EG165,0,-$F$171))*1","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"IF(GS2>$F$171,OFFSET(GS165,0,-$F$171))*1","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,{"$f":"IF(JE2>$F$171,OFFSET(JE165,0,-$F$171))*1","v":0},0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0]
[null,null,null,"Less: Slaughters",null,{"$f":"F141+1","v":7},null,null,{"$f":"IF(I2>$F$172,OFFSET(I171,0,-$F$172))*1+I170","v":140.83333333333334},{"$f":"IF(J2>$F$172,OFFSET(J171,0,-$F$172))*1+J170","v":140.83333333333334},140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,1660.8333333333333,140.83333333333334,140.83333333333334,140.83333333333334,1660.8333333333333,140.83333333333334,140.83333333333334,140.83333333333334,1660.8333333333333,140.83333333333334,140.83333333333334,140.83333333333334,1660.8333333333333,140.83333333333334,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,{"$f":"IF(BV2>$F$172,OFFSET(BV171,0,-$F$172))*1+BV170","v":0},1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,{"$f":"IF(EH2>$F$172,OFFSET(EH171,0,-$F$172))*1+EH170","v":0},1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,{"$f":"IF(GT2>$F$172,OFFSET(GT171,0,-$F$172))*1+GT170","v":0},1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,{"$f":"IF(JF2>$F$172,OFFSET(JF171,0,-$F$172))*1+JF170","v":0},1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0,0,1520,0,0]
[null,null,null,"Less: Transfer to Maternal"]
[null,null,null,"Closing Balance for Feeding",null,null,null,null,{"$f":"I168+I169+I170+I171-I172-I173","v":0},{"$f":"J168+J169+J170+J171-J172-J173","v":0},0,1520,1520,1520,1520,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999998,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999998,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999998,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999998,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,{"$f":"BV168+BV169+BV170+BV171-BV172-BV173","v":3039.9999999999995},1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,{"$f":"EH168+EH169+EH170+EH171-EH172-EH173","v":3039.9999999999995},1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,{"$f":"GT168+GT169+GT170+GT171-GT172-GT173","v":3039.9999999999995},1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,{"$f":"JF168+JF169+JF170+JF171-JF172-JF173","v":3039.9999999999995},1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995,3039.9999999999995,1519.9999999999995,3039.9999999999995,3039.9999999999995]
[]
[null,null,"Slaughter Adjusted for Capacity"]
[null,null,null,"Total Capacity of Abbitoir for Goats",null,{"$f":"F144/12","v":380},null,null,{"$f":"$F$177","v":380},{"$f":"$F$177","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$177","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$177","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$177","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"$F$177","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380]
[null,null,null,"Number Slaughtered (Min)",null,null,null,null,{"$f":"MIN(I177,I172)","v":140.83333333333334},{"$f":"MIN(J177,J172)","v":140.83333333333334},140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,380,140.83333333333334,140.83333333333334,140.83333333333334,380,140.83333333333334,140.83333333333334,140.83333333333334,380,140.83333333333334,140.83333333333334,140.83333333333334,380,140.83333333333334,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,{"$f":"MIN(BV177,BV172)","v":0},380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,{"$f":"MIN(EH177,EH172)","v":0},380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,{"$f":"MIN(GT177,GT172)","v":0},380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,{"$f":"MIN(JF177,JF172)","v":0},380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0,0,380,0,0]
[null,null,null,"Available Capacity for Deferred",null,null,null,null,{"$f":"I177-I178","v":239.16666666666666},{"$f":"J177-J178","v":239.16666666666666},239.16666666666666,239.16666666666666,239.16666666666666,239.16666666666666,239.16666666666666,239.16666666666666,239.16666666666666,239.16666666666666,0,239.16666666666666,239.16666666666666,239.16666666666666,0,239.16666666666666,239.16666666666666,239.16666666666666,0,239.16666666666666,239.16666666666666,239.16666666666666,0,239.16666666666666,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"BV177-BV178","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"EH177-EH178","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"GT177-GT178","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"JF177-JF178","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380]
[null,null,null,"Number Deferred",null,null,null,null,{"$f":"I172-I178","v":0},{"$f":"J172-J178","v":0},0,0,0,0,0,0,0,0,1280.8333333333333,0,0,0,1280.8333333333333,0,0,0,1280.8333333333333,0,0,0,1280.8333333333333,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,{"$f":"BV172-BV178","v":0},1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,{"$f":"EH172-EH178","v":0},1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,{"$f":"GT172-GT178","v":0},1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,{"$f":"JF172-JF178","v":0},1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0]
[]
[null,null,"Balance of Deferred"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H186","v":0},{"$f":"'Animal Balances'!I186","v":0},{"$f":"'Animal Balances'!J186","v":0},{"$f":"'Animal Balances'!K186","v":0},{"$f":"'Animal Balances'!L186","v":0},{"$f":"'Animal Balances'!M186","v":0},{"$f":"'Animal Balances'!N186","v":0},{"$f":"'Animal Balances'!O186","v":0},{"$f":"'Animal Balances'!P186","v":0},{"$f":"'Animal Balances'!Q186","v":0},{"$f":"'Animal Balances'!R186","v":0},{"$f":"'Animal Balances'!S186","v":1280.8333333333333},{"$f":"'Animal Balances'!T186","v":1041.6666666666665},{"$f":"'Animal Balances'!U186","v":802.49999999999989},{"$f":"'Animal Balances'!V186","v":563.33333333333326},{"$f":"'Animal Balances'!W186","v":1844.1666666666665},{"$f":"'Animal Balances'!X186","v":1604.9999999999998},{"$f":"'Animal Balances'!Y186","v":1365.833333333333},{"$f":"'Animal Balances'!Z186","v":1126.6666666666663},{"$f":"'Animal Balances'!AA186","v":2407.4999999999995},{"$f":"'Animal Balances'!AB186","v":2168.333333333333},{"$f":"'Animal Balances'!AC186","v":1929.1666666666663},{"$f":"'Animal Balances'!AD186","v":1689.9999999999995},{"$f":"'Animal Balances'!AE186","v":2970.833333333333},{"$f":"'Animal Balances'!AF186","v":2731.6666666666665},{"$f":"'Animal Balances'!AG186","v":2351.6666666666665},{"$f":"'Animal Balances'!AH186","v":1971.6666666666665},{"$f":"'Animal Balances'!AI186","v":3111.6666666666665},{"$f":"'Animal Balances'!AJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!AK186","v":2351.6666666666665},{"$f":"'Animal Balances'!AL186","v":1971.6666666666665},{"$f":"'Animal Balances'!AM186","v":3111.6666666666665},{"$f":"'Animal Balances'!AN186","v":2731.6666666666665},{"$f":"'Animal Balances'!AO186","v":2351.6666666666665},{"$f":"'Animal Balances'!AP186","v":1971.6666666666665},{"$f":"'Animal Balances'!AQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!AR186","v":2731.6666666666665},{"$f":"'Animal Balances'!AS186","v":2351.6666666666665},{"$f":"'Animal Balances'!AT186","v":1971.6666666666665},{"$f":"'Animal Balances'!AU186","v":3111.6666666666665},{"$f":"'Animal Balances'!AV186","v":2731.6666666666665},{"$f":"'Animal Balances'!AW186","v":2351.6666666666665},{"$f":"'Animal Balances'!AX186","v":1971.6666666666665},{"$f":"'Animal Balances'!AY186","v":3111.6666666666665},{"$f":"'Animal Balances'!AZ186","v":2731.6666666666665},{"$f":"'Animal Balances'!BA186","v":2351.6666666666665},{"$f":"'Animal Balances'!BB186","v":1971.6666666666665},{"$f":"'Animal Balances'!BC186","v":3111.6666666666665},{"$f":"'Animal Balances'!BD186","v":2731.6666666666665},{"$f":"'Animal Balances'!BE186","v":2351.6666666666665},{"$f":"'Animal Balances'!BF186","v":1971.6666666666665},{"$f":"'Animal Balances'!BG186","v":3111.6666666666665},{"$f":"'Animal Balances'!BH186","v":2731.6666666666665},{"$f":"'Animal Balances'!BI186","v":2351.6666666666665},{"$f":"'Animal Balances'!BJ186","v":1971.6666666666665},{"$f":"'Animal Balances'!BK186","v":3111.6666666666665},{"$f":"'Animal Balances'!BL186","v":2731.6666666666665},{"$f":"'Animal Balances'!BM186","v":2351.6666666666665},{"$f":"'Animal Balances'!BN186","v":1971.6666666666665},{"$f":"'Animal Balances'!BO186","v":3111.6666666666665},{"$f":"'Animal Balances'!BP186","v":2731.6666666666665},{"$f":"'Animal Balances'!BQ186","v":2351.6666666666665},{"$f":"'Animal Balances'!BR186","v":1971.6666666666665},{"$f":"'Animal Balances'!BS186","v":3111.6666666666665},{"$f":"'Animal Balances'!BT186","v":2731.6666666666665},{"$f":"'Animal Balances'!BU186","v":2351.6666666666665},{"$f":"'Animal Balances'!BV186","v":1971.6666666666665},{"$f":"'Animal Balances'!BW186","v":3111.6666666666665},{"$f":"'Animal Balances'!BX186","v":2731.6666666666665},{"$f":"'Animal Balances'!BY186","v":2351.6666666666665},{"$f":"'Animal Balances'!BZ186","v":1971.6666666666665},{"$f":"'Animal Balances'!CA186","v":3111.6666666666665},{"$f":"'Animal Balances'!CB186","v":2731.6666666666665},{"$f":"'Animal Balances'!CC186","v":2351.6666666666665},{"$f":"'Animal Balances'!CD186","v":1971.6666666666665},{"$f":"'Animal Balances'!CE186","v":3111.6666666666665},{"$f":"'Animal Balances'!CF186","v":2731.6666666666665},{"$f":"'Animal Balances'!CG186","v":2351.6666666666665},{"$f":"'Animal Balances'!CH186","v":1971.6666666666665},{"$f":"'Animal Balances'!CI186","v":3111.6666666666665},{"$f":"'Animal Balances'!CJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!CK186","v":2351.6666666666665},{"$f":"'Animal Balances'!CL186","v":1971.6666666666665},{"$f":"'Animal Balances'!CM186","v":3111.6666666666665},{"$f":"'Animal Balances'!CN186","v":2731.6666666666665},{"$f":"'Animal Balances'!CO186","v":2351.6666666666665},{"$f":"'Animal Balances'!CP186","v":1971.6666666666665},{"$f":"'Animal Balances'!CQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!CR186","v":2731.6666666666665},{"$f":"'Animal Balances'!CS186","v":2351.6666666666665},{"$f":"'Animal Balances'!CT186","v":1971.6666666666665},{"$f":"'Animal Balances'!CU186","v":3111.6666666666665},{"$f":"'Animal Balances'!CV186","v":2731.6666666666665},{"$f":"'Animal Balances'!CW186","v":2351.6666666666665},{"$f":"'Animal Balances'!CX186","v":1971.6666666666665},{"$f":"'Animal Balances'!CY186","v":3111.6666666666665},{"$f":"'Animal Balances'!CZ186","v":2731.6666666666665},{"$f":"'Animal Balances'!DA186","v":2351.6666666666665},{"$f":"'Animal Balances'!DB186","v":1971.6666666666665},{"$f":"'Animal Balances'!DC186","v":3111.6666666666665},{"$f":"'Animal Balances'!DD186","v":2731.6666666666665},{"$f":"'Animal Balances'!DE186","v":2351.6666666666665},{"$f":"'Animal Balances'!DF186","v":1971.6666666666665},{"$f":"'Animal Balances'!DG186","v":3111.6666666666665},{"$f":"'Animal Balances'!DH186","v":2731.6666666666665},{"$f":"'Animal Balances'!DI186","v":2351.6666666666665},{"$f":"'Animal Balances'!DJ186","v":1971.6666666666665},{"$f":"'Animal Balances'!DK186","v":3111.6666666666665},{"$f":"'Animal Balances'!DL186","v":2731.6666666666665},{"$f":"'Animal Balances'!DM186","v":2351.6666666666665},{"$f":"'Animal Balances'!DN186","v":1971.6666666666665},{"$f":"'Animal Balances'!DO186","v":3111.6666666666665},{"$f":"'Animal Balances'!DP186","v":2731.6666666666665},{"$f":"'Animal Balances'!DQ186","v":2351.6666666666665},{"$f":"'Animal Balances'!DR186","v":1971.6666666666665},{"$f":"'Animal Balances'!DS186","v":3111.6666666666665},{"$f":"'Animal Balances'!DT186","v":2731.6666666666665},{"$f":"'Animal Balances'!DU186","v":2351.6666666666665},{"$f":"'Animal Balances'!DV186","v":1971.6666666666665},{"$f":"'Animal Balances'!DW186","v":3111.6666666666665},{"$f":"'Animal Balances'!DX186","v":2731.6666666666665},{"$f":"'Animal Balances'!DY186","v":2351.6666666666665},{"$f":"'Animal Balances'!DZ186","v":1971.6666666666665},{"$f":"'Animal Balances'!EA186","v":3111.6666666666665},{"$f":"'Animal Balances'!EB186","v":2731.6666666666665},{"$f":"'Animal Balances'!EC186","v":2351.6666666666665},{"$f":"'Animal Balances'!ED186","v":1971.6666666666665},{"$f":"'Animal Balances'!EE186","v":3111.6666666666665},{"$f":"'Animal Balances'!EF186","v":2731.6666666666665},{"$f":"'Animal Balances'!EG186","v":2351.6666666666665},{"$f":"'Animal Balances'!EH186","v":1971.6666666666665},{"$f":"'Animal Balances'!EI186","v":3111.6666666666665},{"$f":"'Animal Balances'!EJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!EK186","v":2351.6666666666665},{"$f":"'Animal Balances'!EL186","v":1971.6666666666665},{"$f":"'Animal Balances'!EM186","v":3111.6666666666665},{"$f":"'Animal Balances'!EN186","v":2731.6666666666665},{"$f":"'Animal Balances'!EO186","v":2351.6666666666665},{"$f":"'Animal Balances'!EP186","v":1971.6666666666665},{"$f":"'Animal Balances'!EQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!ER186","v":2731.6666666666665},{"$f":"'Animal Balances'!ES186","v":2351.6666666666665},{"$f":"'Animal Balances'!ET186","v":1971.6666666666665},{"$f":"'Animal Balances'!EU186","v":3111.6666666666665},{"$f":"'Animal Balances'!EV186","v":2731.6666666666665},{"$f":"'Animal Balances'!EW186","v":2351.6666666666665},{"$f":"'Animal Balances'!EX186","v":1971.6666666666665},{"$f":"'Animal Balances'!EY186","v":3111.6666666666665},{"$f":"'Animal Balances'!EZ186","v":2731.6666666666665},{"$f":"'Animal Balances'!FA186","v":2351.6666666666665},{"$f":"'Animal Balances'!FB186","v":1971.6666666666665},{"$f":"'Animal Balances'!FC186","v":3111.6666666666665},{"$f":"'Animal Balances'!FD186","v":2731.6666666666665},{"$f":"'Animal Balances'!FE186","v":2351.6666666666665},{"$f":"'Animal Balances'!FF186","v":1971.6666666666665},{"$f":"'Animal Balances'!FG186","v":3111.6666666666665},{"$f":"'Animal Balances'!FH186","v":2731.6666666666665},{"$f":"'Animal Balances'!FI186","v":2351.6666666666665},{"$f":"'Animal Balances'!FJ186","v":1971.6666666666665},{"$f":"'Animal Balances'!FK186","v":3111.6666666666665},{"$f":"'Animal Balances'!FL186","v":2731.6666666666665},{"$f":"'Animal Balances'!FM186","v":2351.6666666666665},{"$f":"'Animal Balances'!FN186","v":1971.6666666666665},{"$f":"'Animal Balances'!FO186","v":3111.6666666666665},{"$f":"'Animal Balances'!FP186","v":2731.6666666666665},{"$f":"'Animal Balances'!FQ186","v":2351.6666666666665},{"$f":"'Animal Balances'!FR186","v":1971.6666666666665},{"$f":"'Animal Balances'!FS186","v":3111.6666666666665},{"$f":"'Animal Balances'!FT186","v":2731.6666666666665},{"$f":"'Animal Balances'!FU186","v":2351.6666666666665},{"$f":"'Animal Balances'!FV186","v":1971.6666666666665},{"$f":"'Animal Balances'!FW186","v":3111.6666666666665},{"$f":"'Animal Balances'!FX186","v":2731.6666666666665},{"$f":"'Animal Balances'!FY186","v":2351.6666666666665},{"$f":"'Animal Balances'!FZ186","v":1971.6666666666665},{"$f":"'Animal Balances'!GA186","v":3111.6666666666665},{"$f":"'Animal Balances'!GB186","v":2731.6666666666665},{"$f":"'Animal Balances'!GC186","v":2351.6666666666665},{"$f":"'Animal Balances'!GD186","v":1971.6666666666665},{"$f":"'Animal Balances'!GE186","v":3111.6666666666665},{"$f":"'Animal Balances'!GF186","v":2731.6666666666665},{"$f":"'Animal Balances'!GG186","v":2351.6666666666665},{"$f":"'Animal Balances'!GH186","v":1971.6666666666665},{"$f":"'Animal Balances'!GI186","v":3111.6666666666665},{"$f":"'Animal Balances'!GJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!GK186","v":2351.6666666666665},{"$f":"'Animal Balances'!GL186","v":1971.6666666666665},{"$f":"'Animal Balances'!GM186","v":3111.6666666666665},{"$f":"'Animal Balances'!GN186","v":2731.6666666666665},{"$f":"'Animal Balances'!GO186","v":2351.6666666666665},{"$f":"'Animal Balances'!GP186","v":1971.6666666666665},{"$f":"'Animal Balances'!GQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!GR186","v":2731.6666666666665},{"$f":"GS186","v":2351.6666666666665},1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,{"$f":"JE186","v":2351.6666666666665},1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665]
[null,null,null,"Add: Deferred",null,null,null,null,{"$f":"'Animal Balances'!I180","v":0},{"$f":"'Animal Balances'!J180","v":0},{"$f":"'Animal Balances'!K180","v":0},{"$f":"'Animal Balances'!L180","v":0},{"$f":"'Animal Balances'!M180","v":0},{"$f":"'Animal Balances'!N180","v":0},{"$f":"'Animal Balances'!O180","v":0},{"$f":"'Animal Balances'!P180","v":0},{"$f":"'Animal Balances'!Q180","v":0},{"$f":"'Animal Balances'!R180","v":0},{"$f":"'Animal Balances'!S180","v":1280.8333333333333},{"$f":"'Animal Balances'!T180","v":0},{"$f":"'Animal Balances'!U180","v":0},{"$f":"'Animal Balances'!V180","v":0},{"$f":"'Animal Balances'!W180","v":1280.8333333333333},{"$f":"'Animal Balances'!X180","v":0},{"$f":"'Animal Balances'!Y180","v":0},{"$f":"'Animal Balances'!Z180","v":0},{"$f":"'Animal Balances'!AA180","v":1280.8333333333333},{"$f":"'Animal Balances'!AB180","v":0},{"$f":"'Animal Balances'!AC180","v":0},{"$f":"'Animal Balances'!AD180","v":0},{"$f":"'Animal Balances'!AE180","v":1280.8333333333333},{"$f":"'Animal Balances'!AF180","v":0},{"$f":"'Animal Balances'!AG180","v":0},{"$f":"'Animal Balances'!AH180","v":0},{"$f":"'Animal Balances'!AI180","v":1140},{"$f":"'Animal Balances'!AJ180","v":0},{"$f":"'Animal Balances'!AK180","v":0},{"$f":"'Animal Balances'!AL180","v":0},{"$f":"'Animal Balances'!AM180","v":1140},{"$f":"'Animal Balances'!AN180","v":0},{"$f":"'Animal Balances'!AO180","v":0},{"$f":"'Animal Balances'!AP180","v":0},{"$f":"'Animal Balances'!AQ180","v":1140},{"$f":"'Animal Balances'!AR180","v":0},{"$f":"'Animal Balances'!AS180","v":0},{"$f":"'Animal Balances'!AT180","v":0},{"$f":"'Animal Balances'!AU180","v":1140},{"$f":"'Animal Balances'!AV180","v":0},{"$f":"'Animal Balances'!AW180","v":0},{"$f":"'Animal Balances'!AX180","v":0},{"$f":"'Animal Balances'!AY180","v":1140},{"$f":"'Animal Balances'!AZ180","v":0},{"$f":"'Animal Balances'!BA180","v":0},{"$f":"'Animal Balances'!BB180","v":0},{"$f":"'Animal Balances'!BC180","v":1140},{"$f":"'Animal Balances'!BD180","v":0},{"$f":"'Animal Balances'!BE180","v":0},{"$f":"'Animal Balances'!BF180","v":0},{"$f":"'Animal Balances'!BG180","v":1140},{"$f":"'Animal Balances'!BH180","v":0},{"$f":"'Animal Balances'!BI180","v":0},{"$f":"'Animal Balances'!BJ180","v":0},{"$f":"'Animal Balances'!BK180","v":1140},{"$f":"'Animal Balances'!BL180","v":0},{"$f":"'Animal Balances'!BM180","v":0},{"$f":"'Animal Balances'!BN180","v":0},{"$f":"'Animal Balances'!BO180","v":1140},{"$f":"'Animal Balances'!BP180","v":0},{"$f":"'Animal Balances'!BQ180","v":0},{"$f":"'Animal Balances'!BR180","v":0},{"$f":"'Animal Balances'!BS180","v":1140},{"$f":"'Animal Balances'!BT180","v":0},{"$f":"'Animal Balances'!BU180","v":0},{"$f":"'Animal Balances'!BV180","v":0},{"$f":"'Animal Balances'!BW180","v":1140},{"$f":"'Animal Balances'!BX180","v":0},{"$f":"'Animal Balances'!BY180","v":0},{"$f":"'Animal Balances'!BZ180","v":0},{"$f":"'Animal Balances'!CA180","v":1140},{"$f":"'Animal Balances'!CB180","v":0},{"$f":"'Animal Balances'!CC180","v":0},{"$f":"'Animal Balances'!CD180","v":0},{"$f":"'Animal Balances'!CE180","v":1140},{"$f":"'Animal Balances'!CF180","v":0},{"$f":"'Animal Balances'!CG180","v":0},{"$f":"'Animal Balances'!CH180","v":0},{"$f":"'Animal Balances'!CI180","v":1140},{"$f":"'Animal Balances'!CJ180","v":0},{"$f":"'Animal Balances'!CK180","v":0},{"$f":"'Animal Balances'!CL180","v":0},{"$f":"'Animal Balances'!CM180","v":1140},{"$f":"'Animal Balances'!CN180","v":0},{"$f":"'Animal Balances'!CO180","v":0},{"$f":"'Animal Balances'!CP180","v":0},{"$f":"'Animal Balances'!CQ180","v":1140},{"$f":"'Animal Balances'!CR180","v":0},{"$f":"'Animal Balances'!CS180","v":0},{"$f":"'Animal Balances'!CT180","v":0},{"$f":"'Animal Balances'!CU180","v":1140},{"$f":"'Animal Balances'!CV180","v":0},{"$f":"'Animal Balances'!CW180","v":0},{"$f":"'Animal Balances'!CX180","v":0},{"$f":"'Animal Balances'!CY180","v":1140},{"$f":"'Animal Balances'!CZ180","v":0},{"$f":"'Animal Balances'!DA180","v":0},{"$f":"'Animal Balances'!DB180","v":0},{"$f":"'Animal Balances'!DC180","v":1140},{"$f":"'Animal Balances'!DD180","v":0},{"$f":"'Animal Balances'!DE180","v":0},{"$f":"'Animal Balances'!DF180","v":0},{"$f":"'Animal Balances'!DG180","v":1140},{"$f":"'Animal Balances'!DH180","v":0},{"$f":"'Animal Balances'!DI180","v":0},{"$f":"'Animal Balances'!DJ180","v":0},{"$f":"'Animal Balances'!DK180","v":1140},{"$f":"'Animal Balances'!DL180","v":0},{"$f":"'Animal Balances'!DM180","v":0},{"$f":"'Animal Balances'!DN180","v":0},{"$f":"'Animal Balances'!DO180","v":1140},{"$f":"'Animal Balances'!DP180","v":0},{"$f":"'Animal Balances'!DQ180","v":0},{"$f":"'Animal Balances'!DR180","v":0},{"$f":"'Animal Balances'!DS180","v":1140},{"$f":"'Animal Balances'!DT180","v":0},{"$f":"'Animal Balances'!DU180","v":0},{"$f":"'Animal Balances'!DV180","v":0},{"$f":"'Animal Balances'!DW180","v":1140},{"$f":"'Animal Balances'!DX180","v":0},{"$f":"'Animal Balances'!DY180","v":0},{"$f":"'Animal Balances'!DZ180","v":0},{"$f":"'Animal Balances'!EA180","v":1140},{"$f":"'Animal Balances'!EB180","v":0},{"$f":"'Animal Balances'!EC180","v":0},{"$f":"'Animal Balances'!ED180","v":0},{"$f":"'Animal Balances'!EE180","v":1140},{"$f":"'Animal Balances'!EF180","v":0},{"$f":"'Animal Balances'!EG180","v":0},{"$f":"'Animal Balances'!EH180","v":0},{"$f":"'Animal Balances'!EI180","v":1140},{"$f":"'Animal Balances'!EJ180","v":0},{"$f":"'Animal Balances'!EK180","v":0},{"$f":"'Animal Balances'!EL180","v":0},{"$f":"'Animal Balances'!EM180","v":1140},{"$f":"'Animal Balances'!EN180","v":0},{"$f":"'Animal Balances'!EO180","v":0},{"$f":"'Animal Balances'!EP180","v":0},{"$f":"'Animal Balances'!EQ180","v":1140},{"$f":"'Animal Balances'!ER180","v":0},{"$f":"'Animal Balances'!ES180","v":0},{"$f":"'Animal Balances'!ET180","v":0},{"$f":"'Animal Balances'!EU180","v":1140},{"$f":"'Animal Balances'!EV180","v":0},{"$f":"'Animal Balances'!EW180","v":0},{"$f":"'Animal Balances'!EX180","v":0},{"$f":"'Animal Balances'!EY180","v":1140},{"$f":"'Animal Balances'!EZ180","v":0},{"$f":"'Animal Balances'!FA180","v":0},{"$f":"'Animal Balances'!FB180","v":0},{"$f":"'Animal Balances'!FC180","v":1140},{"$f":"'Animal Balances'!FD180","v":0},{"$f":"'Animal Balances'!FE180","v":0},{"$f":"'Animal Balances'!FF180","v":0},{"$f":"'Animal Balances'!FG180","v":1140},{"$f":"'Animal Balances'!FH180","v":0},{"$f":"'Animal Balances'!FI180","v":0},{"$f":"'Animal Balances'!FJ180","v":0},{"$f":"'Animal Balances'!FK180","v":1140},{"$f":"'Animal Balances'!FL180","v":0},{"$f":"'Animal Balances'!FM180","v":0},{"$f":"'Animal Balances'!FN180","v":0},{"$f":"'Animal Balances'!FO180","v":1140},{"$f":"'Animal Balances'!FP180","v":0},{"$f":"'Animal Balances'!FQ180","v":0},{"$f":"'Animal Balances'!FR180","v":0},{"$f":"'Animal Balances'!FS180","v":1140},{"$f":"'Animal Balances'!FT180","v":0},{"$f":"'Animal Balances'!FU180","v":0},{"$f":"'Animal Balances'!FV180","v":0},{"$f":"'Animal Balances'!FW180","v":1140},{"$f":"'Animal Balances'!FX180","v":0},{"$f":"'Animal Balances'!FY180","v":0},{"$f":"'Animal Balances'!FZ180","v":0},{"$f":"'Animal Balances'!GA180","v":1140},{"$f":"'Animal Balances'!GB180","v":0},{"$f":"'Animal Balances'!GC180","v":0},{"$f":"'Animal Balances'!GD180","v":0},{"$f":"'Animal Balances'!GE180","v":1140},{"$f":"'Animal Balances'!GF180","v":0},{"$f":"'Animal Balances'!GG180","v":0},{"$f":"'Animal Balances'!GH180","v":0},{"$f":"'Animal Balances'!GI180","v":1140},{"$f":"'Animal Balances'!GJ180","v":0},{"$f":"'Animal Balances'!GK180","v":0},{"$f":"'Animal Balances'!GL180","v":0},{"$f":"'Animal Balances'!GM180","v":1140},{"$f":"'Animal Balances'!GN180","v":0},{"$f":"'Animal Balances'!GO180","v":0},{"$f":"'Animal Balances'!GP180","v":0},{"$f":"'Animal Balances'!GQ180","v":1140},{"$f":"'Animal Balances'!GR180","v":0},{"$f":"'Animal Balances'!GS180","v":0},{"$f":"GT180","v":0},1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,{"$f":"JF180","v":0},1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0,0,1140,0,0]
[null,null,null,"Less: Deferred Slaughtered",null,null,null,null,{"$f":"MIN(I183,I179)","v":0},{"$f":"MIN(J183,J179)","v":0},0,0,0,0,0,0,0,0,0,239.16666666666666,239.16666666666666,239.16666666666666,0,239.16666666666666,239.16666666666666,239.16666666666666,0,239.16666666666666,239.16666666666666,239.16666666666666,0,239.16666666666666,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"MIN(BV183,BV179)","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"MIN(EH183,EH179)","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"MIN(GT183,GT179)","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,{"$f":"MIN(JF183,JF179)","v":380},0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380,380,0,380,380]
[null,null,null,"Closing Balance ",null,null,null,null,{"$f":"I183+I184-I185","v":0},{"$f":"J183+J184-J185","v":0},0,0,0,0,0,0,0,0,1280.8333333333333,1041.6666666666665,802.49999999999989,563.33333333333326,1844.1666666666665,1604.9999999999998,1365.833333333333,1126.6666666666663,2407.4999999999995,2168.333333333333,1929.1666666666663,1689.9999999999995,2970.833333333333,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,{"$f":"BV183+BV184-BV185","v":1971.6666666666665},3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,{"$f":"EH183+EH184-EH185","v":1971.6666666666665},3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,{"$f":"GT183+GT184-GT185","v":1971.6666666666665},3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,{"$f":"JF183+JF184-JF185","v":1971.6666666666665},3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665]
[]
[null,null,null,"Terminal Balance of Sheep Adjusted for Deferred",null,null,null,null,{"$f":"I186+I174","v":0},{"$f":"J186+J174","v":0},0,1520,1520,1520,1520,3039.9999999999995,3039.9999999999995,3039.9999999999995,2800.833333333333,4081.6666666666661,3842.4999999999995,3603.333333333333,3364.1666666666661,4644.9999999999991,4405.8333333333321,4166.6666666666661,3927.4999999999991,5208.3333333333321,4969.1666666666661,4729.9999999999991,4490.833333333333,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,{"$f":"BV186+BV174","v":5011.6666666666661},4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,{"$f":"EH186+EH174","v":5011.6666666666661},4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,{"$f":"GT186+GT174","v":5011.6666666666661},4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,{"$f":"JF186+JF174","v":5011.6666666666661},4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661,5011.6666666666661,4631.6666666666661,5771.6666666666661,5391.6666666666661]
[null,null,null,"Over Capacity of Goats",null,null,null,null,{"$f":"'Animal Balances'!I186","v":0},{"$f":"'Animal Balances'!J186","v":0},{"$f":"'Animal Balances'!K186","v":0},{"$f":"'Animal Balances'!L186","v":0},{"$f":"'Animal Balances'!M186","v":0},{"$f":"'Animal Balances'!N186","v":0},{"$f":"'Animal Balances'!O186","v":0},{"$f":"'Animal Balances'!P186","v":0},{"$f":"'Animal Balances'!Q186","v":0},{"$f":"'Animal Balances'!R186","v":0},{"$f":"'Animal Balances'!S186","v":1280.8333333333333},{"$f":"'Animal Balances'!T186","v":1041.6666666666665},{"$f":"'Animal Balances'!U186","v":802.49999999999989},{"$f":"'Animal Balances'!V186","v":563.33333333333326},{"$f":"'Animal Balances'!W186","v":1844.1666666666665},{"$f":"'Animal Balances'!X186","v":1604.9999999999998},{"$f":"'Animal Balances'!Y186","v":1365.833333333333},{"$f":"'Animal Balances'!Z186","v":1126.6666666666663},{"$f":"'Animal Balances'!AA186","v":2407.4999999999995},{"$f":"'Animal Balances'!AB186","v":2168.333333333333},{"$f":"'Animal Balances'!AC186","v":1929.1666666666663},{"$f":"'Animal Balances'!AD186","v":1689.9999999999995},{"$f":"'Animal Balances'!AE186","v":2970.833333333333},{"$f":"'Animal Balances'!AF186","v":2731.6666666666665},{"$f":"'Animal Balances'!AG186","v":2351.6666666666665},{"$f":"'Animal Balances'!AH186","v":1971.6666666666665},{"$f":"'Animal Balances'!AI186","v":3111.6666666666665},{"$f":"'Animal Balances'!AJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!AK186","v":2351.6666666666665},{"$f":"'Animal Balances'!AL186","v":1971.6666666666665},{"$f":"'Animal Balances'!AM186","v":3111.6666666666665},{"$f":"'Animal Balances'!AN186","v":2731.6666666666665},{"$f":"'Animal Balances'!AO186","v":2351.6666666666665},{"$f":"'Animal Balances'!AP186","v":1971.6666666666665},{"$f":"'Animal Balances'!AQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!AR186","v":2731.6666666666665},{"$f":"'Animal Balances'!AS186","v":2351.6666666666665},{"$f":"'Animal Balances'!AT186","v":1971.6666666666665},{"$f":"'Animal Balances'!AU186","v":3111.6666666666665},{"$f":"'Animal Balances'!AV186","v":2731.6666666666665},{"$f":"'Animal Balances'!AW186","v":2351.6666666666665},{"$f":"'Animal Balances'!AX186","v":1971.6666666666665},{"$f":"'Animal Balances'!AY186","v":3111.6666666666665},{"$f":"'Animal Balances'!AZ186","v":2731.6666666666665},{"$f":"'Animal Balances'!BA186","v":2351.6666666666665},{"$f":"'Animal Balances'!BB186","v":1971.6666666666665},{"$f":"'Animal Balances'!BC186","v":3111.6666666666665},{"$f":"'Animal Balances'!BD186","v":2731.6666666666665},{"$f":"'Animal Balances'!BE186","v":2351.6666666666665},{"$f":"'Animal Balances'!BF186","v":1971.6666666666665},{"$f":"'Animal Balances'!BG186","v":3111.6666666666665},{"$f":"'Animal Balances'!BH186","v":2731.6666666666665},{"$f":"'Animal Balances'!BI186","v":2351.6666666666665},{"$f":"'Animal Balances'!BJ186","v":1971.6666666666665},{"$f":"'Animal Balances'!BK186","v":3111.6666666666665},{"$f":"'Animal Balances'!BL186","v":2731.6666666666665},{"$f":"'Animal Balances'!BM186","v":2351.6666666666665},{"$f":"'Animal Balances'!BN186","v":1971.6666666666665},{"$f":"'Animal Balances'!BO186","v":3111.6666666666665},{"$f":"'Animal Balances'!BP186","v":2731.6666666666665},{"$f":"'Animal Balances'!BQ186","v":2351.6666666666665},{"$f":"'Animal Balances'!BR186","v":1971.6666666666665},{"$f":"'Animal Balances'!BS186","v":3111.6666666666665},{"$f":"'Animal Balances'!BT186","v":2731.6666666666665},{"$f":"'Animal Balances'!BU186","v":2351.6666666666665},{"$f":"'Animal Balances'!BV186","v":1971.6666666666665},{"$f":"'Animal Balances'!BW186","v":3111.6666666666665},{"$f":"'Animal Balances'!BX186","v":2731.6666666666665},{"$f":"'Animal Balances'!BY186","v":2351.6666666666665},{"$f":"'Animal Balances'!BZ186","v":1971.6666666666665},{"$f":"'Animal Balances'!CA186","v":3111.6666666666665},{"$f":"'Animal Balances'!CB186","v":2731.6666666666665},{"$f":"'Animal Balances'!CC186","v":2351.6666666666665},{"$f":"'Animal Balances'!CD186","v":1971.6666666666665},{"$f":"'Animal Balances'!CE186","v":3111.6666666666665},{"$f":"'Animal Balances'!CF186","v":2731.6666666666665},{"$f":"'Animal Balances'!CG186","v":2351.6666666666665},{"$f":"'Animal Balances'!CH186","v":1971.6666666666665},{"$f":"'Animal Balances'!CI186","v":3111.6666666666665},{"$f":"'Animal Balances'!CJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!CK186","v":2351.6666666666665},{"$f":"'Animal Balances'!CL186","v":1971.6666666666665},{"$f":"'Animal Balances'!CM186","v":3111.6666666666665},{"$f":"'Animal Balances'!CN186","v":2731.6666666666665},{"$f":"'Animal Balances'!CO186","v":2351.6666666666665},{"$f":"'Animal Balances'!CP186","v":1971.6666666666665},{"$f":"'Animal Balances'!CQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!CR186","v":2731.6666666666665},{"$f":"'Animal Balances'!CS186","v":2351.6666666666665},{"$f":"'Animal Balances'!CT186","v":1971.6666666666665},{"$f":"'Animal Balances'!CU186","v":3111.6666666666665},{"$f":"'Animal Balances'!CV186","v":2731.6666666666665},{"$f":"'Animal Balances'!CW186","v":2351.6666666666665},{"$f":"'Animal Balances'!CX186","v":1971.6666666666665},{"$f":"'Animal Balances'!CY186","v":3111.6666666666665},{"$f":"'Animal Balances'!CZ186","v":2731.6666666666665},{"$f":"'Animal Balances'!DA186","v":2351.6666666666665},{"$f":"'Animal Balances'!DB186","v":1971.6666666666665},{"$f":"'Animal Balances'!DC186","v":3111.6666666666665},{"$f":"'Animal Balances'!DD186","v":2731.6666666666665},{"$f":"'Animal Balances'!DE186","v":2351.6666666666665},{"$f":"'Animal Balances'!DF186","v":1971.6666666666665},{"$f":"'Animal Balances'!DG186","v":3111.6666666666665},{"$f":"'Animal Balances'!DH186","v":2731.6666666666665},{"$f":"'Animal Balances'!DI186","v":2351.6666666666665},{"$f":"'Animal Balances'!DJ186","v":1971.6666666666665},{"$f":"'Animal Balances'!DK186","v":3111.6666666666665},{"$f":"'Animal Balances'!DL186","v":2731.6666666666665},{"$f":"'Animal Balances'!DM186","v":2351.6666666666665},{"$f":"'Animal Balances'!DN186","v":1971.6666666666665},{"$f":"'Animal Balances'!DO186","v":3111.6666666666665},{"$f":"'Animal Balances'!DP186","v":2731.6666666666665},{"$f":"'Animal Balances'!DQ186","v":2351.6666666666665},{"$f":"'Animal Balances'!DR186","v":1971.6666666666665},{"$f":"'Animal Balances'!DS186","v":3111.6666666666665},{"$f":"'Animal Balances'!DT186","v":2731.6666666666665},{"$f":"'Animal Balances'!DU186","v":2351.6666666666665},{"$f":"'Animal Balances'!DV186","v":1971.6666666666665},{"$f":"'Animal Balances'!DW186","v":3111.6666666666665},{"$f":"'Animal Balances'!DX186","v":2731.6666666666665},{"$f":"'Animal Balances'!DY186","v":2351.6666666666665},{"$f":"'Animal Balances'!DZ186","v":1971.6666666666665},{"$f":"'Animal Balances'!EA186","v":3111.6666666666665},{"$f":"'Animal Balances'!EB186","v":2731.6666666666665},{"$f":"'Animal Balances'!EC186","v":2351.6666666666665},{"$f":"'Animal Balances'!ED186","v":1971.6666666666665},{"$f":"'Animal Balances'!EE186","v":3111.6666666666665},{"$f":"'Animal Balances'!EF186","v":2731.6666666666665},{"$f":"'Animal Balances'!EG186","v":2351.6666666666665},{"$f":"'Animal Balances'!EH186","v":1971.6666666666665},{"$f":"'Animal Balances'!EI186","v":3111.6666666666665},{"$f":"'Animal Balances'!EJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!EK186","v":2351.6666666666665},{"$f":"'Animal Balances'!EL186","v":1971.6666666666665},{"$f":"'Animal Balances'!EM186","v":3111.6666666666665},{"$f":"'Animal Balances'!EN186","v":2731.6666666666665},{"$f":"'Animal Balances'!EO186","v":2351.6666666666665},{"$f":"'Animal Balances'!EP186","v":1971.6666666666665},{"$f":"'Animal Balances'!EQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!ER186","v":2731.6666666666665},{"$f":"'Animal Balances'!ES186","v":2351.6666666666665},{"$f":"'Animal Balances'!ET186","v":1971.6666666666665},{"$f":"'Animal Balances'!EU186","v":3111.6666666666665},{"$f":"'Animal Balances'!EV186","v":2731.6666666666665},{"$f":"'Animal Balances'!EW186","v":2351.6666666666665},{"$f":"'Animal Balances'!EX186","v":1971.6666666666665},{"$f":"'Animal Balances'!EY186","v":3111.6666666666665},{"$f":"'Animal Balances'!EZ186","v":2731.6666666666665},{"$f":"'Animal Balances'!FA186","v":2351.6666666666665},{"$f":"'Animal Balances'!FB186","v":1971.6666666666665},{"$f":"'Animal Balances'!FC186","v":3111.6666666666665},{"$f":"'Animal Balances'!FD186","v":2731.6666666666665},{"$f":"'Animal Balances'!FE186","v":2351.6666666666665},{"$f":"'Animal Balances'!FF186","v":1971.6666666666665},{"$f":"'Animal Balances'!FG186","v":3111.6666666666665},{"$f":"'Animal Balances'!FH186","v":2731.6666666666665},{"$f":"'Animal Balances'!FI186","v":2351.6666666666665},{"$f":"'Animal Balances'!FJ186","v":1971.6666666666665},{"$f":"'Animal Balances'!FK186","v":3111.6666666666665},{"$f":"'Animal Balances'!FL186","v":2731.6666666666665},{"$f":"'Animal Balances'!FM186","v":2351.6666666666665},{"$f":"'Animal Balances'!FN186","v":1971.6666666666665},{"$f":"'Animal Balances'!FO186","v":3111.6666666666665},{"$f":"'Animal Balances'!FP186","v":2731.6666666666665},{"$f":"'Animal Balances'!FQ186","v":2351.6666666666665},{"$f":"'Animal Balances'!FR186","v":1971.6666666666665},{"$f":"'Animal Balances'!FS186","v":3111.6666666666665},{"$f":"'Animal Balances'!FT186","v":2731.6666666666665},{"$f":"'Animal Balances'!FU186","v":2351.6666666666665},{"$f":"'Animal Balances'!FV186","v":1971.6666666666665},{"$f":"'Animal Balances'!FW186","v":3111.6666666666665},{"$f":"'Animal Balances'!FX186","v":2731.6666666666665},{"$f":"'Animal Balances'!FY186","v":2351.6666666666665},{"$f":"'Animal Balances'!FZ186","v":1971.6666666666665},{"$f":"'Animal Balances'!GA186","v":3111.6666666666665},{"$f":"'Animal Balances'!GB186","v":2731.6666666666665},{"$f":"'Animal Balances'!GC186","v":2351.6666666666665},{"$f":"'Animal Balances'!GD186","v":1971.6666666666665},{"$f":"'Animal Balances'!GE186","v":3111.6666666666665},{"$f":"'Animal Balances'!GF186","v":2731.6666666666665},{"$f":"'Animal Balances'!GG186","v":2351.6666666666665},{"$f":"'Animal Balances'!GH186","v":1971.6666666666665},{"$f":"'Animal Balances'!GI186","v":3111.6666666666665},{"$f":"'Animal Balances'!GJ186","v":2731.6666666666665},{"$f":"'Animal Balances'!GK186","v":2351.6666666666665},{"$f":"'Animal Balances'!GL186","v":1971.6666666666665},{"$f":"'Animal Balances'!GM186","v":3111.6666666666665},{"$f":"'Animal Balances'!GN186","v":2731.6666666666665},{"$f":"'Animal Balances'!GO186","v":2351.6666666666665},{"$f":"'Animal Balances'!GP186","v":1971.6666666666665},{"$f":"'Animal Balances'!GQ186","v":3111.6666666666665},{"$f":"'Animal Balances'!GR186","v":2731.6666666666665},{"$f":"'Animal Balances'!GS186","v":2351.6666666666665},{"$f":"GT186","v":1971.6666666666665},3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,{"$f":"JF186","v":1971.6666666666665},3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665,1971.6666666666665,3111.6666666666665,2731.6666666666665,2351.6666666666665]
[null,null,null,"Final Goats Slaughtered",null,null,null,null,{"$f":"I172+I185-I180","v":140.83333333333334},{"$f":"J172+J185-J180","v":140.83333333333334},140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,140.83333333333334,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"BV172+BV185-BV180","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"EH172+EH185-EH180","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"GT172+GT185-GT180","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,{"$f":"JF172+JF185-JF180","v":380},380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380,380]
[]
["Pigs"]
[null,null,"Insemination Month 1",null,"Month",1]
[null,null,"Insemination Month 2",null,"Month",7]
[null,null,"Insemination Month 3",null,"Month"]
[null,null,"Insemination Month 4"]
[null,null,null,"Total Months of Insemination","Count",{"$f":"COUNT(F193:F196)","v":2}]
[]
[null,null,"Number of Pigs per Insemination",null,"Number",1]
[null,null,"Percent of Impregnations in Insemiation Month",null,"%",10]
[]
[null,null,"Pregancy Period",null,"Month",{"$f":"Assumptions!F27","v":4}]
[null,null,"Birth until Slaughter for Termination Pigs",null,"Month",{"$f":"Assumptions!F35","v":6}]
[null,null,"Births per Pigs per Year",null,"Number",{"$f":"Assumptions!F42","v":20}]
[]
[null,null,"Capacity of Abbitoir - Pigs",null,"Number/Year",{"$f":"Assumptions!H49","v":11400}]
[null,null,"Required Maternal Pigs",null,"Number",{"$f":"F206/F204","v":570}]
[]
[null,null,"Total Number of Existing Pigs",null,"Number",{"$f":"Assumptions!F13","v":200}]
[null,null,"Existing Pigs for Maternal Breeding",null,"Number",{"$f":"'Animal Balances'!F209","v":200}]
[null,null,"Existing Pigs for Termination",null,"Number",{"$f":"F209-F210","v":0}]
[null,null,"Timing of Existing Pigs for Termination",null,"Month",24]
[]
[null,null,"Total Pigs Purchased",null,"Number",{"$f":"Assumptions!F20","v":10000}]
[null,null,"Maternal Pigs Purchased",null,"Number",{"$f":"F207-F209","v":370}]
[null,null,"Pigs Purchased for Termination",null,"Number",{"$f":"F214-F215","v":9630}]
[]
[null,null,"Maternal Breed Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H224","v":0},{"$f":"'Animal Balances'!I224","v":570},{"$f":"'Animal Balances'!J224","v":570},{"$f":"'Animal Balances'!K224","v":570},{"$f":"'Animal Balances'!L224","v":570},{"$f":"'Animal Balances'!M224","v":570},{"$f":"'Animal Balances'!N224","v":570},{"$f":"'Animal Balances'!O224","v":570},{"$f":"'Animal Balances'!P224","v":570},{"$f":"'Animal Balances'!Q224","v":570},{"$f":"'Animal Balances'!R224","v":570},{"$f":"'Animal Balances'!S224","v":570},{"$f":"'Animal Balances'!T224","v":570},{"$f":"'Animal Balances'!U224","v":570},{"$f":"'Animal Balances'!V224","v":570},{"$f":"'Animal Balances'!W224","v":570},{"$f":"'Animal Balances'!X224","v":570},{"$f":"'Animal Balances'!Y224","v":570},{"$f":"'Animal Balances'!Z224","v":570},{"$f":"'Animal Balances'!AA224","v":570},{"$f":"'Animal Balances'!AB224","v":570},{"$f":"'Animal Balances'!AC224","v":570},{"$f":"'Animal Balances'!AD224","v":570},{"$f":"'Animal Balances'!AE224","v":570},{"$f":"'Animal Balances'!AF224","v":570},{"$f":"'Animal Balances'!AG224","v":570},{"$f":"'Animal Balances'!AH224","v":570},{"$f":"'Animal Balances'!AI224","v":570},{"$f":"'Animal Balances'!AJ224","v":570},{"$f":"'Animal Balances'!AK224","v":570},{"$f":"'Animal Balances'!AL224","v":570},{"$f":"'Animal Balances'!AM224","v":570},{"$f":"'Animal Balances'!AN224","v":570},{"$f":"'Animal Balances'!AO224","v":570},{"$f":"'Animal Balances'!AP224","v":570},{"$f":"'Animal Balances'!AQ224","v":570},{"$f":"'Animal Balances'!AR224","v":570},{"$f":"'Animal Balances'!AS224","v":570},{"$f":"'Animal Balances'!AT224","v":570},{"$f":"'Animal Balances'!AU224","v":570},{"$f":"'Animal Balances'!AV224","v":570},{"$f":"'Animal Balances'!AW224","v":570},{"$f":"'Animal Balances'!AX224","v":570},{"$f":"'Animal Balances'!AY224","v":570},{"$f":"'Animal Balances'!AZ224","v":570},{"$f":"'Animal Balances'!BA224","v":570},{"$f":"'Animal Balances'!BB224","v":570},{"$f":"'Animal Balances'!BC224","v":570},{"$f":"'Animal Balances'!BD224","v":570},{"$f":"'Animal Balances'!BE224","v":570},{"$f":"'Animal Balances'!BF224","v":570},{"$f":"'Animal Balances'!BG224","v":570},{"$f":"'Animal Balances'!BH224","v":570},{"$f":"'Animal Balances'!BI224","v":570},{"$f":"'Animal Balances'!BJ224","v":570},{"$f":"'Animal Balances'!BK224","v":570},{"$f":"'Animal Balances'!BL224","v":570},{"$f":"'Animal Balances'!BM224","v":570},{"$f":"'Animal Balances'!BN224","v":570},{"$f":"'Animal Balances'!BO224","v":570},{"$f":"'Animal Balances'!BP224","v":570},{"$f":"'Animal Balances'!BQ224","v":570},{"$f":"'Animal Balances'!BR224","v":570},{"$f":"'Animal Balances'!BS224","v":570},{"$f":"'Animal Balances'!BT224","v":570},{"$f":"'Animal Balances'!BU224","v":570},{"$f":"'Animal Balances'!BV224","v":570},{"$f":"'Animal Balances'!BW224","v":570},{"$f":"'Animal Balances'!BX224","v":570},{"$f":"'Animal Balances'!BY224","v":570},{"$f":"'Animal Balances'!BZ224","v":570},{"$f":"'Animal Balances'!CA224","v":570},{"$f":"'Animal Balances'!CB224","v":570},{"$f":"'Animal Balances'!CC224","v":570},{"$f":"'Animal Balances'!CD224","v":570},{"$f":"'Animal Balances'!CE224","v":570},{"$f":"'Animal Balances'!CF224","v":570},{"$f":"'Animal Balances'!CG224","v":570},{"$f":"'Animal Balances'!CH224","v":570},{"$f":"'Animal Balances'!CI224","v":570},{"$f":"'Animal Balances'!CJ224","v":570},{"$f":"'Animal Balances'!CK224","v":570},{"$f":"'Animal Balances'!CL224","v":570},{"$f":"'Animal Balances'!CM224","v":570},{"$f":"'Animal Balances'!CN224","v":570},{"$f":"'Animal Balances'!CO224","v":570},{"$f":"'Animal Balances'!CP224","v":570},{"$f":"'Animal Balances'!CQ224","v":570},{"$f":"'Animal Balances'!CR224","v":570},{"$f":"'Animal Balances'!CS224","v":570},{"$f":"'Animal Balances'!CT224","v":570},{"$f":"'Animal Balances'!CU224","v":570},{"$f":"'Animal Balances'!CV224","v":570},{"$f":"'Animal Balances'!CW224","v":570},{"$f":"'Animal Balances'!CX224","v":570},{"$f":"'Animal Balances'!CY224","v":570},{"$f":"'Animal Balances'!CZ224","v":570},{"$f":"'Animal Balances'!DA224","v":570},{"$f":"'Animal Balances'!DB224","v":570},{"$f":"'Animal Balances'!DC224","v":570},{"$f":"'Animal Balances'!DD224","v":570},{"$f":"'Animal Balances'!DE224","v":570},{"$f":"'Animal Balances'!DF224","v":570},{"$f":"'Animal Balances'!DG224","v":570},{"$f":"'Animal Balances'!DH224","v":570},{"$f":"'Animal Balances'!DI224","v":570},{"$f":"'Animal Balances'!DJ224","v":570},{"$f":"'Animal Balances'!DK224","v":570},{"$f":"'Animal Balances'!DL224","v":570},{"$f":"'Animal Balances'!DM224","v":570},{"$f":"'Animal Balances'!DN224","v":570},{"$f":"'Animal Balances'!DO224","v":570},{"$f":"'Animal Balances'!DP224","v":570},{"$f":"'Animal Balances'!DQ224","v":570},{"$f":"'Animal Balances'!DR224","v":570},{"$f":"'Animal Balances'!DS224","v":570},{"$f":"'Animal Balances'!DT224","v":570},{"$f":"'Animal Balances'!DU224","v":570},{"$f":"'Animal Balances'!DV224","v":570},{"$f":"'Animal Balances'!DW224","v":570},{"$f":"'Animal Balances'!DX224","v":570},{"$f":"'Animal Balances'!DY224","v":570},{"$f":"'Animal Balances'!DZ224","v":570},{"$f":"'Animal Balances'!EA224","v":570},{"$f":"'Animal Balances'!EB224","v":570},{"$f":"'Animal Balances'!EC224","v":570},{"$f":"'Animal Balances'!ED224","v":570},{"$f":"'Animal Balances'!EE224","v":570},{"$f":"'Animal Balances'!EF224","v":570},{"$f":"'Animal Balances'!EG224","v":570},{"$f":"'Animal Balances'!EH224","v":570},{"$f":"'Animal Balances'!EI224","v":570},{"$f":"'Animal Balances'!EJ224","v":570},{"$f":"'Animal Balances'!EK224","v":570},{"$f":"'Animal Balances'!EL224","v":570},{"$f":"'Animal Balances'!EM224","v":570},{"$f":"'Animal Balances'!EN224","v":570},{"$f":"'Animal Balances'!EO224","v":570},{"$f":"'Animal Balances'!EP224","v":570},{"$f":"'Animal Balances'!EQ224","v":570},{"$f":"'Animal Balances'!ER224","v":570},{"$f":"'Animal Balances'!ES224","v":570},{"$f":"'Animal Balances'!ET224","v":570},{"$f":"'Animal Balances'!EU224","v":570},{"$f":"'Animal Balances'!EV224","v":570},{"$f":"'Animal Balances'!EW224","v":570},{"$f":"'Animal Balances'!EX224","v":570},{"$f":"'Animal Balances'!EY224","v":570},{"$f":"'Animal Balances'!EZ224","v":570},{"$f":"'Animal Balances'!FA224","v":570},{"$f":"'Animal Balances'!FB224","v":570},{"$f":"'Animal Balances'!FC224","v":570},{"$f":"'Animal Balances'!FD224","v":570},{"$f":"'Animal Balances'!FE224","v":570},{"$f":"'Animal Balances'!FF224","v":570},{"$f":"'Animal Balances'!FG224","v":570},{"$f":"'Animal Balances'!FH224","v":570},{"$f":"'Animal Balances'!FI224","v":570},{"$f":"'Animal Balances'!FJ224","v":570},{"$f":"'Animal Balances'!FK224","v":570},{"$f":"'Animal Balances'!FL224","v":570},{"$f":"'Animal Balances'!FM224","v":570},{"$f":"'Animal Balances'!FN224","v":570},{"$f":"'Animal Balances'!FO224","v":570},{"$f":"'Animal Balances'!FP224","v":570},{"$f":"'Animal Balances'!FQ224","v":570},{"$f":"'Animal Balances'!FR224","v":570},{"$f":"'Animal Balances'!FS224","v":570},{"$f":"'Animal Balances'!FT224","v":570},{"$f":"'Animal Balances'!FU224","v":570},{"$f":"'Animal Balances'!FV224","v":570},{"$f":"'Animal Balances'!FW224","v":570},{"$f":"'Animal Balances'!FX224","v":570},{"$f":"'Animal Balances'!FY224","v":570},{"$f":"'Animal Balances'!FZ224","v":570},{"$f":"'Animal Balances'!GA224","v":570},{"$f":"'Animal Balances'!GB224","v":570},{"$f":"'Animal Balances'!GC224","v":570},{"$f":"'Animal Balances'!GD224","v":570},{"$f":"'Animal Balances'!GE224","v":570},{"$f":"'Animal Balances'!GF224","v":570},{"$f":"'Animal Balances'!GG224","v":570},{"$f":"'Animal Balances'!GH224","v":570},{"$f":"'Animal Balances'!GI224","v":570},{"$f":"'Animal Balances'!GJ224","v":570},{"$f":"'Animal Balances'!GK224","v":570},{"$f":"'Animal Balances'!GL224","v":570},{"$f":"'Animal Balances'!GM224","v":570},{"$f":"'Animal Balances'!GN224","v":570},{"$f":"'Animal Balances'!GO224","v":570},{"$f":"'Animal Balances'!GP224","v":570},{"$f":"'Animal Balances'!GQ224","v":570},{"$f":"'Animal Balances'!GR224","v":570},{"$f":"GS224","v":570},570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,{"$f":"JE224","v":570},570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570]
[null,null,null,"Add: Maternal Cows from Existing Herd",null,{"$f":"'Animal Balances'!F210","v":200},null,null,{"$f":"'Animal Balances'!F220","v":200}]
[null,null,null,"Add: Maternal Cows from Acquisitions",null,{"$f":"'Animal Balances'!F215","v":370},null,null,{"$f":"'Animal Balances'!F221","v":370}]
[null,null,null,"Add: Cows Replaced from New Calfs"]
[null,null,null,"Less: Maternal Cows Slaughtered"]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I219+I220+I221+I222-I223","v":570},{"$f":"J219+J220+J221+J222-J223","v":570},570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,{"$f":"BV219+BV220+BV221+BV222-BV223","v":570},570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,{"$f":"EH219+EH220+EH221+EH222-EH223","v":570},570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,{"$f":"GT219+GT220+GT221+GT222-GT223","v":570},570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,{"$f":"JF219+JF220+JF221+JF222-JF223","v":570},570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570,570]
[]
[null,null,null,"Goats Inseminated Flag",{"$f":"'Animal Balances'!F193","v":1},{"$f":"'Animal Balances'!F194","v":7},{"$f":"'Animal Balances'!F195","v":0},null,{"$f":"OR(I4=$E$226,I4=$F$226)","v":false},{"$f":"OR(J4=$E$226,J4=$F$226)","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"OR(BV4=$E$226,BV4=$F$226)","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,{"$f":"OR(EH4=$E$226,EH4=$F$226)","v":false},true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,{"$f":"OR(GT4=$E$226,GT4=$F$226)","v":false},false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,{"$f":"OR(JF4=$E$226,JF4=$F$226)","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false]
[null,null,null,"Goats Made Pregnant",null,null,null,null,{"$f":"I226*I224","v":0},{"$f":"J226*J224","v":0},0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,{"$f":"BV226*BV224","v":0},0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,{"$f":"EH226*EH224","v":0},570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,{"$f":"GT226*GT224","v":0},0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,{"$f":"JF226*JF224","v":0},0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0,0,570,0,0,0,0]
[]
[null,null,"Terminal Breeds Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H236","v":0},{"$f":"'Animal Balances'!I236","v":0},{"$f":"'Animal Balances'!J236","v":0},{"$f":"'Animal Balances'!K236","v":0},{"$f":"'Animal Balances'!L236","v":0},{"$f":"'Animal Balances'!M236","v":0},{"$f":"'Animal Balances'!N236","v":0},{"$f":"'Animal Balances'!O236","v":0},{"$f":"'Animal Balances'!P236","v":0},{"$f":"'Animal Balances'!Q236","v":5700},{"$f":"'Animal Balances'!R236","v":5700},{"$f":"'Animal Balances'!S236","v":5700},{"$f":"'Animal Balances'!T236","v":5700},{"$f":"'Animal Balances'!U236","v":5700},{"$f":"'Animal Balances'!V236","v":5700},{"$f":"'Animal Balances'!W236","v":11400},{"$f":"'Animal Balances'!X236","v":5700},{"$f":"'Animal Balances'!Y236","v":5700},{"$f":"'Animal Balances'!Z236","v":5700},{"$f":"'Animal Balances'!AA236","v":5700},{"$f":"'Animal Balances'!AB236","v":5700},{"$f":"'Animal Balances'!AC236","v":11400},{"$f":"'Animal Balances'!AD236","v":5700},{"$f":"'Animal Balances'!AE236","v":5700},{"$f":"'Animal Balances'!AF236","v":5700},{"$f":"'Animal Balances'!AG236","v":5700},{"$f":"'Animal Balances'!AH236","v":5700},{"$f":"'Animal Balances'!AI236","v":11400},{"$f":"'Animal Balances'!AJ236","v":5700},{"$f":"'Animal Balances'!AK236","v":5700},{"$f":"'Animal Balances'!AL236","v":5700},{"$f":"'Animal Balances'!AM236","v":5700},{"$f":"'Animal Balances'!AN236","v":5700},{"$f":"'Animal Balances'!AO236","v":11400},{"$f":"'Animal Balances'!AP236","v":5700},{"$f":"'Animal Balances'!AQ236","v":5700},{"$f":"'Animal Balances'!AR236","v":5700},{"$f":"'Animal Balances'!AS236","v":5700},{"$f":"'Animal Balances'!AT236","v":5700},{"$f":"'Animal Balances'!AU236","v":11400},{"$f":"'Animal Balances'!AV236","v":5700},{"$f":"'Animal Balances'!AW236","v":5700},{"$f":"'Animal Balances'!AX236","v":5700},{"$f":"'Animal Balances'!AY236","v":5700},{"$f":"'Animal Balances'!AZ236","v":5700},{"$f":"'Animal Balances'!BA236","v":11400},{"$f":"'Animal Balances'!BB236","v":5700},{"$f":"'Animal Balances'!BC236","v":5700},{"$f":"'Animal Balances'!BD236","v":5700},{"$f":"'Animal Balances'!BE236","v":5700},{"$f":"'Animal Balances'!BF236","v":5700},{"$f":"'Animal Balances'!BG236","v":11400},{"$f":"'Animal Balances'!BH236","v":5700},{"$f":"'Animal Balances'!BI236","v":5700},{"$f":"'Animal Balances'!BJ236","v":5700},{"$f":"'Animal Balances'!BK236","v":5700},{"$f":"'Animal Balances'!BL236","v":5700},{"$f":"'Animal Balances'!BM236","v":11400},{"$f":"'Animal Balances'!BN236","v":5700},{"$f":"'Animal Balances'!BO236","v":5700},{"$f":"'Animal Balances'!BP236","v":5700},{"$f":"'Animal Balances'!BQ236","v":5700},{"$f":"'Animal Balances'!BR236","v":5700},{"$f":"'Animal Balances'!BS236","v":11400},{"$f":"'Animal Balances'!BT236","v":5700},{"$f":"'Animal Balances'!BU236","v":5700},{"$f":"'Animal Balances'!BV236","v":5700},{"$f":"'Animal Balances'!BW236","v":5700},{"$f":"'Animal Balances'!BX236","v":5700},{"$f":"'Animal Balances'!BY236","v":11400},{"$f":"'Animal Balances'!BZ236","v":5700},{"$f":"'Animal Balances'!CA236","v":5700},{"$f":"'Animal Balances'!CB236","v":5700},{"$f":"'Animal Balances'!CC236","v":5700},{"$f":"'Animal Balances'!CD236","v":5700},{"$f":"'Animal Balances'!CE236","v":11400},{"$f":"'Animal Balances'!CF236","v":5700},{"$f":"'Animal Balances'!CG236","v":5700},{"$f":"'Animal Balances'!CH236","v":5700},{"$f":"'Animal Balances'!CI236","v":5700},{"$f":"'Animal Balances'!CJ236","v":5700},{"$f":"'Animal Balances'!CK236","v":11400},{"$f":"'Animal Balances'!CL236","v":5700},{"$f":"'Animal Balances'!CM236","v":5700},{"$f":"'Animal Balances'!CN236","v":5700},{"$f":"'Animal Balances'!CO236","v":5700},{"$f":"'Animal Balances'!CP236","v":5700},{"$f":"'Animal Balances'!CQ236","v":11400},{"$f":"'Animal Balances'!CR236","v":5700},{"$f":"'Animal Balances'!CS236","v":5700},{"$f":"'Animal Balances'!CT236","v":5700},{"$f":"'Animal Balances'!CU236","v":5700},{"$f":"'Animal Balances'!CV236","v":5700},{"$f":"'Animal Balances'!CW236","v":11400},{"$f":"'Animal Balances'!CX236","v":5700},{"$f":"'Animal Balances'!CY236","v":5700},{"$f":"'Animal Balances'!CZ236","v":5700},{"$f":"'Animal Balances'!DA236","v":5700},{"$f":"'Animal Balances'!DB236","v":5700},{"$f":"'Animal Balances'!DC236","v":11400},{"$f":"'Animal Balances'!DD236","v":5700},{"$f":"'Animal Balances'!DE236","v":5700},{"$f":"'Animal Balances'!DF236","v":5700},{"$f":"'Animal Balances'!DG236","v":5700},{"$f":"'Animal Balances'!DH236","v":5700},{"$f":"'Animal Balances'!DI236","v":11400},{"$f":"'Animal Balances'!DJ236","v":5700},{"$f":"'Animal Balances'!DK236","v":5700},{"$f":"'Animal Balances'!DL236","v":5700},{"$f":"'Animal Balances'!DM236","v":5700},{"$f":"'Animal Balances'!DN236","v":5700},{"$f":"'Animal Balances'!DO236","v":11400},{"$f":"'Animal Balances'!DP236","v":5700},{"$f":"'Animal Balances'!DQ236","v":5700},{"$f":"'Animal Balances'!DR236","v":5700},{"$f":"'Animal Balances'!DS236","v":5700},{"$f":"'Animal Balances'!DT236","v":5700},{"$f":"'Animal Balances'!DU236","v":11400},{"$f":"'Animal Balances'!DV236","v":5700},{"$f":"'Animal Balances'!DW236","v":5700},{"$f":"'Animal Balances'!DX236","v":5700},{"$f":"'Animal Balances'!DY236","v":5700},{"$f":"'Animal Balances'!DZ236","v":5700},{"$f":"'Animal Balances'!EA236","v":11400},{"$f":"'Animal Balances'!EB236","v":5700},{"$f":"'Animal Balances'!EC236","v":5700},{"$f":"'Animal Balances'!ED236","v":5700},{"$f":"'Animal Balances'!EE236","v":5700},{"$f":"'Animal Balances'!EF236","v":5700},{"$f":"'Animal Balances'!EG236","v":11400},{"$f":"'Animal Balances'!EH236","v":5700},{"$f":"'Animal Balances'!EI236","v":5700},{"$f":"'Animal Balances'!EJ236","v":5700},{"$f":"'Animal Balances'!EK236","v":5700},{"$f":"'Animal Balances'!EL236","v":5700},{"$f":"'Animal Balances'!EM236","v":11400},{"$f":"'Animal Balances'!EN236","v":5700},{"$f":"'Animal Balances'!EO236","v":5700},{"$f":"'Animal Balances'!EP236","v":5700},{"$f":"'Animal Balances'!EQ236","v":5700},{"$f":"'Animal Balances'!ER236","v":5700},{"$f":"'Animal Balances'!ES236","v":11400},{"$f":"'Animal Balances'!ET236","v":5700},{"$f":"'Animal Balances'!EU236","v":5700},{"$f":"'Animal Balances'!EV236","v":5700},{"$f":"'Animal Balances'!EW236","v":5700},{"$f":"'Animal Balances'!EX236","v":5700},{"$f":"'Animal Balances'!EY236","v":11400},{"$f":"'Animal Balances'!EZ236","v":5700},{"$f":"'Animal Balances'!FA236","v":5700},{"$f":"'Animal Balances'!FB236","v":5700},{"$f":"'Animal Balances'!FC236","v":5700},{"$f":"'Animal Balances'!FD236","v":5700},{"$f":"'Animal Balances'!FE236","v":11400},{"$f":"'Animal Balances'!FF236","v":5700},{"$f":"'Animal Balances'!FG236","v":5700},{"$f":"'Animal Balances'!FH236","v":5700},{"$f":"'Animal Balances'!FI236","v":5700},{"$f":"'Animal Balances'!FJ236","v":5700},{"$f":"'Animal Balances'!FK236","v":11400},{"$f":"'Animal Balances'!FL236","v":5700},{"$f":"'Animal Balances'!FM236","v":5700},{"$f":"'Animal Balances'!FN236","v":5700},{"$f":"'Animal Balances'!FO236","v":5700},{"$f":"'Animal Balances'!FP236","v":5700},{"$f":"'Animal Balances'!FQ236","v":11400},{"$f":"'Animal Balances'!FR236","v":5700},{"$f":"'Animal Balances'!FS236","v":5700},{"$f":"'Animal Balances'!FT236","v":5700},{"$f":"'Animal Balances'!FU236","v":5700},{"$f":"'Animal Balances'!FV236","v":5700},{"$f":"'Animal Balances'!FW236","v":11400},{"$f":"'Animal Balances'!FX236","v":5700},{"$f":"'Animal Balances'!FY236","v":5700},{"$f":"'Animal Balances'!FZ236","v":5700},{"$f":"'Animal Balances'!GA236","v":5700},{"$f":"'Animal Balances'!GB236","v":5700},{"$f":"'Animal Balances'!GC236","v":11400},{"$f":"'Animal Balances'!GD236","v":5700},{"$f":"'Animal Balances'!GE236","v":5700},{"$f":"'Animal Balances'!GF236","v":5700},{"$f":"'Animal Balances'!GG236","v":5700},{"$f":"'Animal Balances'!GH236","v":5700},{"$f":"'Animal Balances'!GI236","v":11400},{"$f":"'Animal Balances'!GJ236","v":5700},{"$f":"'Animal Balances'!GK236","v":5700},{"$f":"'Animal Balances'!GL236","v":5700},{"$f":"'Animal Balances'!GM236","v":5700},{"$f":"'Animal Balances'!GN236","v":5700},{"$f":"'Animal Balances'!GO236","v":11400},{"$f":"'Animal Balances'!GP236","v":5700},{"$f":"'Animal Balances'!GQ236","v":5700},{"$f":"'Animal Balances'!GR236","v":5700},{"$f":"GS236","v":5700},5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,{"$f":"JE236","v":5700},5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700]
[null,null,null,"Add: Exisiting Goats",null,{"$f":"'Animal Balances'!F211","v":0},null,null,{"$f":"'Animal Balances'!F231","v":0},{"$f":"'Animal Balances'!G231","v":0},{"$f":"'Animal Balances'!H231","v":0},{"$f":"'Animal Balances'!I231","v":0},{"$f":"'Animal Balances'!J231","v":0},{"$f":"'Animal Balances'!K231","v":0},{"$f":"'Animal Balances'!L231","v":0},{"$f":"'Animal Balances'!M231","v":0},{"$f":"'Animal Balances'!N231","v":0},{"$f":"'Animal Balances'!O231","v":0},{"$f":"'Animal Balances'!P231","v":0},{"$f":"'Animal Balances'!Q231","v":0},{"$f":"'Animal Balances'!R231","v":0},{"$f":"'Animal Balances'!S231","v":0},{"$f":"'Animal Balances'!T231","v":0},{"$f":"'Animal Balances'!U231","v":0},{"$f":"'Animal Balances'!V231","v":0},{"$f":"'Animal Balances'!W231","v":0},{"$f":"'Animal Balances'!X231","v":0},{"$f":"'Animal Balances'!Y231","v":0},{"$f":"'Animal Balances'!Z231","v":0},{"$f":"'Animal Balances'!AA231","v":0},{"$f":"'Animal Balances'!AB231","v":0},{"$f":"'Animal Balances'!AC231","v":0},{"$f":"'Animal Balances'!AD231","v":0},{"$f":"'Animal Balances'!AE231","v":0},{"$f":"'Animal Balances'!AF231","v":0},{"$f":"'Animal Balances'!AG231","v":0},{"$f":"'Animal Balances'!AH231","v":0},{"$f":"'Animal Balances'!AI231","v":0},{"$f":"'Animal Balances'!AJ231","v":0},{"$f":"'Animal Balances'!AK231","v":0},{"$f":"'Animal Balances'!AL231","v":0},{"$f":"'Animal Balances'!AM231","v":0},{"$f":"'Animal Balances'!AN231","v":0},{"$f":"'Animal Balances'!AO231","v":0},{"$f":"'Animal Balances'!AP231","v":0},{"$f":"'Animal Balances'!AQ231","v":0},{"$f":"'Animal Balances'!AR231","v":0},{"$f":"'Animal Balances'!AS231","v":0},{"$f":"'Animal Balances'!AT231","v":0},{"$f":"'Animal Balances'!AU231","v":0},{"$f":"'Animal Balances'!AV231","v":0},{"$f":"'Animal Balances'!AW231","v":0},{"$f":"'Animal Balances'!AX231","v":0},{"$f":"'Animal Balances'!AY231","v":0},{"$f":"'Animal Balances'!AZ231","v":0},{"$f":"'Animal Balances'!BA231","v":0},{"$f":"'Animal Balances'!BB231","v":0},{"$f":"'Animal Balances'!BC231","v":0},{"$f":"'Animal Balances'!BD231","v":0},{"$f":"'Animal Balances'!BE231","v":0},{"$f":"'Animal Balances'!BF231","v":0},{"$f":"'Animal Balances'!BG231","v":0},{"$f":"'Animal Balances'!BH231","v":0},{"$f":"'Animal Balances'!BI231","v":0},{"$f":"'Animal Balances'!BJ231","v":0},{"$f":"'Animal Balances'!BK231","v":0},{"$f":"'Animal Balances'!BL231","v":0},{"$f":"'Animal Balances'!BM231","v":0},{"$f":"'Animal Balances'!BN231","v":0},{"$f":"'Animal Balances'!BO231","v":0},{"$f":"'Animal Balances'!BP231","v":0},{"$f":"'Animal Balances'!BQ231","v":0},{"$f":"'Animal Balances'!BR231","v":0},{"$f":"'Animal Balances'!BS231","v":0},{"$f":"'Animal Balances'!BT231","v":0},{"$f":"'Animal Balances'!BU231","v":0},{"$f":"'Animal Balances'!BV231","v":0},{"$f":"'Animal Balances'!BW231","v":0},{"$f":"'Animal Balances'!BX231","v":0},{"$f":"'Animal Balances'!BY231","v":0},{"$f":"'Animal Balances'!BZ231","v":0},{"$f":"'Animal Balances'!CA231","v":0},{"$f":"'Animal Balances'!CB231","v":0},{"$f":"'Animal Balances'!CC231","v":0},{"$f":"'Animal Balances'!CD231","v":0},{"$f":"'Animal Balances'!CE231","v":0},{"$f":"'Animal Balances'!CF231","v":0},{"$f":"'Animal Balances'!CG231","v":0},{"$f":"'Animal Balances'!CH231","v":0},{"$f":"'Animal Balances'!CI231","v":0},{"$f":"'Animal Balances'!CJ231","v":0},{"$f":"'Animal Balances'!CK231","v":0},{"$f":"'Animal Balances'!CL231","v":0},{"$f":"'Animal Balances'!CM231","v":0},{"$f":"'Animal Balances'!CN231","v":0},{"$f":"'Animal Balances'!CO231","v":0},{"$f":"'Animal Balances'!CP231","v":0},{"$f":"'Animal Balances'!CQ231","v":0},{"$f":"'Animal Balances'!CR231","v":0},{"$f":"'Animal Balances'!CS231","v":0},{"$f":"'Animal Balances'!CT231","v":0},{"$f":"'Animal Balances'!CU231","v":0},{"$f":"'Animal Balances'!CV231","v":0},{"$f":"'Animal Balances'!CW231","v":0},{"$f":"'Animal Balances'!CX231","v":0},{"$f":"'Animal Balances'!CY231","v":0},{"$f":"'Animal Balances'!CZ231","v":0},{"$f":"'Animal Balances'!DA231","v":0},{"$f":"'Animal Balances'!DB231","v":0},{"$f":"'Animal Balances'!DC231","v":0},{"$f":"'Animal Balances'!DD231","v":0},{"$f":"'Animal Balances'!DE231","v":0},{"$f":"'Animal Balances'!DF231","v":0},{"$f":"'Animal Balances'!DG231","v":0},{"$f":"'Animal Balances'!DH231","v":0},{"$f":"'Animal Balances'!DI231","v":0},{"$f":"'Animal Balances'!DJ231","v":0},{"$f":"'Animal Balances'!DK231","v":0},{"$f":"'Animal Balances'!DL231","v":0},{"$f":"'Animal Balances'!DM231","v":0},{"$f":"'Animal Balances'!DN231","v":0},{"$f":"'Animal Balances'!DO231","v":0},{"$f":"'Animal Balances'!DP231","v":0},{"$f":"'Animal Balances'!DQ231","v":0},{"$f":"'Animal Balances'!DR231","v":0},{"$f":"'Animal Balances'!DS231","v":0},{"$f":"'Animal Balances'!DT231","v":0},{"$f":"'Animal Balances'!DU231","v":0},{"$f":"'Animal Balances'!DV231","v":0},{"$f":"'Animal Balances'!DW231","v":0},{"$f":"'Animal Balances'!DX231","v":0},{"$f":"'Animal Balances'!DY231","v":0},{"$f":"'Animal Balances'!DZ231","v":0},{"$f":"'Animal Balances'!EA231","v":0},{"$f":"'Animal Balances'!EB231","v":0},{"$f":"'Animal Balances'!EC231","v":0},{"$f":"'Animal Balances'!ED231","v":0},{"$f":"'Animal Balances'!EE231","v":0},{"$f":"'Animal Balances'!EF231","v":0},{"$f":"'Animal Balances'!EG231","v":0},{"$f":"'Animal Balances'!EH231","v":0},{"$f":"'Animal Balances'!EI231","v":0},{"$f":"'Animal Balances'!EJ231","v":0},{"$f":"'Animal Balances'!EK231","v":0},{"$f":"'Animal Balances'!EL231","v":0},{"$f":"'Animal Balances'!EM231","v":0},{"$f":"'Animal Balances'!EN231","v":0},{"$f":"'Animal Balances'!EO231","v":0},{"$f":"'Animal Balances'!EP231","v":0},{"$f":"'Animal Balances'!EQ231","v":0},{"$f":"'Animal Balances'!ER231","v":0},{"$f":"'Animal Balances'!ES231","v":0},{"$f":"'Animal Balances'!ET231","v":0},{"$f":"'Animal Balances'!EU231","v":0},{"$f":"'Animal Balances'!EV231","v":0},{"$f":"'Animal Balances'!EW231","v":0},{"$f":"'Animal Balances'!EX231","v":0},{"$f":"'Animal Balances'!EY231","v":0},{"$f":"'Animal Balances'!EZ231","v":0},{"$f":"'Animal Balances'!FA231","v":0},{"$f":"'Animal Balances'!FB231","v":0},{"$f":"'Animal Balances'!FC231","v":0},{"$f":"'Animal Balances'!FD231","v":0},{"$f":"'Animal Balances'!FE231","v":0},{"$f":"'Animal Balances'!FF231","v":0},{"$f":"'Animal Balances'!FG231","v":0},{"$f":"'Animal Balances'!FH231","v":0},{"$f":"'Animal Balances'!FI231","v":0},{"$f":"'Animal Balances'!FJ231","v":0},{"$f":"'Animal Balances'!FK231","v":0},{"$f":"'Animal Balances'!FL231","v":0},{"$f":"'Animal Balances'!FM231","v":0},{"$f":"'Animal Balances'!FN231","v":0},{"$f":"'Animal Balances'!FO231","v":0},{"$f":"'Animal Balances'!FP231","v":0},{"$f":"'Animal Balances'!FQ231","v":0},{"$f":"'Animal Balances'!FR231","v":0},{"$f":"'Animal Balances'!FS231","v":0},{"$f":"'Animal Balances'!FT231","v":0},{"$f":"'Animal Balances'!FU231","v":0},{"$f":"'Animal Balances'!FV231","v":0},{"$f":"'Animal Balances'!FW231","v":0},{"$f":"'Animal Balances'!FX231","v":0},{"$f":"'Animal Balances'!FY231","v":0},{"$f":"'Animal Balances'!FZ231","v":0},{"$f":"'Animal Balances'!GA231","v":0},{"$f":"'Animal Balances'!GB231","v":0},{"$f":"'Animal Balances'!GC231","v":0},{"$f":"'Animal Balances'!GD231","v":0},{"$f":"'Animal Balances'!GE231","v":0},{"$f":"'Animal Balances'!GF231","v":0},{"$f":"'Animal Balances'!GG231","v":0},{"$f":"'Animal Balances'!GH231","v":0},{"$f":"'Animal Balances'!GI231","v":0},{"$f":"'Animal Balances'!GJ231","v":0},{"$f":"'Animal Balances'!GK231","v":0},{"$f":"'Animal Balances'!GL231","v":0},{"$f":"'Animal Balances'!GM231","v":0},{"$f":"'Animal Balances'!GN231","v":0},{"$f":"'Animal Balances'!GO231","v":0},{"$f":"'Animal Balances'!GP231","v":0},{"$f":"GQ231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: New Acquisitions",null,{"$f":"'Animal Balances'!F216","v":9630},{"$f":"'Animal Balances'!F212","v":24},null,{"$f":"IF(I2<=$G$232,$F$232/$G$232)*1","v":401.25},{"$f":"IF(J2<=$G$232,$F$232/$G$232)*1","v":401.25},401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV2<=$G$232,$F$232/$G$232)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH2<=$G$232,$F$232/$G$232)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT2<=$G$232,$F$232/$G$232)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF2<=$G$232,$F$232/$G$232)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Births",null,{"$f":"'Animal Balances'!F202","v":4},{"$f":"'Animal Balances'!F200","v":10},null,{"$f":"IF(I2>=$F$233,OFFSET(I227,0,-$F$233))*$G$233","v":0},{"$f":"IF(J2>=$F$233,OFFSET(J227,0,-$F$233))*$G$233","v":0},0,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,{"$f":"IF(BV2>=$F$233,OFFSET(BV227,0,-$F$233))*$G$233","v":0},0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,{"$f":"IF(EH2>=$F$233,OFFSET(EH227,0,-$F$233))*$G$233","v":0},0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,{"$f":"IF(GT2>=$F$233,OFFSET(GT227,0,-$F$233))*$G$233","v":0},5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,{"$f":"IF(JF2>=$F$233,OFFSET(JF227,0,-$F$233))*$G$233","v":0},0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700]
[null,null,null,"Less: Slaughters",null,{"$f":"F203+1","v":7},null,null,{"$f":"IF(I2>=$F$234,OFFSET(I233,0,-$F$234))*1+I232","v":401.25},{"$f":"IF(J2>=$F$234,OFFSET(J233,0,-$F$234))*1+J232","v":401.25},401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,6101.25,401.25,401.25,401.25,401.25,401.25,6101.25,401.25,401.25,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,{"$f":"IF(BV2>=$F$234,OFFSET(BV233,0,-$F$234))*1+BV232","v":0},0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,{"$f":"IF(EH2>=$F$234,OFFSET(EH233,0,-$F$234))*1+EH232","v":5700},0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,{"$f":"IF(GT2>=$F$234,OFFSET(GT233,0,-$F$234))*1+GT232","v":0},0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,{"$f":"IF(JF2>=$F$234,OFFSET(JF233,0,-$F$234))*1+JF232","v":0},0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0,5700,0,0,0,0,0]
[null,null,null,"Less: Transfer to Maternal"]
[null,null,null,"Closing Balance for Feeding",null,null,null,null,{"$f":"I230+I231+I232+I233-I234-I235","v":0},{"$f":"J230+J231+J232+J233-J234-J235","v":0},0,0,0,0,0,0,5700,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,{"$f":"BV230+BV231+BV232+BV233-BV234-BV235","v":5700},5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,{"$f":"EH230+EH231+EH232+EH233-EH234-EH235","v":5700},5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,{"$f":"GT230+GT231+GT232+GT233-GT234-GT235","v":5700},11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,{"$f":"JF230+JF231+JF232+JF233-JF234-JF235","v":5700},5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400,5700,5700,5700,5700,5700,11400]
[]
[null,null,"Slaughter Adjusted for Capacity"]
[null,null,null,"Total Capacity of Abbitoir for Pigs",null,{"$f":"F206/12","v":950},null,null,{"$f":"$F$239","v":950},{"$f":"$F$239","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"$F$239","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"$F$239","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"$F$239","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"$F$239","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950]
[null,null,null,"Number Slaughtered (Min)",null,null,null,null,{"$f":"MIN(I239,I234)","v":401.25},{"$f":"MIN(J239,J234)","v":401.25},401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,950,401.25,401.25,401.25,401.25,401.25,950,401.25,401.25,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,{"$f":"MIN(BV239,BV234)","v":0},0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,{"$f":"MIN(EH239,EH234)","v":950},0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,{"$f":"MIN(GT239,GT234)","v":0},0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,{"$f":"MIN(JF239,JF234)","v":0},0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0,950,0,0,0,0,0]
[null,null,null,"Available Capacity for Deferred",null,null,null,null,{"$f":"I239-I240","v":548.75},{"$f":"J239-J240","v":548.75},548.75,548.75,548.75,548.75,548.75,548.75,548.75,548.75,548.75,548.75,548.75,548.75,548.75,0,548.75,548.75,548.75,548.75,548.75,0,548.75,548.75,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,{"$f":"BV239-BV240","v":950},950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,{"$f":"EH239-EH240","v":0},950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,{"$f":"GT239-GT240","v":950},950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,{"$f":"JF239-JF240","v":950},950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950]
[null,null,null,"Number Deferred",null,null,null,null,{"$f":"I234-I240","v":0},{"$f":"J234-J240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5151.25,0,0,0,0,0,5151.25,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,{"$f":"BV234-BV240","v":0},0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,{"$f":"EH234-EH240","v":4750},0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,{"$f":"GT234-GT240","v":0},0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,{"$f":"JF234-JF240","v":0},0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0]
[]
[null,null,"Balance of Deferred"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H248","v":0},{"$f":"'Animal Balances'!I248","v":0},{"$f":"'Animal Balances'!J248","v":0},{"$f":"'Animal Balances'!K248","v":0},{"$f":"'Animal Balances'!L248","v":0},{"$f":"'Animal Balances'!M248","v":0},{"$f":"'Animal Balances'!N248","v":0},{"$f":"'Animal Balances'!O248","v":0},{"$f":"'Animal Balances'!P248","v":0},{"$f":"'Animal Balances'!Q248","v":0},{"$f":"'Animal Balances'!R248","v":0},{"$f":"'Animal Balances'!S248","v":0},{"$f":"'Animal Balances'!T248","v":0},{"$f":"'Animal Balances'!U248","v":0},{"$f":"'Animal Balances'!V248","v":0},{"$f":"'Animal Balances'!W248","v":0},{"$f":"'Animal Balances'!X248","v":5151.25},{"$f":"'Animal Balances'!Y248","v":4602.5},{"$f":"'Animal Balances'!Z248","v":4053.75},{"$f":"'Animal Balances'!AA248","v":3505},{"$f":"'Animal Balances'!AB248","v":2956.25},{"$f":"'Animal Balances'!AC248","v":2407.5},{"$f":"'Animal Balances'!AD248","v":7558.75},{"$f":"'Animal Balances'!AE248","v":7010},{"$f":"'Animal Balances'!AF248","v":6461.25},{"$f":"'Animal Balances'!AG248","v":5511.25},{"$f":"'Animal Balances'!AH248","v":4561.25},{"$f":"'Animal Balances'!AI248","v":3611.25},{"$f":"'Animal Balances'!AJ248","v":8361.25},{"$f":"'Animal Balances'!AK248","v":7411.25},{"$f":"'Animal Balances'!AL248","v":6461.25},{"$f":"'Animal Balances'!AM248","v":5511.25},{"$f":"'Animal Balances'!AN248","v":4561.25},{"$f":"'Animal Balances'!AO248","v":3611.25},{"$f":"'Animal Balances'!AP248","v":8361.25},{"$f":"'Animal Balances'!AQ248","v":7411.25},{"$f":"'Animal Balances'!AR248","v":6461.25},{"$f":"'Animal Balances'!AS248","v":5511.25},{"$f":"'Animal Balances'!AT248","v":4561.25},{"$f":"'Animal Balances'!AU248","v":3611.25},{"$f":"'Animal Balances'!AV248","v":8361.25},{"$f":"'Animal Balances'!AW248","v":7411.25},{"$f":"'Animal Balances'!AX248","v":6461.25},{"$f":"'Animal Balances'!AY248","v":5511.25},{"$f":"'Animal Balances'!AZ248","v":4561.25},{"$f":"'Animal Balances'!BA248","v":3611.25},{"$f":"'Animal Balances'!BB248","v":8361.25},{"$f":"'Animal Balances'!BC248","v":7411.25},{"$f":"'Animal Balances'!BD248","v":6461.25},{"$f":"'Animal Balances'!BE248","v":5511.25},{"$f":"'Animal Balances'!BF248","v":4561.25},{"$f":"'Animal Balances'!BG248","v":3611.25},{"$f":"'Animal Balances'!BH248","v":8361.25},{"$f":"'Animal Balances'!BI248","v":7411.25},{"$f":"'Animal Balances'!BJ248","v":6461.25},{"$f":"'Animal Balances'!BK248","v":5511.25},{"$f":"'Animal Balances'!BL248","v":4561.25},{"$f":"'Animal Balances'!BM248","v":3611.25},{"$f":"'Animal Balances'!BN248","v":8361.25},{"$f":"'Animal Balances'!BO248","v":7411.25},{"$f":"'Animal Balances'!BP248","v":6461.25},{"$f":"'Animal Balances'!BQ248","v":5511.25},{"$f":"'Animal Balances'!BR248","v":4561.25},{"$f":"'Animal Balances'!BS248","v":3611.25},{"$f":"'Animal Balances'!BT248","v":8361.25},{"$f":"'Animal Balances'!BU248","v":7411.25},{"$f":"'Animal Balances'!BV248","v":6461.25},{"$f":"'Animal Balances'!BW248","v":5511.25},{"$f":"'Animal Balances'!BX248","v":4561.25},{"$f":"'Animal Balances'!BY248","v":3611.25},{"$f":"'Animal Balances'!BZ248","v":8361.25},{"$f":"'Animal Balances'!CA248","v":7411.25},{"$f":"'Animal Balances'!CB248","v":6461.25},{"$f":"'Animal Balances'!CC248","v":5511.25},{"$f":"'Animal Balances'!CD248","v":4561.25},{"$f":"'Animal Balances'!CE248","v":3611.25},{"$f":"'Animal Balances'!CF248","v":8361.25},{"$f":"'Animal Balances'!CG248","v":7411.25},{"$f":"'Animal Balances'!CH248","v":6461.25},{"$f":"'Animal Balances'!CI248","v":5511.25},{"$f":"'Animal Balances'!CJ248","v":4561.25},{"$f":"'Animal Balances'!CK248","v":3611.25},{"$f":"'Animal Balances'!CL248","v":8361.25},{"$f":"'Animal Balances'!CM248","v":7411.25},{"$f":"'Animal Balances'!CN248","v":6461.25},{"$f":"'Animal Balances'!CO248","v":5511.25},{"$f":"'Animal Balances'!CP248","v":4561.25},{"$f":"'Animal Balances'!CQ248","v":3611.25},{"$f":"'Animal Balances'!CR248","v":8361.25},{"$f":"'Animal Balances'!CS248","v":7411.25},{"$f":"'Animal Balances'!CT248","v":6461.25},{"$f":"'Animal Balances'!CU248","v":5511.25},{"$f":"'Animal Balances'!CV248","v":4561.25},{"$f":"'Animal Balances'!CW248","v":3611.25},{"$f":"'Animal Balances'!CX248","v":8361.25},{"$f":"'Animal Balances'!CY248","v":7411.25},{"$f":"'Animal Balances'!CZ248","v":6461.25},{"$f":"'Animal Balances'!DA248","v":5511.25},{"$f":"'Animal Balances'!DB248","v":4561.25},{"$f":"'Animal Balances'!DC248","v":3611.25},{"$f":"'Animal Balances'!DD248","v":8361.25},{"$f":"'Animal Balances'!DE248","v":7411.25},{"$f":"'Animal Balances'!DF248","v":6461.25},{"$f":"'Animal Balances'!DG248","v":5511.25},{"$f":"'Animal Balances'!DH248","v":4561.25},{"$f":"'Animal Balances'!DI248","v":3611.25},{"$f":"'Animal Balances'!DJ248","v":8361.25},{"$f":"'Animal Balances'!DK248","v":7411.25},{"$f":"'Animal Balances'!DL248","v":6461.25},{"$f":"'Animal Balances'!DM248","v":5511.25},{"$f":"'Animal Balances'!DN248","v":4561.25},{"$f":"'Animal Balances'!DO248","v":3611.25},{"$f":"'Animal Balances'!DP248","v":8361.25},{"$f":"'Animal Balances'!DQ248","v":7411.25},{"$f":"'Animal Balances'!DR248","v":6461.25},{"$f":"'Animal Balances'!DS248","v":5511.25},{"$f":"'Animal Balances'!DT248","v":4561.25},{"$f":"'Animal Balances'!DU248","v":3611.25},{"$f":"'Animal Balances'!DV248","v":8361.25},{"$f":"'Animal Balances'!DW248","v":7411.25},{"$f":"'Animal Balances'!DX248","v":6461.25},{"$f":"'Animal Balances'!DY248","v":5511.25},{"$f":"'Animal Balances'!DZ248","v":4561.25},{"$f":"'Animal Balances'!EA248","v":3611.25},{"$f":"'Animal Balances'!EB248","v":8361.25},{"$f":"'Animal Balances'!EC248","v":7411.25},{"$f":"'Animal Balances'!ED248","v":6461.25},{"$f":"'Animal Balances'!EE248","v":5511.25},{"$f":"'Animal Balances'!EF248","v":4561.25},{"$f":"'Animal Balances'!EG248","v":3611.25},{"$f":"'Animal Balances'!EH248","v":8361.25},{"$f":"'Animal Balances'!EI248","v":7411.25},{"$f":"'Animal Balances'!EJ248","v":6461.25},{"$f":"'Animal Balances'!EK248","v":5511.25},{"$f":"'Animal Balances'!EL248","v":4561.25},{"$f":"'Animal Balances'!EM248","v":3611.25},{"$f":"'Animal Balances'!EN248","v":8361.25},{"$f":"'Animal Balances'!EO248","v":7411.25},{"$f":"'Animal Balances'!EP248","v":6461.25},{"$f":"'Animal Balances'!EQ248","v":5511.25},{"$f":"'Animal Balances'!ER248","v":4561.25},{"$f":"'Animal Balances'!ES248","v":3611.25},{"$f":"'Animal Balances'!ET248","v":8361.25},{"$f":"'Animal Balances'!EU248","v":7411.25},{"$f":"'Animal Balances'!EV248","v":6461.25},{"$f":"'Animal Balances'!EW248","v":5511.25},{"$f":"'Animal Balances'!EX248","v":4561.25},{"$f":"'Animal Balances'!EY248","v":3611.25},{"$f":"'Animal Balances'!EZ248","v":8361.25},{"$f":"'Animal Balances'!FA248","v":7411.25},{"$f":"'Animal Balances'!FB248","v":6461.25},{"$f":"'Animal Balances'!FC248","v":5511.25},{"$f":"'Animal Balances'!FD248","v":4561.25},{"$f":"'Animal Balances'!FE248","v":3611.25},{"$f":"'Animal Balances'!FF248","v":8361.25},{"$f":"'Animal Balances'!FG248","v":7411.25},{"$f":"'Animal Balances'!FH248","v":6461.25},{"$f":"'Animal Balances'!FI248","v":5511.25},{"$f":"'Animal Balances'!FJ248","v":4561.25},{"$f":"'Animal Balances'!FK248","v":3611.25},{"$f":"'Animal Balances'!FL248","v":8361.25},{"$f":"'Animal Balances'!FM248","v":7411.25},{"$f":"'Animal Balances'!FN248","v":6461.25},{"$f":"'Animal Balances'!FO248","v":5511.25},{"$f":"'Animal Balances'!FP248","v":4561.25},{"$f":"'Animal Balances'!FQ248","v":3611.25},{"$f":"'Animal Balances'!FR248","v":8361.25},{"$f":"'Animal Balances'!FS248","v":7411.25},{"$f":"'Animal Balances'!FT248","v":6461.25},{"$f":"'Animal Balances'!FU248","v":5511.25},{"$f":"'Animal Balances'!FV248","v":4561.25},{"$f":"'Animal Balances'!FW248","v":3611.25},{"$f":"'Animal Balances'!FX248","v":8361.25},{"$f":"'Animal Balances'!FY248","v":7411.25},{"$f":"'Animal Balances'!FZ248","v":6461.25},{"$f":"'Animal Balances'!GA248","v":5511.25},{"$f":"'Animal Balances'!GB248","v":4561.25},{"$f":"'Animal Balances'!GC248","v":3611.25},{"$f":"'Animal Balances'!GD248","v":8361.25},{"$f":"'Animal Balances'!GE248","v":7411.25},{"$f":"'Animal Balances'!GF248","v":6461.25},{"$f":"'Animal Balances'!GG248","v":5511.25},{"$f":"'Animal Balances'!GH248","v":4561.25},{"$f":"'Animal Balances'!GI248","v":3611.25},{"$f":"'Animal Balances'!GJ248","v":8361.25},{"$f":"'Animal Balances'!GK248","v":7411.25},{"$f":"'Animal Balances'!GL248","v":6461.25},{"$f":"'Animal Balances'!GM248","v":5511.25},{"$f":"'Animal Balances'!GN248","v":4561.25},{"$f":"'Animal Balances'!GO248","v":3611.25},{"$f":"'Animal Balances'!GP248","v":8361.25},{"$f":"'Animal Balances'!GQ248","v":7411.25},{"$f":"'Animal Balances'!GR248","v":6461.25},{"$f":"GS248","v":5511.25},4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,{"$f":"JE248","v":7411.25},6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25]
[null,null,null,"Add: Deferred",null,null,null,null,{"$f":"'Animal Balances'!I242","v":0},{"$f":"'Animal Balances'!J242","v":0},{"$f":"'Animal Balances'!K242","v":0},{"$f":"'Animal Balances'!L242","v":0},{"$f":"'Animal Balances'!M242","v":0},{"$f":"'Animal Balances'!N242","v":0},{"$f":"'Animal Balances'!O242","v":0},{"$f":"'Animal Balances'!P242","v":0},{"$f":"'Animal Balances'!Q242","v":0},{"$f":"'Animal Balances'!R242","v":0},{"$f":"'Animal Balances'!S242","v":0},{"$f":"'Animal Balances'!T242","v":0},{"$f":"'Animal Balances'!U242","v":0},{"$f":"'Animal Balances'!V242","v":0},{"$f":"'Animal Balances'!W242","v":0},{"$f":"'Animal Balances'!X242","v":5151.25},{"$f":"'Animal Balances'!Y242","v":0},{"$f":"'Animal Balances'!Z242","v":0},{"$f":"'Animal Balances'!AA242","v":0},{"$f":"'Animal Balances'!AB242","v":0},{"$f":"'Animal Balances'!AC242","v":0},{"$f":"'Animal Balances'!AD242","v":5151.25},{"$f":"'Animal Balances'!AE242","v":0},{"$f":"'Animal Balances'!AF242","v":0},{"$f":"'Animal Balances'!AG242","v":0},{"$f":"'Animal Balances'!AH242","v":0},{"$f":"'Animal Balances'!AI242","v":0},{"$f":"'Animal Balances'!AJ242","v":4750},{"$f":"'Animal Balances'!AK242","v":0},{"$f":"'Animal Balances'!AL242","v":0},{"$f":"'Animal Balances'!AM242","v":0},{"$f":"'Animal Balances'!AN242","v":0},{"$f":"'Animal Balances'!AO242","v":0},{"$f":"'Animal Balances'!AP242","v":4750},{"$f":"'Animal Balances'!AQ242","v":0},{"$f":"'Animal Balances'!AR242","v":0},{"$f":"'Animal Balances'!AS242","v":0},{"$f":"'Animal Balances'!AT242","v":0},{"$f":"'Animal Balances'!AU242","v":0},{"$f":"'Animal Balances'!AV242","v":4750},{"$f":"'Animal Balances'!AW242","v":0},{"$f":"'Animal Balances'!AX242","v":0},{"$f":"'Animal Balances'!AY242","v":0},{"$f":"'Animal Balances'!AZ242","v":0},{"$f":"'Animal Balances'!BA242","v":0},{"$f":"'Animal Balances'!BB242","v":4750},{"$f":"'Animal Balances'!BC242","v":0},{"$f":"'Animal Balances'!BD242","v":0},{"$f":"'Animal Balances'!BE242","v":0},{"$f":"'Animal Balances'!BF242","v":0},{"$f":"'Animal Balances'!BG242","v":0},{"$f":"'Animal Balances'!BH242","v":4750},{"$f":"'Animal Balances'!BI242","v":0},{"$f":"'Animal Balances'!BJ242","v":0},{"$f":"'Animal Balances'!BK242","v":0},{"$f":"'Animal Balances'!BL242","v":0},{"$f":"'Animal Balances'!BM242","v":0},{"$f":"'Animal Balances'!BN242","v":4750},{"$f":"'Animal Balances'!BO242","v":0},{"$f":"'Animal Balances'!BP242","v":0},{"$f":"'Animal Balances'!BQ242","v":0},{"$f":"'Animal Balances'!BR242","v":0},{"$f":"'Animal Balances'!BS242","v":0},{"$f":"'Animal Balances'!BT242","v":4750},{"$f":"'Animal Balances'!BU242","v":0},{"$f":"'Animal Balances'!BV242","v":0},{"$f":"'Animal Balances'!BW242","v":0},{"$f":"'Animal Balances'!BX242","v":0},{"$f":"'Animal Balances'!BY242","v":0},{"$f":"'Animal Balances'!BZ242","v":4750},{"$f":"'Animal Balances'!CA242","v":0},{"$f":"'Animal Balances'!CB242","v":0},{"$f":"'Animal Balances'!CC242","v":0},{"$f":"'Animal Balances'!CD242","v":0},{"$f":"'Animal Balances'!CE242","v":0},{"$f":"'Animal Balances'!CF242","v":4750},{"$f":"'Animal Balances'!CG242","v":0},{"$f":"'Animal Balances'!CH242","v":0},{"$f":"'Animal Balances'!CI242","v":0},{"$f":"'Animal Balances'!CJ242","v":0},{"$f":"'Animal Balances'!CK242","v":0},{"$f":"'Animal Balances'!CL242","v":4750},{"$f":"'Animal Balances'!CM242","v":0},{"$f":"'Animal Balances'!CN242","v":0},{"$f":"'Animal Balances'!CO242","v":0},{"$f":"'Animal Balances'!CP242","v":0},{"$f":"'Animal Balances'!CQ242","v":0},{"$f":"'Animal Balances'!CR242","v":4750},{"$f":"'Animal Balances'!CS242","v":0},{"$f":"'Animal Balances'!CT242","v":0},{"$f":"'Animal Balances'!CU242","v":0},{"$f":"'Animal Balances'!CV242","v":0},{"$f":"'Animal Balances'!CW242","v":0},{"$f":"'Animal Balances'!CX242","v":4750},{"$f":"'Animal Balances'!CY242","v":0},{"$f":"'Animal Balances'!CZ242","v":0},{"$f":"'Animal Balances'!DA242","v":0},{"$f":"'Animal Balances'!DB242","v":0},{"$f":"'Animal Balances'!DC242","v":0},{"$f":"'Animal Balances'!DD242","v":4750},{"$f":"'Animal Balances'!DE242","v":0},{"$f":"'Animal Balances'!DF242","v":0},{"$f":"'Animal Balances'!DG242","v":0},{"$f":"'Animal Balances'!DH242","v":0},{"$f":"'Animal Balances'!DI242","v":0},{"$f":"'Animal Balances'!DJ242","v":4750},{"$f":"'Animal Balances'!DK242","v":0},{"$f":"'Animal Balances'!DL242","v":0},{"$f":"'Animal Balances'!DM242","v":0},{"$f":"'Animal Balances'!DN242","v":0},{"$f":"'Animal Balances'!DO242","v":0},{"$f":"'Animal Balances'!DP242","v":4750},{"$f":"'Animal Balances'!DQ242","v":0},{"$f":"'Animal Balances'!DR242","v":0},{"$f":"'Animal Balances'!DS242","v":0},{"$f":"'Animal Balances'!DT242","v":0},{"$f":"'Animal Balances'!DU242","v":0},{"$f":"'Animal Balances'!DV242","v":4750},{"$f":"'Animal Balances'!DW242","v":0},{"$f":"'Animal Balances'!DX242","v":0},{"$f":"'Animal Balances'!DY242","v":0},{"$f":"'Animal Balances'!DZ242","v":0},{"$f":"'Animal Balances'!EA242","v":0},{"$f":"'Animal Balances'!EB242","v":4750},{"$f":"'Animal Balances'!EC242","v":0},{"$f":"'Animal Balances'!ED242","v":0},{"$f":"'Animal Balances'!EE242","v":0},{"$f":"'Animal Balances'!EF242","v":0},{"$f":"'Animal Balances'!EG242","v":0},{"$f":"'Animal Balances'!EH242","v":4750},{"$f":"'Animal Balances'!EI242","v":0},{"$f":"'Animal Balances'!EJ242","v":0},{"$f":"'Animal Balances'!EK242","v":0},{"$f":"'Animal Balances'!EL242","v":0},{"$f":"'Animal Balances'!EM242","v":0},{"$f":"'Animal Balances'!EN242","v":4750},{"$f":"'Animal Balances'!EO242","v":0},{"$f":"'Animal Balances'!EP242","v":0},{"$f":"'Animal Balances'!EQ242","v":0},{"$f":"'Animal Balances'!ER242","v":0},{"$f":"'Animal Balances'!ES242","v":0},{"$f":"'Animal Balances'!ET242","v":4750},{"$f":"'Animal Balances'!EU242","v":0},{"$f":"'Animal Balances'!EV242","v":0},{"$f":"'Animal Balances'!EW242","v":0},{"$f":"'Animal Balances'!EX242","v":0},{"$f":"'Animal Balances'!EY242","v":0},{"$f":"'Animal Balances'!EZ242","v":4750},{"$f":"'Animal Balances'!FA242","v":0},{"$f":"'Animal Balances'!FB242","v":0},{"$f":"'Animal Balances'!FC242","v":0},{"$f":"'Animal Balances'!FD242","v":0},{"$f":"'Animal Balances'!FE242","v":0},{"$f":"'Animal Balances'!FF242","v":4750},{"$f":"'Animal Balances'!FG242","v":0},{"$f":"'Animal Balances'!FH242","v":0},{"$f":"'Animal Balances'!FI242","v":0},{"$f":"'Animal Balances'!FJ242","v":0},{"$f":"'Animal Balances'!FK242","v":0},{"$f":"'Animal Balances'!FL242","v":4750},{"$f":"'Animal Balances'!FM242","v":0},{"$f":"'Animal Balances'!FN242","v":0},{"$f":"'Animal Balances'!FO242","v":0},{"$f":"'Animal Balances'!FP242","v":0},{"$f":"'Animal Balances'!FQ242","v":0},{"$f":"'Animal Balances'!FR242","v":4750},{"$f":"'Animal Balances'!FS242","v":0},{"$f":"'Animal Balances'!FT242","v":0},{"$f":"'Animal Balances'!FU242","v":0},{"$f":"'Animal Balances'!FV242","v":0},{"$f":"'Animal Balances'!FW242","v":0},{"$f":"'Animal Balances'!FX242","v":4750},{"$f":"'Animal Balances'!FY242","v":0},{"$f":"'Animal Balances'!FZ242","v":0},{"$f":"'Animal Balances'!GA242","v":0},{"$f":"'Animal Balances'!GB242","v":0},{"$f":"'Animal Balances'!GC242","v":0},{"$f":"'Animal Balances'!GD242","v":4750},{"$f":"'Animal Balances'!GE242","v":0},{"$f":"'Animal Balances'!GF242","v":0},{"$f":"'Animal Balances'!GG242","v":0},{"$f":"'Animal Balances'!GH242","v":0},{"$f":"'Animal Balances'!GI242","v":0},{"$f":"'Animal Balances'!GJ242","v":4750},{"$f":"'Animal Balances'!GK242","v":0},{"$f":"'Animal Balances'!GL242","v":0},{"$f":"'Animal Balances'!GM242","v":0},{"$f":"'Animal Balances'!GN242","v":0},{"$f":"'Animal Balances'!GO242","v":0},{"$f":"'Animal Balances'!GP242","v":4750},{"$f":"'Animal Balances'!GQ242","v":0},{"$f":"'Animal Balances'!GR242","v":0},{"$f":"'Animal Balances'!GS242","v":0},{"$f":"GT242","v":0},0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,{"$f":"JF242","v":0},0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0,4750,0,0,0,0,0]
[null,null,null,"Less: Deferred Slaughtered",null,null,null,null,{"$f":"MIN(I245,I241)","v":0},{"$f":"MIN(J245,J241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,548.75,548.75,548.75,548.75,548.75,0,548.75,548.75,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,{"$f":"MIN(BV245,BV241)","v":950},950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,{"$f":"MIN(EH245,EH241)","v":0},950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,{"$f":"MIN(GT245,GT241)","v":950},950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,{"$f":"MIN(JF245,JF241)","v":950},950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950,0,950,950,950,950,950]
[null,null,null,"Closing Balance ",null,null,null,null,{"$f":"I245+I246-I247","v":0},{"$f":"J245+J246-J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5151.25,4602.5,4053.75,3505,2956.25,2407.5,7558.75,7010,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,{"$f":"BV245+BV246-BV247","v":6461.25},5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,{"$f":"EH245+EH246-EH247","v":8361.25},7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,{"$f":"GT245+GT246-GT247","v":4561.25},3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,{"$f":"JF245+JF246-JF247","v":6461.25},5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25]
[]
[null,null,null,"Terminal Balance of Sheep Adjusted for Deferred",null,null,null,null,{"$f":"I248+I236","v":0},{"$f":"J248+J236","v":0},0,0,0,0,0,0,5700,5700,5700,5700,5700,5700,11400,10851.25,10302.5,9753.75,9205,8656.25,13807.5,13258.75,12710,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,{"$f":"BV248+BV236","v":12161.25},11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,{"$f":"EH248+EH236","v":14061.25},13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,{"$f":"GT248+GT236","v":10261.25},15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,{"$f":"JF248+JF236","v":12161.25},11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25,14061.25,13111.25,12161.25,11211.25,10261.25,15011.25]
[null,null,null,"Over Capacity of Pigs",null,null,null,null,{"$f":"'Animal Balances'!I248","v":0},{"$f":"'Animal Balances'!J248","v":0},{"$f":"'Animal Balances'!K248","v":0},{"$f":"'Animal Balances'!L248","v":0},{"$f":"'Animal Balances'!M248","v":0},{"$f":"'Animal Balances'!N248","v":0},{"$f":"'Animal Balances'!O248","v":0},{"$f":"'Animal Balances'!P248","v":0},{"$f":"'Animal Balances'!Q248","v":0},{"$f":"'Animal Balances'!R248","v":0},{"$f":"'Animal Balances'!S248","v":0},{"$f":"'Animal Balances'!T248","v":0},{"$f":"'Animal Balances'!U248","v":0},{"$f":"'Animal Balances'!V248","v":0},{"$f":"'Animal Balances'!W248","v":0},{"$f":"'Animal Balances'!X248","v":5151.25},{"$f":"'Animal Balances'!Y248","v":4602.5},{"$f":"'Animal Balances'!Z248","v":4053.75},{"$f":"'Animal Balances'!AA248","v":3505},{"$f":"'Animal Balances'!AB248","v":2956.25},{"$f":"'Animal Balances'!AC248","v":2407.5},{"$f":"'Animal Balances'!AD248","v":7558.75},{"$f":"'Animal Balances'!AE248","v":7010},{"$f":"'Animal Balances'!AF248","v":6461.25},{"$f":"'Animal Balances'!AG248","v":5511.25},{"$f":"'Animal Balances'!AH248","v":4561.25},{"$f":"'Animal Balances'!AI248","v":3611.25},{"$f":"'Animal Balances'!AJ248","v":8361.25},{"$f":"'Animal Balances'!AK248","v":7411.25},{"$f":"'Animal Balances'!AL248","v":6461.25},{"$f":"'Animal Balances'!AM248","v":5511.25},{"$f":"'Animal Balances'!AN248","v":4561.25},{"$f":"'Animal Balances'!AO248","v":3611.25},{"$f":"'Animal Balances'!AP248","v":8361.25},{"$f":"'Animal Balances'!AQ248","v":7411.25},{"$f":"'Animal Balances'!AR248","v":6461.25},{"$f":"'Animal Balances'!AS248","v":5511.25},{"$f":"'Animal Balances'!AT248","v":4561.25},{"$f":"'Animal Balances'!AU248","v":3611.25},{"$f":"'Animal Balances'!AV248","v":8361.25},{"$f":"'Animal Balances'!AW248","v":7411.25},{"$f":"'Animal Balances'!AX248","v":6461.25},{"$f":"'Animal Balances'!AY248","v":5511.25},{"$f":"'Animal Balances'!AZ248","v":4561.25},{"$f":"'Animal Balances'!BA248","v":3611.25},{"$f":"'Animal Balances'!BB248","v":8361.25},{"$f":"'Animal Balances'!BC248","v":7411.25},{"$f":"'Animal Balances'!BD248","v":6461.25},{"$f":"'Animal Balances'!BE248","v":5511.25},{"$f":"'Animal Balances'!BF248","v":4561.25},{"$f":"'Animal Balances'!BG248","v":3611.25},{"$f":"'Animal Balances'!BH248","v":8361.25},{"$f":"'Animal Balances'!BI248","v":7411.25},{"$f":"'Animal Balances'!BJ248","v":6461.25},{"$f":"'Animal Balances'!BK248","v":5511.25},{"$f":"'Animal Balances'!BL248","v":4561.25},{"$f":"'Animal Balances'!BM248","v":3611.25},{"$f":"'Animal Balances'!BN248","v":8361.25},{"$f":"'Animal Balances'!BO248","v":7411.25},{"$f":"'Animal Balances'!BP248","v":6461.25},{"$f":"'Animal Balances'!BQ248","v":5511.25},{"$f":"'Animal Balances'!BR248","v":4561.25},{"$f":"'Animal Balances'!BS248","v":3611.25},{"$f":"'Animal Balances'!BT248","v":8361.25},{"$f":"'Animal Balances'!BU248","v":7411.25},{"$f":"'Animal Balances'!BV248","v":6461.25},{"$f":"'Animal Balances'!BW248","v":5511.25},{"$f":"'Animal Balances'!BX248","v":4561.25},{"$f":"'Animal Balances'!BY248","v":3611.25},{"$f":"'Animal Balances'!BZ248","v":8361.25},{"$f":"'Animal Balances'!CA248","v":7411.25},{"$f":"'Animal Balances'!CB248","v":6461.25},{"$f":"'Animal Balances'!CC248","v":5511.25},{"$f":"'Animal Balances'!CD248","v":4561.25},{"$f":"'Animal Balances'!CE248","v":3611.25},{"$f":"'Animal Balances'!CF248","v":8361.25},{"$f":"'Animal Balances'!CG248","v":7411.25},{"$f":"'Animal Balances'!CH248","v":6461.25},{"$f":"'Animal Balances'!CI248","v":5511.25},{"$f":"'Animal Balances'!CJ248","v":4561.25},{"$f":"'Animal Balances'!CK248","v":3611.25},{"$f":"'Animal Balances'!CL248","v":8361.25},{"$f":"'Animal Balances'!CM248","v":7411.25},{"$f":"'Animal Balances'!CN248","v":6461.25},{"$f":"'Animal Balances'!CO248","v":5511.25},{"$f":"'Animal Balances'!CP248","v":4561.25},{"$f":"'Animal Balances'!CQ248","v":3611.25},{"$f":"'Animal Balances'!CR248","v":8361.25},{"$f":"'Animal Balances'!CS248","v":7411.25},{"$f":"'Animal Balances'!CT248","v":6461.25},{"$f":"'Animal Balances'!CU248","v":5511.25},{"$f":"'Animal Balances'!CV248","v":4561.25},{"$f":"'Animal Balances'!CW248","v":3611.25},{"$f":"'Animal Balances'!CX248","v":8361.25},{"$f":"'Animal Balances'!CY248","v":7411.25},{"$f":"'Animal Balances'!CZ248","v":6461.25},{"$f":"'Animal Balances'!DA248","v":5511.25},{"$f":"'Animal Balances'!DB248","v":4561.25},{"$f":"'Animal Balances'!DC248","v":3611.25},{"$f":"'Animal Balances'!DD248","v":8361.25},{"$f":"'Animal Balances'!DE248","v":7411.25},{"$f":"'Animal Balances'!DF248","v":6461.25},{"$f":"'Animal Balances'!DG248","v":5511.25},{"$f":"'Animal Balances'!DH248","v":4561.25},{"$f":"'Animal Balances'!DI248","v":3611.25},{"$f":"'Animal Balances'!DJ248","v":8361.25},{"$f":"'Animal Balances'!DK248","v":7411.25},{"$f":"'Animal Balances'!DL248","v":6461.25},{"$f":"'Animal Balances'!DM248","v":5511.25},{"$f":"'Animal Balances'!DN248","v":4561.25},{"$f":"'Animal Balances'!DO248","v":3611.25},{"$f":"'Animal Balances'!DP248","v":8361.25},{"$f":"'Animal Balances'!DQ248","v":7411.25},{"$f":"'Animal Balances'!DR248","v":6461.25},{"$f":"'Animal Balances'!DS248","v":5511.25},{"$f":"'Animal Balances'!DT248","v":4561.25},{"$f":"'Animal Balances'!DU248","v":3611.25},{"$f":"'Animal Balances'!DV248","v":8361.25},{"$f":"'Animal Balances'!DW248","v":7411.25},{"$f":"'Animal Balances'!DX248","v":6461.25},{"$f":"'Animal Balances'!DY248","v":5511.25},{"$f":"'Animal Balances'!DZ248","v":4561.25},{"$f":"'Animal Balances'!EA248","v":3611.25},{"$f":"'Animal Balances'!EB248","v":8361.25},{"$f":"'Animal Balances'!EC248","v":7411.25},{"$f":"'Animal Balances'!ED248","v":6461.25},{"$f":"'Animal Balances'!EE248","v":5511.25},{"$f":"'Animal Balances'!EF248","v":4561.25},{"$f":"'Animal Balances'!EG248","v":3611.25},{"$f":"'Animal Balances'!EH248","v":8361.25},{"$f":"'Animal Balances'!EI248","v":7411.25},{"$f":"'Animal Balances'!EJ248","v":6461.25},{"$f":"'Animal Balances'!EK248","v":5511.25},{"$f":"'Animal Balances'!EL248","v":4561.25},{"$f":"'Animal Balances'!EM248","v":3611.25},{"$f":"'Animal Balances'!EN248","v":8361.25},{"$f":"'Animal Balances'!EO248","v":7411.25},{"$f":"'Animal Balances'!EP248","v":6461.25},{"$f":"'Animal Balances'!EQ248","v":5511.25},{"$f":"'Animal Balances'!ER248","v":4561.25},{"$f":"'Animal Balances'!ES248","v":3611.25},{"$f":"'Animal Balances'!ET248","v":8361.25},{"$f":"'Animal Balances'!EU248","v":7411.25},{"$f":"'Animal Balances'!EV248","v":6461.25},{"$f":"'Animal Balances'!EW248","v":5511.25},{"$f":"'Animal Balances'!EX248","v":4561.25},{"$f":"'Animal Balances'!EY248","v":3611.25},{"$f":"'Animal Balances'!EZ248","v":8361.25},{"$f":"'Animal Balances'!FA248","v":7411.25},{"$f":"'Animal Balances'!FB248","v":6461.25},{"$f":"'Animal Balances'!FC248","v":5511.25},{"$f":"'Animal Balances'!FD248","v":4561.25},{"$f":"'Animal Balances'!FE248","v":3611.25},{"$f":"'Animal Balances'!FF248","v":8361.25},{"$f":"'Animal Balances'!FG248","v":7411.25},{"$f":"'Animal Balances'!FH248","v":6461.25},{"$f":"'Animal Balances'!FI248","v":5511.25},{"$f":"'Animal Balances'!FJ248","v":4561.25},{"$f":"'Animal Balances'!FK248","v":3611.25},{"$f":"'Animal Balances'!FL248","v":8361.25},{"$f":"'Animal Balances'!FM248","v":7411.25},{"$f":"'Animal Balances'!FN248","v":6461.25},{"$f":"'Animal Balances'!FO248","v":5511.25},{"$f":"'Animal Balances'!FP248","v":4561.25},{"$f":"'Animal Balances'!FQ248","v":3611.25},{"$f":"'Animal Balances'!FR248","v":8361.25},{"$f":"'Animal Balances'!FS248","v":7411.25},{"$f":"'Animal Balances'!FT248","v":6461.25},{"$f":"'Animal Balances'!FU248","v":5511.25},{"$f":"'Animal Balances'!FV248","v":4561.25},{"$f":"'Animal Balances'!FW248","v":3611.25},{"$f":"'Animal Balances'!FX248","v":8361.25},{"$f":"'Animal Balances'!FY248","v":7411.25},{"$f":"'Animal Balances'!FZ248","v":6461.25},{"$f":"'Animal Balances'!GA248","v":5511.25},{"$f":"'Animal Balances'!GB248","v":4561.25},{"$f":"'Animal Balances'!GC248","v":3611.25},{"$f":"'Animal Balances'!GD248","v":8361.25},{"$f":"'Animal Balances'!GE248","v":7411.25},{"$f":"'Animal Balances'!GF248","v":6461.25},{"$f":"'Animal Balances'!GG248","v":5511.25},{"$f":"'Animal Balances'!GH248","v":4561.25},{"$f":"'Animal Balances'!GI248","v":3611.25},{"$f":"'Animal Balances'!GJ248","v":8361.25},{"$f":"'Animal Balances'!GK248","v":7411.25},{"$f":"'Animal Balances'!GL248","v":6461.25},{"$f":"'Animal Balances'!GM248","v":5511.25},{"$f":"'Animal Balances'!GN248","v":4561.25},{"$f":"'Animal Balances'!GO248","v":3611.25},{"$f":"'Animal Balances'!GP248","v":8361.25},{"$f":"'Animal Balances'!GQ248","v":7411.25},{"$f":"'Animal Balances'!GR248","v":6461.25},{"$f":"'Animal Balances'!GS248","v":5511.25},{"$f":"GT248","v":4561.25},3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,{"$f":"JF248","v":6461.25},5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25,8361.25,7411.25,6461.25,5511.25,4561.25,3611.25]
[null,null,null,"Final Pigs Slaughtered",null,null,null,null,{"$f":"I234-I242+I247","v":401.25},{"$f":"J234-J242+J247","v":401.25},401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,401.25,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"BV234-BV242+BV247","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"EH234-EH242+EH247","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"GT234-GT242+GT247","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,{"$f":"JF234-JF242+JF247","v":950},950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950,950]
[]
["Chickens"]
[null,null,"Number of Hens per Insemination",null,"Number",1]
[null,null,"Percent of Impregnations in Insemiation Month",null,"%",42]
[]
[null,null,"Pregancy Period",null,"Month",{"$f":"Assumptions!F28","v":1}]
[null,null,"Birth until Slaughter for Termination Pigs",null,"Month",{"$f":"Assumptions!F36","v":5}]
[null,null,"Births per Hen per Year",null,"Number",{"$f":"'Animal Balances'!F256","v":42}]
[]
[null,null,"Capacity of Abbitoir - Chickens",null,"Number/Year",{"$f":"Assumptions!H50","v":114000}]
[null,null,"Required Maternal Hens",null,"Number",{"$f":"F262/F260","v":2714.2857142857142}]
[null,null,"Lifespan of Maternal Hen",null,"Years",1]
[]
[null,null,"Total Number of Existing Hens",null,"Number",{"$f":"Assumptions!F14","v":0}]
[null,null,"Existing Hens for Maternal Breeding",null,"Number",{"$f":"'Animal Balances'!F266","v":0}]
[null,null,"Existing Hens for Termination",null,"Number",{"$f":"F266-F267","v":0}]
[null,null,"Timing of Existing Hens for Termination",null,"Month",24]
[]
[null,null,"Total Hens Purchased",null,"Number",{"$f":"Assumptions!F21","v":100000}]
[null,null,"Maternal Hens Purchased",null,"Number",{"$f":"F263-F266","v":2714.2857142857142}]
[null,null,"Hens Purchased for Termination",null,"Number",{"$f":"F271-F272","v":97285.71428571429}]
[]
[null,null,"Replacement of Period for Hens",null,"Month",{"$f":"MONTH(I3)","v":9},null,null,null,{"$f":"J4=$F$275","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"BV4=$F$275","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"EH4=$F$275","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"GT4=$F$275","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"JF4=$F$275","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false]
[]
[null,null,"Maternal Hen Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H283","v":0},{"$f":"'Animal Balances'!I283","v":2714.2857142857142},{"$f":"'Animal Balances'!J283","v":2714.2857142857142},{"$f":"'Animal Balances'!K283","v":2714.2857142857142},{"$f":"'Animal Balances'!L283","v":2714.2857142857142},{"$f":"'Animal Balances'!M283","v":2714.2857142857142},{"$f":"'Animal Balances'!N283","v":2714.2857142857142},{"$f":"'Animal Balances'!O283","v":2714.2857142857142},{"$f":"'Animal Balances'!P283","v":2714.2857142857142},{"$f":"'Animal Balances'!Q283","v":2714.2857142857142},{"$f":"'Animal Balances'!R283","v":2714.2857142857142},{"$f":"'Animal Balances'!S283","v":2714.2857142857142},{"$f":"'Animal Balances'!T283","v":2714.2857142857142},{"$f":"'Animal Balances'!U283","v":2714.2857142857142},{"$f":"'Animal Balances'!V283","v":2714.2857142857142},{"$f":"'Animal Balances'!W283","v":2714.2857142857142},{"$f":"'Animal Balances'!X283","v":2714.2857142857142},{"$f":"'Animal Balances'!Y283","v":2714.2857142857142},{"$f":"'Animal Balances'!Z283","v":2714.2857142857142},{"$f":"'Animal Balances'!AA283","v":2714.2857142857142},{"$f":"'Animal Balances'!AB283","v":2714.2857142857142},{"$f":"'Animal Balances'!AC283","v":2714.2857142857142},{"$f":"'Animal Balances'!AD283","v":2714.2857142857142},{"$f":"'Animal Balances'!AE283","v":2714.2857142857142},{"$f":"'Animal Balances'!AF283","v":2714.2857142857142},{"$f":"'Animal Balances'!AG283","v":2714.2857142857142},{"$f":"'Animal Balances'!AH283","v":2714.2857142857142},{"$f":"'Animal Balances'!AI283","v":2714.2857142857142},{"$f":"'Animal Balances'!AJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!AK283","v":2714.2857142857142},{"$f":"'Animal Balances'!AL283","v":2714.2857142857142},{"$f":"'Animal Balances'!AM283","v":2714.2857142857142},{"$f":"'Animal Balances'!AN283","v":2714.2857142857142},{"$f":"'Animal Balances'!AO283","v":2714.2857142857142},{"$f":"'Animal Balances'!AP283","v":2714.2857142857142},{"$f":"'Animal Balances'!AQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!AR283","v":2714.2857142857142},{"$f":"'Animal Balances'!AS283","v":2714.2857142857142},{"$f":"'Animal Balances'!AT283","v":2714.2857142857142},{"$f":"'Animal Balances'!AU283","v":2714.2857142857142},{"$f":"'Animal Balances'!AV283","v":2714.2857142857142},{"$f":"'Animal Balances'!AW283","v":2714.2857142857142},{"$f":"'Animal Balances'!AX283","v":2714.2857142857142},{"$f":"'Animal Balances'!AY283","v":2714.2857142857142},{"$f":"'Animal Balances'!AZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!BA283","v":2714.2857142857142},{"$f":"'Animal Balances'!BB283","v":2714.2857142857142},{"$f":"'Animal Balances'!BC283","v":2714.2857142857142},{"$f":"'Animal Balances'!BD283","v":2714.2857142857142},{"$f":"'Animal Balances'!BE283","v":2714.2857142857142},{"$f":"'Animal Balances'!BF283","v":2714.2857142857142},{"$f":"'Animal Balances'!BG283","v":2714.2857142857142},{"$f":"'Animal Balances'!BH283","v":2714.2857142857142},{"$f":"'Animal Balances'!BI283","v":2714.2857142857142},{"$f":"'Animal Balances'!BJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!BK283","v":2714.2857142857142},{"$f":"'Animal Balances'!BL283","v":2714.2857142857142},{"$f":"'Animal Balances'!BM283","v":2714.2857142857142},{"$f":"'Animal Balances'!BN283","v":2714.2857142857142},{"$f":"'Animal Balances'!BO283","v":2714.2857142857142},{"$f":"'Animal Balances'!BP283","v":2714.2857142857142},{"$f":"'Animal Balances'!BQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!BR283","v":2714.2857142857142},{"$f":"'Animal Balances'!BS283","v":2714.2857142857142},{"$f":"'Animal Balances'!BT283","v":2714.2857142857142},{"$f":"'Animal Balances'!BU283","v":2714.2857142857142},{"$f":"'Animal Balances'!BV283","v":2714.2857142857142},{"$f":"'Animal Balances'!BW283","v":2714.2857142857142},{"$f":"'Animal Balances'!BX283","v":2714.2857142857142},{"$f":"'Animal Balances'!BY283","v":2714.2857142857142},{"$f":"'Animal Balances'!BZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!CA283","v":2714.2857142857142},{"$f":"'Animal Balances'!CB283","v":2714.2857142857142},{"$f":"'Animal Balances'!CC283","v":2714.2857142857142},{"$f":"'Animal Balances'!CD283","v":2714.2857142857142},{"$f":"'Animal Balances'!CE283","v":2714.2857142857142},{"$f":"'Animal Balances'!CF283","v":2714.2857142857142},{"$f":"'Animal Balances'!CG283","v":2714.2857142857142},{"$f":"'Animal Balances'!CH283","v":2714.2857142857142},{"$f":"'Animal Balances'!CI283","v":2714.2857142857142},{"$f":"'Animal Balances'!CJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!CK283","v":2714.2857142857142},{"$f":"'Animal Balances'!CL283","v":2714.2857142857142},{"$f":"'Animal Balances'!CM283","v":2714.2857142857142},{"$f":"'Animal Balances'!CN283","v":2714.2857142857142},{"$f":"'Animal Balances'!CO283","v":2714.2857142857142},{"$f":"'Animal Balances'!CP283","v":2714.2857142857142},{"$f":"'Animal Balances'!CQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!CR283","v":2714.2857142857142},{"$f":"'Animal Balances'!CS283","v":2714.2857142857142},{"$f":"'Animal Balances'!CT283","v":2714.2857142857142},{"$f":"'Animal Balances'!CU283","v":2714.2857142857142},{"$f":"'Animal Balances'!CV283","v":2714.2857142857142},{"$f":"'Animal Balances'!CW283","v":2714.2857142857142},{"$f":"'Animal Balances'!CX283","v":2714.2857142857142},{"$f":"'Animal Balances'!CY283","v":2714.2857142857142},{"$f":"'Animal Balances'!CZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!DA283","v":2714.2857142857142},{"$f":"'Animal Balances'!DB283","v":2714.2857142857142},{"$f":"'Animal Balances'!DC283","v":2714.2857142857142},{"$f":"'Animal Balances'!DD283","v":2714.2857142857142},{"$f":"'Animal Balances'!DE283","v":2714.2857142857142},{"$f":"'Animal Balances'!DF283","v":2714.2857142857142},{"$f":"'Animal Balances'!DG283","v":2714.2857142857142},{"$f":"'Animal Balances'!DH283","v":2714.2857142857142},{"$f":"'Animal Balances'!DI283","v":2714.2857142857142},{"$f":"'Animal Balances'!DJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!DK283","v":2714.2857142857142},{"$f":"'Animal Balances'!DL283","v":2714.2857142857142},{"$f":"'Animal Balances'!DM283","v":2714.2857142857142},{"$f":"'Animal Balances'!DN283","v":2714.2857142857142},{"$f":"'Animal Balances'!DO283","v":2714.2857142857142},{"$f":"'Animal Balances'!DP283","v":2714.2857142857142},{"$f":"'Animal Balances'!DQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!DR283","v":2714.2857142857142},{"$f":"'Animal Balances'!DS283","v":2714.2857142857142},{"$f":"'Animal Balances'!DT283","v":2714.2857142857142},{"$f":"'Animal Balances'!DU283","v":2714.2857142857142},{"$f":"'Animal Balances'!DV283","v":2714.2857142857142},{"$f":"'Animal Balances'!DW283","v":2714.2857142857142},{"$f":"'Animal Balances'!DX283","v":2714.2857142857142},{"$f":"'Animal Balances'!DY283","v":2714.2857142857142},{"$f":"'Animal Balances'!DZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!EA283","v":2714.2857142857142},{"$f":"'Animal Balances'!EB283","v":2714.2857142857142},{"$f":"'Animal Balances'!EC283","v":2714.2857142857142},{"$f":"'Animal Balances'!ED283","v":2714.2857142857142},{"$f":"'Animal Balances'!EE283","v":2714.2857142857142},{"$f":"'Animal Balances'!EF283","v":2714.2857142857142},{"$f":"'Animal Balances'!EG283","v":2714.2857142857142},{"$f":"'Animal Balances'!EH283","v":2714.2857142857142},{"$f":"'Animal Balances'!EI283","v":2714.2857142857142},{"$f":"'Animal Balances'!EJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!EK283","v":2714.2857142857142},{"$f":"'Animal Balances'!EL283","v":2714.2857142857142},{"$f":"'Animal Balances'!EM283","v":2714.2857142857142},{"$f":"'Animal Balances'!EN283","v":2714.2857142857142},{"$f":"'Animal Balances'!EO283","v":2714.2857142857142},{"$f":"'Animal Balances'!EP283","v":2714.2857142857142},{"$f":"'Animal Balances'!EQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!ER283","v":2714.2857142857142},{"$f":"'Animal Balances'!ES283","v":2714.2857142857142},{"$f":"'Animal Balances'!ET283","v":2714.2857142857142},{"$f":"'Animal Balances'!EU283","v":2714.2857142857142},{"$f":"'Animal Balances'!EV283","v":2714.2857142857142},{"$f":"'Animal Balances'!EW283","v":2714.2857142857142},{"$f":"'Animal Balances'!EX283","v":2714.2857142857142},{"$f":"'Animal Balances'!EY283","v":2714.2857142857142},{"$f":"'Animal Balances'!EZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!FA283","v":2714.2857142857142},{"$f":"'Animal Balances'!FB283","v":2714.2857142857142},{"$f":"'Animal Balances'!FC283","v":2714.2857142857142},{"$f":"'Animal Balances'!FD283","v":2714.2857142857142},{"$f":"'Animal Balances'!FE283","v":2714.2857142857142},{"$f":"'Animal Balances'!FF283","v":2714.2857142857142},{"$f":"'Animal Balances'!FG283","v":2714.2857142857142},{"$f":"'Animal Balances'!FH283","v":2714.2857142857142},{"$f":"'Animal Balances'!FI283","v":2714.2857142857142},{"$f":"'Animal Balances'!FJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!FK283","v":2714.2857142857142},{"$f":"'Animal Balances'!FL283","v":2714.2857142857142},{"$f":"'Animal Balances'!FM283","v":2714.2857142857142},{"$f":"'Animal Balances'!FN283","v":2714.2857142857142},{"$f":"'Animal Balances'!FO283","v":2714.2857142857142},{"$f":"'Animal Balances'!FP283","v":2714.2857142857142},{"$f":"'Animal Balances'!FQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!FR283","v":2714.2857142857142},{"$f":"'Animal Balances'!FS283","v":2714.2857142857142},{"$f":"'Animal Balances'!FT283","v":2714.2857142857142},{"$f":"'Animal Balances'!FU283","v":2714.2857142857142},{"$f":"'Animal Balances'!FV283","v":2714.2857142857142},{"$f":"'Animal Balances'!FW283","v":2714.2857142857142},{"$f":"'Animal Balances'!FX283","v":2714.2857142857142},{"$f":"'Animal Balances'!FY283","v":2714.2857142857142},{"$f":"'Animal Balances'!FZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!GA283","v":2714.2857142857142},{"$f":"'Animal Balances'!GB283","v":2714.2857142857142},{"$f":"'Animal Balances'!GC283","v":2714.2857142857142},{"$f":"'Animal Balances'!GD283","v":2714.2857142857142},{"$f":"'Animal Balances'!GE283","v":2714.2857142857142},{"$f":"'Animal Balances'!GF283","v":2714.2857142857142},{"$f":"'Animal Balances'!GG283","v":2714.2857142857142},{"$f":"'Animal Balances'!GH283","v":2714.2857142857142},{"$f":"'Animal Balances'!GI283","v":2714.2857142857142},{"$f":"'Animal Balances'!GJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!GK283","v":2714.2857142857142},{"$f":"'Animal Balances'!GL283","v":2714.2857142857142},{"$f":"'Animal Balances'!GM283","v":2714.2857142857142},{"$f":"'Animal Balances'!GN283","v":2714.2857142857142},{"$f":"'Animal Balances'!GO283","v":2714.2857142857142},{"$f":"'Animal Balances'!GP283","v":2714.2857142857142},{"$f":"'Animal Balances'!GQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!GR283","v":2714.2857142857142},{"$f":"GS283","v":2714.2857142857142},2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,{"$f":"JE283","v":2714.2857142857142},2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142]
[null,null,null,"Add: Maternal Hens from Existing Herd",null,{"$f":"'Animal Balances'!F267","v":0}]
[null,null,null,"Add: Maternal Hens from Acquisitions",null,{"$f":"'Animal Balances'!F272","v":2714.2857142857142},null,null,{"$f":"'Animal Balances'!F280","v":2714.2857142857142}]
[null,null,null,"Add: Hens Replaced from New Births",null,null,null,null,{"$f":"I278*I275","v":0},{"$f":"J278*J275","v":0},0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,{"$f":"BV278*BV275","v":0},0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,{"$f":"EH278*EH275","v":0},0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,{"$f":"GT278*GT275","v":0},0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,{"$f":"JF278*JF275","v":0},0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Maternal Hens Slaughtered",null,null,null,null,{"$f":"'Animal Balances'!I281","v":0},{"$f":"'Animal Balances'!J281","v":0},{"$f":"'Animal Balances'!K281","v":0},{"$f":"'Animal Balances'!L281","v":0},{"$f":"'Animal Balances'!M281","v":0},{"$f":"'Animal Balances'!N281","v":0},{"$f":"'Animal Balances'!O281","v":0},{"$f":"'Animal Balances'!P281","v":0},{"$f":"'Animal Balances'!Q281","v":0},{"$f":"'Animal Balances'!R281","v":0},{"$f":"'Animal Balances'!S281","v":0},{"$f":"'Animal Balances'!T281","v":0},{"$f":"'Animal Balances'!U281","v":2714.2857142857142},{"$f":"'Animal Balances'!V281","v":0},{"$f":"'Animal Balances'!W281","v":0},{"$f":"'Animal Balances'!X281","v":0},{"$f":"'Animal Balances'!Y281","v":0},{"$f":"'Animal Balances'!Z281","v":0},{"$f":"'Animal Balances'!AA281","v":0},{"$f":"'Animal Balances'!AB281","v":0},{"$f":"'Animal Balances'!AC281","v":0},{"$f":"'Animal Balances'!AD281","v":0},{"$f":"'Animal Balances'!AE281","v":0},{"$f":"'Animal Balances'!AF281","v":0},{"$f":"'Animal Balances'!AG281","v":2714.2857142857142},{"$f":"'Animal Balances'!AH281","v":0},{"$f":"'Animal Balances'!AI281","v":0},{"$f":"'Animal Balances'!AJ281","v":0},{"$f":"'Animal Balances'!AK281","v":0},{"$f":"'Animal Balances'!AL281","v":0},{"$f":"'Animal Balances'!AM281","v":0},{"$f":"'Animal Balances'!AN281","v":0},{"$f":"'Animal Balances'!AO281","v":0},{"$f":"'Animal Balances'!AP281","v":0},{"$f":"'Animal Balances'!AQ281","v":0},{"$f":"'Animal Balances'!AR281","v":0},{"$f":"'Animal Balances'!AS281","v":2714.2857142857142},{"$f":"'Animal Balances'!AT281","v":0},{"$f":"'Animal Balances'!AU281","v":0},{"$f":"'Animal Balances'!AV281","v":0},{"$f":"'Animal Balances'!AW281","v":0},{"$f":"'Animal Balances'!AX281","v":0},{"$f":"'Animal Balances'!AY281","v":0},{"$f":"'Animal Balances'!AZ281","v":0},{"$f":"'Animal Balances'!BA281","v":0},{"$f":"'Animal Balances'!BB281","v":0},{"$f":"'Animal Balances'!BC281","v":0},{"$f":"'Animal Balances'!BD281","v":0},{"$f":"'Animal Balances'!BE281","v":2714.2857142857142},{"$f":"'Animal Balances'!BF281","v":0},{"$f":"'Animal Balances'!BG281","v":0},{"$f":"'Animal Balances'!BH281","v":0},{"$f":"'Animal Balances'!BI281","v":0},{"$f":"'Animal Balances'!BJ281","v":0},{"$f":"'Animal Balances'!BK281","v":0},{"$f":"'Animal Balances'!BL281","v":0},{"$f":"'Animal Balances'!BM281","v":0},{"$f":"'Animal Balances'!BN281","v":0},{"$f":"'Animal Balances'!BO281","v":0},{"$f":"'Animal Balances'!BP281","v":0},{"$f":"'Animal Balances'!BQ281","v":2714.2857142857142},{"$f":"'Animal Balances'!BR281","v":0},{"$f":"'Animal Balances'!BS281","v":0},{"$f":"'Animal Balances'!BT281","v":0},{"$f":"'Animal Balances'!BU281","v":0},{"$f":"'Animal Balances'!BV281","v":0},{"$f":"'Animal Balances'!BW281","v":0},{"$f":"'Animal Balances'!BX281","v":0},{"$f":"'Animal Balances'!BY281","v":0},{"$f":"'Animal Balances'!BZ281","v":0},{"$f":"'Animal Balances'!CA281","v":0},{"$f":"'Animal Balances'!CB281","v":0},{"$f":"'Animal Balances'!CC281","v":2714.2857142857142},{"$f":"'Animal Balances'!CD281","v":0},{"$f":"'Animal Balances'!CE281","v":0},{"$f":"'Animal Balances'!CF281","v":0},{"$f":"'Animal Balances'!CG281","v":0},{"$f":"'Animal Balances'!CH281","v":0},{"$f":"'Animal Balances'!CI281","v":0},{"$f":"'Animal Balances'!CJ281","v":0},{"$f":"'Animal Balances'!CK281","v":0},{"$f":"'Animal Balances'!CL281","v":0},{"$f":"'Animal Balances'!CM281","v":0},{"$f":"'Animal Balances'!CN281","v":0},{"$f":"'Animal Balances'!CO281","v":2714.2857142857142},{"$f":"'Animal Balances'!CP281","v":0},{"$f":"'Animal Balances'!CQ281","v":0},{"$f":"'Animal Balances'!CR281","v":0},{"$f":"'Animal Balances'!CS281","v":0},{"$f":"'Animal Balances'!CT281","v":0},{"$f":"'Animal Balances'!CU281","v":0},{"$f":"'Animal Balances'!CV281","v":0},{"$f":"'Animal Balances'!CW281","v":0},{"$f":"'Animal Balances'!CX281","v":0},{"$f":"'Animal Balances'!CY281","v":0},{"$f":"'Animal Balances'!CZ281","v":0},{"$f":"'Animal Balances'!DA281","v":2714.2857142857142},{"$f":"'Animal Balances'!DB281","v":0},{"$f":"'Animal Balances'!DC281","v":0},{"$f":"'Animal Balances'!DD281","v":0},{"$f":"'Animal Balances'!DE281","v":0},{"$f":"'Animal Balances'!DF281","v":0},{"$f":"'Animal Balances'!DG281","v":0},{"$f":"'Animal Balances'!DH281","v":0},{"$f":"'Animal Balances'!DI281","v":0},{"$f":"'Animal Balances'!DJ281","v":0},{"$f":"'Animal Balances'!DK281","v":0},{"$f":"'Animal Balances'!DL281","v":0},{"$f":"'Animal Balances'!DM281","v":2714.2857142857142},{"$f":"'Animal Balances'!DN281","v":0},{"$f":"'Animal Balances'!DO281","v":0},{"$f":"'Animal Balances'!DP281","v":0},{"$f":"'Animal Balances'!DQ281","v":0},{"$f":"'Animal Balances'!DR281","v":0},{"$f":"'Animal Balances'!DS281","v":0},{"$f":"'Animal Balances'!DT281","v":0},{"$f":"'Animal Balances'!DU281","v":0},{"$f":"'Animal Balances'!DV281","v":0},{"$f":"'Animal Balances'!DW281","v":0},{"$f":"'Animal Balances'!DX281","v":0},{"$f":"'Animal Balances'!DY281","v":2714.2857142857142},{"$f":"'Animal Balances'!DZ281","v":0},{"$f":"'Animal Balances'!EA281","v":0},{"$f":"'Animal Balances'!EB281","v":0},{"$f":"'Animal Balances'!EC281","v":0},{"$f":"'Animal Balances'!ED281","v":0},{"$f":"'Animal Balances'!EE281","v":0},{"$f":"'Animal Balances'!EF281","v":0},{"$f":"'Animal Balances'!EG281","v":0},{"$f":"'Animal Balances'!EH281","v":0},{"$f":"'Animal Balances'!EI281","v":0},{"$f":"'Animal Balances'!EJ281","v":0},{"$f":"'Animal Balances'!EK281","v":2714.2857142857142},{"$f":"'Animal Balances'!EL281","v":0},{"$f":"'Animal Balances'!EM281","v":0},{"$f":"'Animal Balances'!EN281","v":0},{"$f":"'Animal Balances'!EO281","v":0},{"$f":"'Animal Balances'!EP281","v":0},{"$f":"'Animal Balances'!EQ281","v":0},{"$f":"'Animal Balances'!ER281","v":0},{"$f":"'Animal Balances'!ES281","v":0},{"$f":"'Animal Balances'!ET281","v":0},{"$f":"'Animal Balances'!EU281","v":0},{"$f":"'Animal Balances'!EV281","v":0},{"$f":"'Animal Balances'!EW281","v":2714.2857142857142},{"$f":"'Animal Balances'!EX281","v":0},{"$f":"'Animal Balances'!EY281","v":0},{"$f":"'Animal Balances'!EZ281","v":0},{"$f":"'Animal Balances'!FA281","v":0},{"$f":"'Animal Balances'!FB281","v":0},{"$f":"'Animal Balances'!FC281","v":0},{"$f":"'Animal Balances'!FD281","v":0},{"$f":"'Animal Balances'!FE281","v":0},{"$f":"'Animal Balances'!FF281","v":0},{"$f":"'Animal Balances'!FG281","v":0},{"$f":"'Animal Balances'!FH281","v":0},{"$f":"'Animal Balances'!FI281","v":2714.2857142857142},{"$f":"'Animal Balances'!FJ281","v":0},{"$f":"'Animal Balances'!FK281","v":0},{"$f":"'Animal Balances'!FL281","v":0},{"$f":"'Animal Balances'!FM281","v":0},{"$f":"'Animal Balances'!FN281","v":0},{"$f":"'Animal Balances'!FO281","v":0},{"$f":"'Animal Balances'!FP281","v":0},{"$f":"'Animal Balances'!FQ281","v":0},{"$f":"'Animal Balances'!FR281","v":0},{"$f":"'Animal Balances'!FS281","v":0},{"$f":"'Animal Balances'!FT281","v":0},{"$f":"'Animal Balances'!FU281","v":2714.2857142857142},{"$f":"'Animal Balances'!FV281","v":0},{"$f":"'Animal Balances'!FW281","v":0},{"$f":"'Animal Balances'!FX281","v":0},{"$f":"'Animal Balances'!FY281","v":0},{"$f":"'Animal Balances'!FZ281","v":0},{"$f":"'Animal Balances'!GA281","v":0},{"$f":"'Animal Balances'!GB281","v":0},{"$f":"'Animal Balances'!GC281","v":0},{"$f":"'Animal Balances'!GD281","v":0},{"$f":"'Animal Balances'!GE281","v":0},{"$f":"'Animal Balances'!GF281","v":0},{"$f":"'Animal Balances'!GG281","v":2714.2857142857142},{"$f":"'Animal Balances'!GH281","v":0},{"$f":"'Animal Balances'!GI281","v":0},{"$f":"'Animal Balances'!GJ281","v":0},{"$f":"'Animal Balances'!GK281","v":0},{"$f":"'Animal Balances'!GL281","v":0},{"$f":"'Animal Balances'!GM281","v":0},{"$f":"'Animal Balances'!GN281","v":0},{"$f":"'Animal Balances'!GO281","v":0},{"$f":"'Animal Balances'!GP281","v":0},{"$f":"'Animal Balances'!GQ281","v":0},{"$f":"'Animal Balances'!GR281","v":0},{"$f":"'Animal Balances'!GS281","v":2714.2857142857142},{"$f":"GT281","v":0},0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,{"$f":"JF281","v":0},0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance for Feeding",null,null,null,null,{"$f":"I278+I279+I280+I281-I282","v":2714.2857142857142},{"$f":"J278+J279+J280+J281-J282","v":2714.2857142857142},2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,{"$f":"BV278+BV279+BV280+BV281-BV282","v":2714.2857142857142},2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,{"$f":"EH278+EH279+EH280+EH281-EH282","v":2714.2857142857142},2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,{"$f":"GT278+GT279+GT280+GT281-GT282","v":2714.2857142857142},2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,{"$f":"JF278+JF279+JF280+JF281-JF282","v":2714.2857142857142},2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142,2714.2857142857142]
[]
[null,null,"Terminal Breeds Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H292","v":0},{"$f":"'Animal Balances'!I292","v":0},{"$f":"'Animal Balances'!J292","v":9500},{"$f":"'Animal Balances'!K292","v":19000},{"$f":"'Animal Balances'!L292","v":28499.999999999996},{"$f":"'Animal Balances'!M292","v":38000},{"$f":"'Animal Balances'!N292","v":47500},{"$f":"'Animal Balances'!O292","v":47500},{"$f":"'Animal Balances'!P292","v":47500},{"$f":"'Animal Balances'!Q292","v":47500},{"$f":"'Animal Balances'!R292","v":47500},{"$f":"'Animal Balances'!S292","v":47500},{"$f":"'Animal Balances'!T292","v":47500},{"$f":"'Animal Balances'!U292","v":47500},{"$f":"'Animal Balances'!V292","v":47500},{"$f":"'Animal Balances'!W292","v":47500},{"$f":"'Animal Balances'!X292","v":47500},{"$f":"'Animal Balances'!Y292","v":47500},{"$f":"'Animal Balances'!Z292","v":47500},{"$f":"'Animal Balances'!AA292","v":47500},{"$f":"'Animal Balances'!AB292","v":47500},{"$f":"'Animal Balances'!AC292","v":47500},{"$f":"'Animal Balances'!AD292","v":47500},{"$f":"'Animal Balances'!AE292","v":47500},{"$f":"'Animal Balances'!AF292","v":47500},{"$f":"'Animal Balances'!AG292","v":47500},{"$f":"'Animal Balances'!AH292","v":47500},{"$f":"'Animal Balances'!AI292","v":47500},{"$f":"'Animal Balances'!AJ292","v":47500},{"$f":"'Animal Balances'!AK292","v":47500},{"$f":"'Animal Balances'!AL292","v":47500},{"$f":"'Animal Balances'!AM292","v":47500},{"$f":"'Animal Balances'!AN292","v":47500},{"$f":"'Animal Balances'!AO292","v":47500},{"$f":"'Animal Balances'!AP292","v":47500},{"$f":"'Animal Balances'!AQ292","v":47500},{"$f":"'Animal Balances'!AR292","v":47500},{"$f":"'Animal Balances'!AS292","v":47500},{"$f":"'Animal Balances'!AT292","v":47500},{"$f":"'Animal Balances'!AU292","v":47500},{"$f":"'Animal Balances'!AV292","v":47500},{"$f":"'Animal Balances'!AW292","v":47500},{"$f":"'Animal Balances'!AX292","v":47500},{"$f":"'Animal Balances'!AY292","v":47500},{"$f":"'Animal Balances'!AZ292","v":47500},{"$f":"'Animal Balances'!BA292","v":47500},{"$f":"'Animal Balances'!BB292","v":47500},{"$f":"'Animal Balances'!BC292","v":47500},{"$f":"'Animal Balances'!BD292","v":47500},{"$f":"'Animal Balances'!BE292","v":47500},{"$f":"'Animal Balances'!BF292","v":47500},{"$f":"'Animal Balances'!BG292","v":47500},{"$f":"'Animal Balances'!BH292","v":47500},{"$f":"'Animal Balances'!BI292","v":47500},{"$f":"'Animal Balances'!BJ292","v":47500},{"$f":"'Animal Balances'!BK292","v":47500},{"$f":"'Animal Balances'!BL292","v":47500},{"$f":"'Animal Balances'!BM292","v":47500},{"$f":"'Animal Balances'!BN292","v":47500},{"$f":"'Animal Balances'!BO292","v":47500},{"$f":"'Animal Balances'!BP292","v":47500},{"$f":"'Animal Balances'!BQ292","v":47500},{"$f":"'Animal Balances'!BR292","v":47500},{"$f":"'Animal Balances'!BS292","v":47500},{"$f":"'Animal Balances'!BT292","v":47500},{"$f":"'Animal Balances'!BU292","v":47500},{"$f":"'Animal Balances'!BV292","v":47500},{"$f":"'Animal Balances'!BW292","v":47500},{"$f":"'Animal Balances'!BX292","v":47500},{"$f":"'Animal Balances'!BY292","v":47500},{"$f":"'Animal Balances'!BZ292","v":47500},{"$f":"'Animal Balances'!CA292","v":47500},{"$f":"'Animal Balances'!CB292","v":47500},{"$f":"'Animal Balances'!CC292","v":47500},{"$f":"'Animal Balances'!CD292","v":47500},{"$f":"'Animal Balances'!CE292","v":47500},{"$f":"'Animal Balances'!CF292","v":47500},{"$f":"'Animal Balances'!CG292","v":47500},{"$f":"'Animal Balances'!CH292","v":47500},{"$f":"'Animal Balances'!CI292","v":47500},{"$f":"'Animal Balances'!CJ292","v":47500},{"$f":"'Animal Balances'!CK292","v":47500},{"$f":"'Animal Balances'!CL292","v":47500},{"$f":"'Animal Balances'!CM292","v":47500},{"$f":"'Animal Balances'!CN292","v":47500},{"$f":"'Animal Balances'!CO292","v":47500},{"$f":"'Animal Balances'!CP292","v":47500},{"$f":"'Animal Balances'!CQ292","v":47500},{"$f":"'Animal Balances'!CR292","v":47500},{"$f":"'Animal Balances'!CS292","v":47500},{"$f":"'Animal Balances'!CT292","v":47500},{"$f":"'Animal Balances'!CU292","v":47500},{"$f":"'Animal Balances'!CV292","v":47500},{"$f":"'Animal Balances'!CW292","v":47500},{"$f":"'Animal Balances'!CX292","v":47500},{"$f":"'Animal Balances'!CY292","v":47500},{"$f":"'Animal Balances'!CZ292","v":47500},{"$f":"'Animal Balances'!DA292","v":47500},{"$f":"'Animal Balances'!DB292","v":47500},{"$f":"'Animal Balances'!DC292","v":47500},{"$f":"'Animal Balances'!DD292","v":47500},{"$f":"'Animal Balances'!DE292","v":47500},{"$f":"'Animal Balances'!DF292","v":47500},{"$f":"'Animal Balances'!DG292","v":47500},{"$f":"'Animal Balances'!DH292","v":47500},{"$f":"'Animal Balances'!DI292","v":47500},{"$f":"'Animal Balances'!DJ292","v":47500},{"$f":"'Animal Balances'!DK292","v":47500},{"$f":"'Animal Balances'!DL292","v":47500},{"$f":"'Animal Balances'!DM292","v":47500},{"$f":"'Animal Balances'!DN292","v":47500},{"$f":"'Animal Balances'!DO292","v":47500},{"$f":"'Animal Balances'!DP292","v":47500},{"$f":"'Animal Balances'!DQ292","v":47500},{"$f":"'Animal Balances'!DR292","v":47500},{"$f":"'Animal Balances'!DS292","v":47500},{"$f":"'Animal Balances'!DT292","v":47500},{"$f":"'Animal Balances'!DU292","v":47500},{"$f":"'Animal Balances'!DV292","v":47500},{"$f":"'Animal Balances'!DW292","v":47500},{"$f":"'Animal Balances'!DX292","v":47500},{"$f":"'Animal Balances'!DY292","v":47500},{"$f":"'Animal Balances'!DZ292","v":47500},{"$f":"'Animal Balances'!EA292","v":47500},{"$f":"'Animal Balances'!EB292","v":47500},{"$f":"'Animal Balances'!EC292","v":47500},{"$f":"'Animal Balances'!ED292","v":47500},{"$f":"'Animal Balances'!EE292","v":47500},{"$f":"'Animal Balances'!EF292","v":47500},{"$f":"'Animal Balances'!EG292","v":47500},{"$f":"'Animal Balances'!EH292","v":47500},{"$f":"'Animal Balances'!EI292","v":47500},{"$f":"'Animal Balances'!EJ292","v":47500},{"$f":"'Animal Balances'!EK292","v":47500},{"$f":"'Animal Balances'!EL292","v":47500},{"$f":"'Animal Balances'!EM292","v":47500},{"$f":"'Animal Balances'!EN292","v":47500},{"$f":"'Animal Balances'!EO292","v":47500},{"$f":"'Animal Balances'!EP292","v":47500},{"$f":"'Animal Balances'!EQ292","v":47500},{"$f":"'Animal Balances'!ER292","v":47500},{"$f":"'Animal Balances'!ES292","v":47500},{"$f":"'Animal Balances'!ET292","v":47500},{"$f":"'Animal Balances'!EU292","v":47500},{"$f":"'Animal Balances'!EV292","v":47500},{"$f":"'Animal Balances'!EW292","v":47500},{"$f":"'Animal Balances'!EX292","v":47500},{"$f":"'Animal Balances'!EY292","v":47500},{"$f":"'Animal Balances'!EZ292","v":47500},{"$f":"'Animal Balances'!FA292","v":47500},{"$f":"'Animal Balances'!FB292","v":47500},{"$f":"'Animal Balances'!FC292","v":47500},{"$f":"'Animal Balances'!FD292","v":47500},{"$f":"'Animal Balances'!FE292","v":47500},{"$f":"'Animal Balances'!FF292","v":47500},{"$f":"'Animal Balances'!FG292","v":47500},{"$f":"'Animal Balances'!FH292","v":47500},{"$f":"'Animal Balances'!FI292","v":47500},{"$f":"'Animal Balances'!FJ292","v":47500},{"$f":"'Animal Balances'!FK292","v":47500},{"$f":"'Animal Balances'!FL292","v":47500},{"$f":"'Animal Balances'!FM292","v":47500},{"$f":"'Animal Balances'!FN292","v":47500},{"$f":"'Animal Balances'!FO292","v":47500},{"$f":"'Animal Balances'!FP292","v":47500},{"$f":"'Animal Balances'!FQ292","v":47500},{"$f":"'Animal Balances'!FR292","v":47500},{"$f":"'Animal Balances'!FS292","v":47500},{"$f":"'Animal Balances'!FT292","v":47500},{"$f":"'Animal Balances'!FU292","v":47500},{"$f":"'Animal Balances'!FV292","v":47500},{"$f":"'Animal Balances'!FW292","v":47500},{"$f":"'Animal Balances'!FX292","v":47500},{"$f":"'Animal Balances'!FY292","v":47500},{"$f":"'Animal Balances'!FZ292","v":47500},{"$f":"'Animal Balances'!GA292","v":47500},{"$f":"'Animal Balances'!GB292","v":47500},{"$f":"'Animal Balances'!GC292","v":47500},{"$f":"'Animal Balances'!GD292","v":47500},{"$f":"'Animal Balances'!GE292","v":47500},{"$f":"'Animal Balances'!GF292","v":47500},{"$f":"'Animal Balances'!GG292","v":47500},{"$f":"'Animal Balances'!GH292","v":47500},{"$f":"'Animal Balances'!GI292","v":47500},{"$f":"'Animal Balances'!GJ292","v":47500},{"$f":"'Animal Balances'!GK292","v":47500},{"$f":"'Animal Balances'!GL292","v":47500},{"$f":"'Animal Balances'!GM292","v":47500},{"$f":"'Animal Balances'!GN292","v":47500},{"$f":"'Animal Balances'!GO292","v":47500},{"$f":"'Animal Balances'!GP292","v":47500},{"$f":"'Animal Balances'!GQ292","v":47500},{"$f":"'Animal Balances'!GR292","v":47500},{"$f":"GS292","v":47500},47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,{"$f":"JE292","v":47500},47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500]
[null,null,null,"Add: Exisiting Hens",null,{"$f":"'Animal Balances'!F268","v":0},null,null,{"$f":"'Animal Balances'!F287","v":0},{"$f":"'Animal Balances'!G287","v":0},{"$f":"'Animal Balances'!H287","v":0},{"$f":"'Animal Balances'!I287","v":0},{"$f":"'Animal Balances'!J287","v":0},{"$f":"'Animal Balances'!K287","v":0},{"$f":"'Animal Balances'!L287","v":0},{"$f":"'Animal Balances'!M287","v":0},{"$f":"'Animal Balances'!N287","v":0},{"$f":"'Animal Balances'!O287","v":0},{"$f":"'Animal Balances'!P287","v":0},{"$f":"'Animal Balances'!Q287","v":0},{"$f":"'Animal Balances'!R287","v":0},{"$f":"'Animal Balances'!S287","v":0},{"$f":"'Animal Balances'!T287","v":0},{"$f":"'Animal Balances'!U287","v":0},{"$f":"'Animal Balances'!V287","v":0},{"$f":"'Animal Balances'!W287","v":0},{"$f":"'Animal Balances'!X287","v":0},{"$f":"'Animal Balances'!Y287","v":0},{"$f":"'Animal Balances'!Z287","v":0},{"$f":"'Animal Balances'!AA287","v":0},{"$f":"'Animal Balances'!AB287","v":0},{"$f":"'Animal Balances'!AC287","v":0},{"$f":"'Animal Balances'!AD287","v":0},{"$f":"'Animal Balances'!AE287","v":0},{"$f":"'Animal Balances'!AF287","v":0},{"$f":"'Animal Balances'!AG287","v":0},{"$f":"'Animal Balances'!AH287","v":0},{"$f":"'Animal Balances'!AI287","v":0},{"$f":"'Animal Balances'!AJ287","v":0},{"$f":"'Animal Balances'!AK287","v":0},{"$f":"'Animal Balances'!AL287","v":0},{"$f":"'Animal Balances'!AM287","v":0},{"$f":"'Animal Balances'!AN287","v":0},{"$f":"'Animal Balances'!AO287","v":0},{"$f":"'Animal Balances'!AP287","v":0},{"$f":"'Animal Balances'!AQ287","v":0},{"$f":"'Animal Balances'!AR287","v":0},{"$f":"'Animal Balances'!AS287","v":0},{"$f":"'Animal Balances'!AT287","v":0},{"$f":"'Animal Balances'!AU287","v":0},{"$f":"'Animal Balances'!AV287","v":0},{"$f":"'Animal Balances'!AW287","v":0},{"$f":"'Animal Balances'!AX287","v":0},{"$f":"'Animal Balances'!AY287","v":0},{"$f":"'Animal Balances'!AZ287","v":0},{"$f":"'Animal Balances'!BA287","v":0},{"$f":"'Animal Balances'!BB287","v":0},{"$f":"'Animal Balances'!BC287","v":0},{"$f":"'Animal Balances'!BD287","v":0},{"$f":"'Animal Balances'!BE287","v":0},{"$f":"'Animal Balances'!BF287","v":0},{"$f":"'Animal Balances'!BG287","v":0},{"$f":"'Animal Balances'!BH287","v":0},{"$f":"'Animal Balances'!BI287","v":0},{"$f":"'Animal Balances'!BJ287","v":0},{"$f":"'Animal Balances'!BK287","v":0},{"$f":"'Animal Balances'!BL287","v":0},{"$f":"'Animal Balances'!BM287","v":0},{"$f":"'Animal Balances'!BN287","v":0},{"$f":"'Animal Balances'!BO287","v":0},{"$f":"'Animal Balances'!BP287","v":0},{"$f":"'Animal Balances'!BQ287","v":0},{"$f":"'Animal Balances'!BR287","v":0},{"$f":"'Animal Balances'!BS287","v":0},{"$f":"'Animal Balances'!BT287","v":0},{"$f":"'Animal Balances'!BU287","v":0},{"$f":"'Animal Balances'!BV287","v":0},{"$f":"'Animal Balances'!BW287","v":0},{"$f":"'Animal Balances'!BX287","v":0},{"$f":"'Animal Balances'!BY287","v":0},{"$f":"'Animal Balances'!BZ287","v":0},{"$f":"'Animal Balances'!CA287","v":0},{"$f":"'Animal Balances'!CB287","v":0},{"$f":"'Animal Balances'!CC287","v":0},{"$f":"'Animal Balances'!CD287","v":0},{"$f":"'Animal Balances'!CE287","v":0},{"$f":"'Animal Balances'!CF287","v":0},{"$f":"'Animal Balances'!CG287","v":0},{"$f":"'Animal Balances'!CH287","v":0},{"$f":"'Animal Balances'!CI287","v":0},{"$f":"'Animal Balances'!CJ287","v":0},{"$f":"'Animal Balances'!CK287","v":0},{"$f":"'Animal Balances'!CL287","v":0},{"$f":"'Animal Balances'!CM287","v":0},{"$f":"'Animal Balances'!CN287","v":0},{"$f":"'Animal Balances'!CO287","v":0},{"$f":"'Animal Balances'!CP287","v":0},{"$f":"'Animal Balances'!CQ287","v":0},{"$f":"'Animal Balances'!CR287","v":0},{"$f":"'Animal Balances'!CS287","v":0},{"$f":"'Animal Balances'!CT287","v":0},{"$f":"'Animal Balances'!CU287","v":0},{"$f":"'Animal Balances'!CV287","v":0},{"$f":"'Animal Balances'!CW287","v":0},{"$f":"'Animal Balances'!CX287","v":0},{"$f":"'Animal Balances'!CY287","v":0},{"$f":"'Animal Balances'!CZ287","v":0},{"$f":"'Animal Balances'!DA287","v":0},{"$f":"'Animal Balances'!DB287","v":0},{"$f":"'Animal Balances'!DC287","v":0},{"$f":"'Animal Balances'!DD287","v":0},{"$f":"'Animal Balances'!DE287","v":0},{"$f":"'Animal Balances'!DF287","v":0},{"$f":"'Animal Balances'!DG287","v":0},{"$f":"'Animal Balances'!DH287","v":0},{"$f":"'Animal Balances'!DI287","v":0},{"$f":"'Animal Balances'!DJ287","v":0},{"$f":"'Animal Balances'!DK287","v":0},{"$f":"'Animal Balances'!DL287","v":0},{"$f":"'Animal Balances'!DM287","v":0},{"$f":"'Animal Balances'!DN287","v":0},{"$f":"'Animal Balances'!DO287","v":0},{"$f":"'Animal Balances'!DP287","v":0},{"$f":"'Animal Balances'!DQ287","v":0},{"$f":"'Animal Balances'!DR287","v":0},{"$f":"'Animal Balances'!DS287","v":0},{"$f":"'Animal Balances'!DT287","v":0},{"$f":"'Animal Balances'!DU287","v":0},{"$f":"'Animal Balances'!DV287","v":0},{"$f":"'Animal Balances'!DW287","v":0},{"$f":"'Animal Balances'!DX287","v":0},{"$f":"'Animal Balances'!DY287","v":0},{"$f":"'Animal Balances'!DZ287","v":0},{"$f":"'Animal Balances'!EA287","v":0},{"$f":"'Animal Balances'!EB287","v":0},{"$f":"'Animal Balances'!EC287","v":0},{"$f":"'Animal Balances'!ED287","v":0},{"$f":"'Animal Balances'!EE287","v":0},{"$f":"'Animal Balances'!EF287","v":0},{"$f":"'Animal Balances'!EG287","v":0},{"$f":"'Animal Balances'!EH287","v":0},{"$f":"'Animal Balances'!EI287","v":0},{"$f":"'Animal Balances'!EJ287","v":0},{"$f":"'Animal Balances'!EK287","v":0},{"$f":"'Animal Balances'!EL287","v":0},{"$f":"'Animal Balances'!EM287","v":0},{"$f":"'Animal Balances'!EN287","v":0},{"$f":"'Animal Balances'!EO287","v":0},{"$f":"'Animal Balances'!EP287","v":0},{"$f":"'Animal Balances'!EQ287","v":0},{"$f":"'Animal Balances'!ER287","v":0},{"$f":"'Animal Balances'!ES287","v":0},{"$f":"'Animal Balances'!ET287","v":0},{"$f":"'Animal Balances'!EU287","v":0},{"$f":"'Animal Balances'!EV287","v":0},{"$f":"'Animal Balances'!EW287","v":0},{"$f":"'Animal Balances'!EX287","v":0},{"$f":"'Animal Balances'!EY287","v":0},{"$f":"'Animal Balances'!EZ287","v":0},{"$f":"'Animal Balances'!FA287","v":0},{"$f":"'Animal Balances'!FB287","v":0},{"$f":"'Animal Balances'!FC287","v":0},{"$f":"'Animal Balances'!FD287","v":0},{"$f":"'Animal Balances'!FE287","v":0},{"$f":"'Animal Balances'!FF287","v":0},{"$f":"'Animal Balances'!FG287","v":0},{"$f":"'Animal Balances'!FH287","v":0},{"$f":"'Animal Balances'!FI287","v":0},{"$f":"'Animal Balances'!FJ287","v":0},{"$f":"'Animal Balances'!FK287","v":0},{"$f":"'Animal Balances'!FL287","v":0},{"$f":"'Animal Balances'!FM287","v":0},{"$f":"'Animal Balances'!FN287","v":0},{"$f":"'Animal Balances'!FO287","v":0},{"$f":"'Animal Balances'!FP287","v":0},{"$f":"'Animal Balances'!FQ287","v":0},{"$f":"'Animal Balances'!FR287","v":0},{"$f":"'Animal Balances'!FS287","v":0},{"$f":"'Animal Balances'!FT287","v":0},{"$f":"'Animal Balances'!FU287","v":0},{"$f":"'Animal Balances'!FV287","v":0},{"$f":"'Animal Balances'!FW287","v":0},{"$f":"'Animal Balances'!FX287","v":0},{"$f":"'Animal Balances'!FY287","v":0},{"$f":"'Animal Balances'!FZ287","v":0},{"$f":"'Animal Balances'!GA287","v":0},{"$f":"'Animal Balances'!GB287","v":0},{"$f":"'Animal Balances'!GC287","v":0},{"$f":"'Animal Balances'!GD287","v":0},{"$f":"'Animal Balances'!GE287","v":0},{"$f":"'Animal Balances'!GF287","v":0},{"$f":"'Animal Balances'!GG287","v":0},{"$f":"'Animal Balances'!GH287","v":0},{"$f":"'Animal Balances'!GI287","v":0},{"$f":"'Animal Balances'!GJ287","v":0},{"$f":"'Animal Balances'!GK287","v":0},{"$f":"'Animal Balances'!GL287","v":0},{"$f":"'Animal Balances'!GM287","v":0},{"$f":"'Animal Balances'!GN287","v":0},{"$f":"'Animal Balances'!GO287","v":0},{"$f":"'Animal Balances'!GP287","v":0},{"$f":"GQ287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: New Acquisitions",null,{"$f":"'Animal Balances'!F273","v":97285.71428571429},12,null,{"$f":"IF(I2<=$G$288,$F$288/$G$288)*1","v":8107.1428571428578},{"$f":"IF(J2<=$G$288,$F$288/$G$288)*1","v":8107.1428571428578},8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV2<=$G$288,$F$288/$G$288)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EH2<=$G$288,$F$288/$G$288)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GT2<=$G$288,$F$288/$G$288)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JF2<=$G$288,$F$288/$G$288)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Births",null,{"$f":"'Animal Balances'!F258","v":1},{"$f":"F256/12","v":3.5},null,{"$f":"IF(I2>$F$289,OFFSET(I283,0,-$F$289))*$G$289","v":0},{"$f":"IF(J2>$F$289,OFFSET(J283,0,-$F$289))*$G$289","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(BV2>$F$289,OFFSET(BV283,0,-$F$289))*$G$289","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(EH2>$F$289,OFFSET(EH283,0,-$F$289))*$G$289","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(GT2>$F$289,OFFSET(GT283,0,-$F$289))*$G$289","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(JF2>$F$289,OFFSET(JF283,0,-$F$289))*$G$289","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500]
[null,null,null,"Less: Slaughters",null,{"$f":"'Animal Balances'!F259","v":5},null,null,{"$f":"IF(I2>$F$290,OFFSET(I289,0,-$F$290))*1+I288","v":8107.1428571428578},{"$f":"IF(J2>$F$290,OFFSET(J289,0,-$F$290))*1+J288","v":8107.1428571428578},8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,17607.142857142859,17607.142857142859,17607.142857142859,17607.142857142859,17607.142857142859,17607.142857142859,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(BV2>$F$290,OFFSET(BV289,0,-$F$290))*1+BV288","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(EH2>$F$290,OFFSET(EH289,0,-$F$290))*1+EH288","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(GT2>$F$290,OFFSET(GT289,0,-$F$290))*1+GT288","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"IF(JF2>$F$290,OFFSET(JF289,0,-$F$290))*1+JF288","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500]
[null,null,null,"Less: Transfer to Maternal",null,null,null,null,{"$f":"'Animal Balances'!I282","v":0},{"$f":"'Animal Balances'!J282","v":0},{"$f":"'Animal Balances'!K282","v":0},{"$f":"'Animal Balances'!L282","v":0},{"$f":"'Animal Balances'!M282","v":0},{"$f":"'Animal Balances'!N282","v":0},{"$f":"'Animal Balances'!O282","v":0},{"$f":"'Animal Balances'!P282","v":0},{"$f":"'Animal Balances'!Q282","v":0},{"$f":"'Animal Balances'!R282","v":0},{"$f":"'Animal Balances'!S282","v":0},{"$f":"'Animal Balances'!T282","v":0},{"$f":"'Animal Balances'!U282","v":2714.2857142857142},{"$f":"'Animal Balances'!V282","v":0},{"$f":"'Animal Balances'!W282","v":0},{"$f":"'Animal Balances'!X282","v":0},{"$f":"'Animal Balances'!Y282","v":0},{"$f":"'Animal Balances'!Z282","v":0},{"$f":"'Animal Balances'!AA282","v":0},{"$f":"'Animal Balances'!AB282","v":0},{"$f":"'Animal Balances'!AC282","v":0},{"$f":"'Animal Balances'!AD282","v":0},{"$f":"'Animal Balances'!AE282","v":0},{"$f":"'Animal Balances'!AF282","v":0},{"$f":"'Animal Balances'!AG282","v":2714.2857142857142},{"$f":"'Animal Balances'!AH282","v":0},{"$f":"'Animal Balances'!AI282","v":0},{"$f":"'Animal Balances'!AJ282","v":0},{"$f":"'Animal Balances'!AK282","v":0},{"$f":"'Animal Balances'!AL282","v":0},{"$f":"'Animal Balances'!AM282","v":0},{"$f":"'Animal Balances'!AN282","v":0},{"$f":"'Animal Balances'!AO282","v":0},{"$f":"'Animal Balances'!AP282","v":0},{"$f":"'Animal Balances'!AQ282","v":0},{"$f":"'Animal Balances'!AR282","v":0},{"$f":"'Animal Balances'!AS282","v":2714.2857142857142},{"$f":"'Animal Balances'!AT282","v":0},{"$f":"'Animal Balances'!AU282","v":0},{"$f":"'Animal Balances'!AV282","v":0},{"$f":"'Animal Balances'!AW282","v":0},{"$f":"'Animal Balances'!AX282","v":0},{"$f":"'Animal Balances'!AY282","v":0},{"$f":"'Animal Balances'!AZ282","v":0},{"$f":"'Animal Balances'!BA282","v":0},{"$f":"'Animal Balances'!BB282","v":0},{"$f":"'Animal Balances'!BC282","v":0},{"$f":"'Animal Balances'!BD282","v":0},{"$f":"'Animal Balances'!BE282","v":2714.2857142857142},{"$f":"'Animal Balances'!BF282","v":0},{"$f":"'Animal Balances'!BG282","v":0},{"$f":"'Animal Balances'!BH282","v":0},{"$f":"'Animal Balances'!BI282","v":0},{"$f":"'Animal Balances'!BJ282","v":0},{"$f":"'Animal Balances'!BK282","v":0},{"$f":"'Animal Balances'!BL282","v":0},{"$f":"'Animal Balances'!BM282","v":0},{"$f":"'Animal Balances'!BN282","v":0},{"$f":"'Animal Balances'!BO282","v":0},{"$f":"'Animal Balances'!BP282","v":0},{"$f":"'Animal Balances'!BQ282","v":2714.2857142857142},{"$f":"'Animal Balances'!BR282","v":0},{"$f":"'Animal Balances'!BS282","v":0},{"$f":"'Animal Balances'!BT282","v":0},{"$f":"'Animal Balances'!BU282","v":0},{"$f":"'Animal Balances'!BV282","v":0},{"$f":"'Animal Balances'!BW282","v":0},{"$f":"'Animal Balances'!BX282","v":0},{"$f":"'Animal Balances'!BY282","v":0},{"$f":"'Animal Balances'!BZ282","v":0},{"$f":"'Animal Balances'!CA282","v":0},{"$f":"'Animal Balances'!CB282","v":0},{"$f":"'Animal Balances'!CC282","v":2714.2857142857142},{"$f":"'Animal Balances'!CD282","v":0},{"$f":"'Animal Balances'!CE282","v":0},{"$f":"'Animal Balances'!CF282","v":0},{"$f":"'Animal Balances'!CG282","v":0},{"$f":"'Animal Balances'!CH282","v":0},{"$f":"'Animal Balances'!CI282","v":0},{"$f":"'Animal Balances'!CJ282","v":0},{"$f":"'Animal Balances'!CK282","v":0},{"$f":"'Animal Balances'!CL282","v":0},{"$f":"'Animal Balances'!CM282","v":0},{"$f":"'Animal Balances'!CN282","v":0},{"$f":"'Animal Balances'!CO282","v":2714.2857142857142},{"$f":"'Animal Balances'!CP282","v":0},{"$f":"'Animal Balances'!CQ282","v":0},{"$f":"'Animal Balances'!CR282","v":0},{"$f":"'Animal Balances'!CS282","v":0},{"$f":"'Animal Balances'!CT282","v":0},{"$f":"'Animal Balances'!CU282","v":0},{"$f":"'Animal Balances'!CV282","v":0},{"$f":"'Animal Balances'!CW282","v":0},{"$f":"'Animal Balances'!CX282","v":0},{"$f":"'Animal Balances'!CY282","v":0},{"$f":"'Animal Balances'!CZ282","v":0},{"$f":"'Animal Balances'!DA282","v":2714.2857142857142},{"$f":"'Animal Balances'!DB282","v":0},{"$f":"'Animal Balances'!DC282","v":0},{"$f":"'Animal Balances'!DD282","v":0},{"$f":"'Animal Balances'!DE282","v":0},{"$f":"'Animal Balances'!DF282","v":0},{"$f":"'Animal Balances'!DG282","v":0},{"$f":"'Animal Balances'!DH282","v":0},{"$f":"'Animal Balances'!DI282","v":0},{"$f":"'Animal Balances'!DJ282","v":0},{"$f":"'Animal Balances'!DK282","v":0},{"$f":"'Animal Balances'!DL282","v":0},{"$f":"'Animal Balances'!DM282","v":2714.2857142857142},{"$f":"'Animal Balances'!DN282","v":0},{"$f":"'Animal Balances'!DO282","v":0},{"$f":"'Animal Balances'!DP282","v":0},{"$f":"'Animal Balances'!DQ282","v":0},{"$f":"'Animal Balances'!DR282","v":0},{"$f":"'Animal Balances'!DS282","v":0},{"$f":"'Animal Balances'!DT282","v":0},{"$f":"'Animal Balances'!DU282","v":0},{"$f":"'Animal Balances'!DV282","v":0},{"$f":"'Animal Balances'!DW282","v":0},{"$f":"'Animal Balances'!DX282","v":0},{"$f":"'Animal Balances'!DY282","v":2714.2857142857142},{"$f":"'Animal Balances'!DZ282","v":0},{"$f":"'Animal Balances'!EA282","v":0},{"$f":"'Animal Balances'!EB282","v":0},{"$f":"'Animal Balances'!EC282","v":0},{"$f":"'Animal Balances'!ED282","v":0},{"$f":"'Animal Balances'!EE282","v":0},{"$f":"'Animal Balances'!EF282","v":0},{"$f":"'Animal Balances'!EG282","v":0},{"$f":"'Animal Balances'!EH282","v":0},{"$f":"'Animal Balances'!EI282","v":0},{"$f":"'Animal Balances'!EJ282","v":0},{"$f":"'Animal Balances'!EK282","v":2714.2857142857142},{"$f":"'Animal Balances'!EL282","v":0},{"$f":"'Animal Balances'!EM282","v":0},{"$f":"'Animal Balances'!EN282","v":0},{"$f":"'Animal Balances'!EO282","v":0},{"$f":"'Animal Balances'!EP282","v":0},{"$f":"'Animal Balances'!EQ282","v":0},{"$f":"'Animal Balances'!ER282","v":0},{"$f":"'Animal Balances'!ES282","v":0},{"$f":"'Animal Balances'!ET282","v":0},{"$f":"'Animal Balances'!EU282","v":0},{"$f":"'Animal Balances'!EV282","v":0},{"$f":"'Animal Balances'!EW282","v":2714.2857142857142},{"$f":"'Animal Balances'!EX282","v":0},{"$f":"'Animal Balances'!EY282","v":0},{"$f":"'Animal Balances'!EZ282","v":0},{"$f":"'Animal Balances'!FA282","v":0},{"$f":"'Animal Balances'!FB282","v":0},{"$f":"'Animal Balances'!FC282","v":0},{"$f":"'Animal Balances'!FD282","v":0},{"$f":"'Animal Balances'!FE282","v":0},{"$f":"'Animal Balances'!FF282","v":0},{"$f":"'Animal Balances'!FG282","v":0},{"$f":"'Animal Balances'!FH282","v":0},{"$f":"'Animal Balances'!FI282","v":2714.2857142857142},{"$f":"'Animal Balances'!FJ282","v":0},{"$f":"'Animal Balances'!FK282","v":0},{"$f":"'Animal Balances'!FL282","v":0},{"$f":"'Animal Balances'!FM282","v":0},{"$f":"'Animal Balances'!FN282","v":0},{"$f":"'Animal Balances'!FO282","v":0},{"$f":"'Animal Balances'!FP282","v":0},{"$f":"'Animal Balances'!FQ282","v":0},{"$f":"'Animal Balances'!FR282","v":0},{"$f":"'Animal Balances'!FS282","v":0},{"$f":"'Animal Balances'!FT282","v":0},{"$f":"'Animal Balances'!FU282","v":2714.2857142857142},{"$f":"'Animal Balances'!FV282","v":0},{"$f":"'Animal Balances'!FW282","v":0},{"$f":"'Animal Balances'!FX282","v":0},{"$f":"'Animal Balances'!FY282","v":0},{"$f":"'Animal Balances'!FZ282","v":0},{"$f":"'Animal Balances'!GA282","v":0},{"$f":"'Animal Balances'!GB282","v":0},{"$f":"'Animal Balances'!GC282","v":0},{"$f":"'Animal Balances'!GD282","v":0},{"$f":"'Animal Balances'!GE282","v":0},{"$f":"'Animal Balances'!GF282","v":0},{"$f":"'Animal Balances'!GG282","v":2714.2857142857142},{"$f":"'Animal Balances'!GH282","v":0},{"$f":"'Animal Balances'!GI282","v":0},{"$f":"'Animal Balances'!GJ282","v":0},{"$f":"'Animal Balances'!GK282","v":0},{"$f":"'Animal Balances'!GL282","v":0},{"$f":"'Animal Balances'!GM282","v":0},{"$f":"'Animal Balances'!GN282","v":0},{"$f":"'Animal Balances'!GO282","v":0},{"$f":"'Animal Balances'!GP282","v":0},{"$f":"'Animal Balances'!GQ282","v":0},{"$f":"'Animal Balances'!GR282","v":0},{"$f":"'Animal Balances'!GS282","v":2714.2857142857142},{"$f":"GT282","v":0},0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,{"$f":"JF282","v":0},0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0,0,0,0,2714.2857142857142,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"I286+I287+I288+I289-I290","v":0},{"$f":"J286+J287+J288+J289-J290","v":9500},19000,28499.999999999996,38000,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,{"$f":"BV286+BV287+BV288+BV289-BV290","v":47500},47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,{"$f":"EH286+EH287+EH288+EH289-EH290","v":47500},47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,{"$f":"GT286+GT287+GT288+GT289-GT290","v":47500},47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,{"$f":"JF286+JF287+JF288+JF289-JF290","v":47500},47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500,47500]
[]
[null,null,"Slaughter Adjusted for Capacity"]
[null,null,null,"Total Capacity of Abbitoir for Chicken",null,{"$f":"F262/12","v":9500},null,null,{"$f":"$F$295","v":9500},{"$f":"$F$295","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"$F$295","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"$F$295","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"$F$295","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"$F$295","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500]
[null,null,null,"Number Slaughtered (Min)",null,null,null,null,{"$f":"MIN(I290,I295)","v":8107.1428571428578},{"$f":"MIN(J290,J295)","v":8107.1428571428578},8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"MIN(BV290,BV295)","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"MIN(EH290,EH295)","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"MIN(GT290,GT295)","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"MIN(JF290,JF295)","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500]
[null,null,null,"Available Capacity for Deferred",null,null,null,null,{"$f":"I295-I296","v":1392.8571428571422},{"$f":"J295-J296","v":1392.8571428571422},1392.8571428571422,1392.8571428571422,1392.8571428571422,1392.8571428571422,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV295-BV296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH295-EH296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT295-GT296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF295-JF296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Number Deferred",null,null,null,null,{"$f":"I290-I296","v":0},{"$f":"J290-J296","v":0},0,0,0,0,8107.1428571428587,8107.1428571428587,8107.1428571428587,8107.1428571428587,8107.1428571428587,8107.1428571428587,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV290-BV296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH290-EH296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT290-GT296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF290-JF296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance of Deferred"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"'Animal Balances'!H304","v":0},{"$f":"'Animal Balances'!I304","v":0},{"$f":"'Animal Balances'!J304","v":0},{"$f":"'Animal Balances'!K304","v":0},{"$f":"'Animal Balances'!L304","v":0},{"$f":"'Animal Balances'!M304","v":0},{"$f":"'Animal Balances'!N304","v":0},{"$f":"'Animal Balances'!O304","v":8107.1428571428587},{"$f":"'Animal Balances'!P304","v":16214.285714285717},{"$f":"'Animal Balances'!Q304","v":24321.428571428576},{"$f":"'Animal Balances'!R304","v":32428.571428571435},{"$f":"'Animal Balances'!S304","v":40535.71428571429},{"$f":"'Animal Balances'!T304","v":48642.857142857145},{"$f":"'Animal Balances'!U304","v":48642.857142857145},{"$f":"'Animal Balances'!V304","v":48642.857142857145},{"$f":"'Animal Balances'!W304","v":48642.857142857145},{"$f":"'Animal Balances'!X304","v":48642.857142857145},{"$f":"'Animal Balances'!Y304","v":48642.857142857145},{"$f":"'Animal Balances'!Z304","v":48642.857142857145},{"$f":"'Animal Balances'!AA304","v":48642.857142857145},{"$f":"'Animal Balances'!AB304","v":48642.857142857145},{"$f":"'Animal Balances'!AC304","v":48642.857142857145},{"$f":"'Animal Balances'!AD304","v":48642.857142857145},{"$f":"'Animal Balances'!AE304","v":48642.857142857145},{"$f":"'Animal Balances'!AF304","v":48642.857142857145},{"$f":"'Animal Balances'!AG304","v":48642.857142857145},{"$f":"'Animal Balances'!AH304","v":48642.857142857145},{"$f":"'Animal Balances'!AI304","v":48642.857142857145},{"$f":"'Animal Balances'!AJ304","v":48642.857142857145},{"$f":"'Animal Balances'!AK304","v":48642.857142857145},{"$f":"'Animal Balances'!AL304","v":48642.857142857145},{"$f":"'Animal Balances'!AM304","v":48642.857142857145},{"$f":"'Animal Balances'!AN304","v":48642.857142857145},{"$f":"'Animal Balances'!AO304","v":48642.857142857145},{"$f":"'Animal Balances'!AP304","v":48642.857142857145},{"$f":"'Animal Balances'!AQ304","v":48642.857142857145},{"$f":"'Animal Balances'!AR304","v":48642.857142857145},{"$f":"'Animal Balances'!AS304","v":48642.857142857145},{"$f":"'Animal Balances'!AT304","v":48642.857142857145},{"$f":"'Animal Balances'!AU304","v":48642.857142857145},{"$f":"'Animal Balances'!AV304","v":48642.857142857145},{"$f":"'Animal Balances'!AW304","v":48642.857142857145},{"$f":"'Animal Balances'!AX304","v":48642.857142857145},{"$f":"'Animal Balances'!AY304","v":48642.857142857145},{"$f":"'Animal Balances'!AZ304","v":48642.857142857145},{"$f":"'Animal Balances'!BA304","v":48642.857142857145},{"$f":"'Animal Balances'!BB304","v":48642.857142857145},{"$f":"'Animal Balances'!BC304","v":48642.857142857145},{"$f":"'Animal Balances'!BD304","v":48642.857142857145},{"$f":"'Animal Balances'!BE304","v":48642.857142857145},{"$f":"'Animal Balances'!BF304","v":48642.857142857145},{"$f":"'Animal Balances'!BG304","v":48642.857142857145},{"$f":"'Animal Balances'!BH304","v":48642.857142857145},{"$f":"'Animal Balances'!BI304","v":48642.857142857145},{"$f":"'Animal Balances'!BJ304","v":48642.857142857145},{"$f":"'Animal Balances'!BK304","v":48642.857142857145},{"$f":"'Animal Balances'!BL304","v":48642.857142857145},{"$f":"'Animal Balances'!BM304","v":48642.857142857145},{"$f":"'Animal Balances'!BN304","v":48642.857142857145},{"$f":"'Animal Balances'!BO304","v":48642.857142857145},{"$f":"'Animal Balances'!BP304","v":48642.857142857145},{"$f":"'Animal Balances'!BQ304","v":48642.857142857145},{"$f":"'Animal Balances'!BR304","v":48642.857142857145},{"$f":"'Animal Balances'!BS304","v":48642.857142857145},{"$f":"'Animal Balances'!BT304","v":48642.857142857145},{"$f":"'Animal Balances'!BU304","v":48642.857142857145},{"$f":"'Animal Balances'!BV304","v":48642.857142857145},{"$f":"'Animal Balances'!BW304","v":48642.857142857145},{"$f":"'Animal Balances'!BX304","v":48642.857142857145},{"$f":"'Animal Balances'!BY304","v":48642.857142857145},{"$f":"'Animal Balances'!BZ304","v":48642.857142857145},{"$f":"'Animal Balances'!CA304","v":48642.857142857145},{"$f":"'Animal Balances'!CB304","v":48642.857142857145},{"$f":"'Animal Balances'!CC304","v":48642.857142857145},{"$f":"'Animal Balances'!CD304","v":48642.857142857145},{"$f":"'Animal Balances'!CE304","v":48642.857142857145},{"$f":"'Animal Balances'!CF304","v":48642.857142857145},{"$f":"'Animal Balances'!CG304","v":48642.857142857145},{"$f":"'Animal Balances'!CH304","v":48642.857142857145},{"$f":"'Animal Balances'!CI304","v":48642.857142857145},{"$f":"'Animal Balances'!CJ304","v":48642.857142857145},{"$f":"'Animal Balances'!CK304","v":48642.857142857145},{"$f":"'Animal Balances'!CL304","v":48642.857142857145},{"$f":"'Animal Balances'!CM304","v":48642.857142857145},{"$f":"'Animal Balances'!CN304","v":48642.857142857145},{"$f":"'Animal Balances'!CO304","v":48642.857142857145},{"$f":"'Animal Balances'!CP304","v":48642.857142857145},{"$f":"'Animal Balances'!CQ304","v":48642.857142857145},{"$f":"'Animal Balances'!CR304","v":48642.857142857145},{"$f":"'Animal Balances'!CS304","v":48642.857142857145},{"$f":"'Animal Balances'!CT304","v":48642.857142857145},{"$f":"'Animal Balances'!CU304","v":48642.857142857145},{"$f":"'Animal Balances'!CV304","v":48642.857142857145},{"$f":"'Animal Balances'!CW304","v":48642.857142857145},{"$f":"'Animal Balances'!CX304","v":48642.857142857145},{"$f":"'Animal Balances'!CY304","v":48642.857142857145},{"$f":"'Animal Balances'!CZ304","v":48642.857142857145},{"$f":"'Animal Balances'!DA304","v":48642.857142857145},{"$f":"'Animal Balances'!DB304","v":48642.857142857145},{"$f":"'Animal Balances'!DC304","v":48642.857142857145},{"$f":"'Animal Balances'!DD304","v":48642.857142857145},{"$f":"'Animal Balances'!DE304","v":48642.857142857145},{"$f":"'Animal Balances'!DF304","v":48642.857142857145},{"$f":"'Animal Balances'!DG304","v":48642.857142857145},{"$f":"'Animal Balances'!DH304","v":48642.857142857145},{"$f":"'Animal Balances'!DI304","v":48642.857142857145},{"$f":"'Animal Balances'!DJ304","v":48642.857142857145},{"$f":"'Animal Balances'!DK304","v":48642.857142857145},{"$f":"'Animal Balances'!DL304","v":48642.857142857145},{"$f":"'Animal Balances'!DM304","v":48642.857142857145},{"$f":"'Animal Balances'!DN304","v":48642.857142857145},{"$f":"'Animal Balances'!DO304","v":48642.857142857145},{"$f":"'Animal Balances'!DP304","v":48642.857142857145},{"$f":"'Animal Balances'!DQ304","v":48642.857142857145},{"$f":"'Animal Balances'!DR304","v":48642.857142857145},{"$f":"'Animal Balances'!DS304","v":48642.857142857145},{"$f":"'Animal Balances'!DT304","v":48642.857142857145},{"$f":"'Animal Balances'!DU304","v":48642.857142857145},{"$f":"'Animal Balances'!DV304","v":48642.857142857145},{"$f":"'Animal Balances'!DW304","v":48642.857142857145},{"$f":"'Animal Balances'!DX304","v":48642.857142857145},{"$f":"'Animal Balances'!DY304","v":48642.857142857145},{"$f":"'Animal Balances'!DZ304","v":48642.857142857145},{"$f":"'Animal Balances'!EA304","v":48642.857142857145},{"$f":"'Animal Balances'!EB304","v":48642.857142857145},{"$f":"'Animal Balances'!EC304","v":48642.857142857145},{"$f":"'Animal Balances'!ED304","v":48642.857142857145},{"$f":"'Animal Balances'!EE304","v":48642.857142857145},{"$f":"'Animal Balances'!EF304","v":48642.857142857145},{"$f":"'Animal Balances'!EG304","v":48642.857142857145},{"$f":"'Animal Balances'!EH304","v":48642.857142857145},{"$f":"'Animal Balances'!EI304","v":48642.857142857145},{"$f":"'Animal Balances'!EJ304","v":48642.857142857145},{"$f":"'Animal Balances'!EK304","v":48642.857142857145},{"$f":"'Animal Balances'!EL304","v":48642.857142857145},{"$f":"'Animal Balances'!EM304","v":48642.857142857145},{"$f":"'Animal Balances'!EN304","v":48642.857142857145},{"$f":"'Animal Balances'!EO304","v":48642.857142857145},{"$f":"'Animal Balances'!EP304","v":48642.857142857145},{"$f":"'Animal Balances'!EQ304","v":48642.857142857145},{"$f":"'Animal Balances'!ER304","v":48642.857142857145},{"$f":"'Animal Balances'!ES304","v":48642.857142857145},{"$f":"'Animal Balances'!ET304","v":48642.857142857145},{"$f":"'Animal Balances'!EU304","v":48642.857142857145},{"$f":"'Animal Balances'!EV304","v":48642.857142857145},{"$f":"'Animal Balances'!EW304","v":48642.857142857145},{"$f":"'Animal Balances'!EX304","v":48642.857142857145},{"$f":"'Animal Balances'!EY304","v":48642.857142857145},{"$f":"'Animal Balances'!EZ304","v":48642.857142857145},{"$f":"'Animal Balances'!FA304","v":48642.857142857145},{"$f":"'Animal Balances'!FB304","v":48642.857142857145},{"$f":"'Animal Balances'!FC304","v":48642.857142857145},{"$f":"'Animal Balances'!FD304","v":48642.857142857145},{"$f":"'Animal Balances'!FE304","v":48642.857142857145},{"$f":"'Animal Balances'!FF304","v":48642.857142857145},{"$f":"'Animal Balances'!FG304","v":48642.857142857145},{"$f":"'Animal Balances'!FH304","v":48642.857142857145},{"$f":"'Animal Balances'!FI304","v":48642.857142857145},{"$f":"'Animal Balances'!FJ304","v":48642.857142857145},{"$f":"'Animal Balances'!FK304","v":48642.857142857145},{"$f":"'Animal Balances'!FL304","v":48642.857142857145},{"$f":"'Animal Balances'!FM304","v":48642.857142857145},{"$f":"'Animal Balances'!FN304","v":48642.857142857145},{"$f":"'Animal Balances'!FO304","v":48642.857142857145},{"$f":"'Animal Balances'!FP304","v":48642.857142857145},{"$f":"'Animal Balances'!FQ304","v":48642.857142857145},{"$f":"'Animal Balances'!FR304","v":48642.857142857145},{"$f":"'Animal Balances'!FS304","v":48642.857142857145},{"$f":"'Animal Balances'!FT304","v":48642.857142857145},{"$f":"'Animal Balances'!FU304","v":48642.857142857145},{"$f":"'Animal Balances'!FV304","v":48642.857142857145},{"$f":"'Animal Balances'!FW304","v":48642.857142857145},{"$f":"'Animal Balances'!FX304","v":48642.857142857145},{"$f":"'Animal Balances'!FY304","v":48642.857142857145},{"$f":"'Animal Balances'!FZ304","v":48642.857142857145},{"$f":"'Animal Balances'!GA304","v":48642.857142857145},{"$f":"'Animal Balances'!GB304","v":48642.857142857145},{"$f":"'Animal Balances'!GC304","v":48642.857142857145},{"$f":"'Animal Balances'!GD304","v":48642.857142857145},{"$f":"'Animal Balances'!GE304","v":48642.857142857145},{"$f":"'Animal Balances'!GF304","v":48642.857142857145},{"$f":"'Animal Balances'!GG304","v":48642.857142857145},{"$f":"'Animal Balances'!GH304","v":48642.857142857145},{"$f":"'Animal Balances'!GI304","v":48642.857142857145},{"$f":"'Animal Balances'!GJ304","v":48642.857142857145},{"$f":"'Animal Balances'!GK304","v":48642.857142857145},{"$f":"'Animal Balances'!GL304","v":48642.857142857145},{"$f":"'Animal Balances'!GM304","v":48642.857142857145},{"$f":"'Animal Balances'!GN304","v":48642.857142857145},{"$f":"'Animal Balances'!GO304","v":48642.857142857145},{"$f":"'Animal Balances'!GP304","v":48642.857142857145},{"$f":"'Animal Balances'!GQ304","v":48642.857142857145},{"$f":"'Animal Balances'!GR304","v":48642.857142857145},{"$f":"GS304","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,{"$f":"JE304","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145]
[null,null,null,"Add: Deferred",null,null,null,null,{"$f":"'Animal Balances'!I298","v":0},{"$f":"'Animal Balances'!J298","v":0},{"$f":"'Animal Balances'!K298","v":0},{"$f":"'Animal Balances'!L298","v":0},{"$f":"'Animal Balances'!M298","v":0},{"$f":"'Animal Balances'!N298","v":0},{"$f":"'Animal Balances'!O298","v":8107.1428571428587},{"$f":"'Animal Balances'!P298","v":8107.1428571428587},{"$f":"'Animal Balances'!Q298","v":8107.1428571428587},{"$f":"'Animal Balances'!R298","v":8107.1428571428587},{"$f":"'Animal Balances'!S298","v":8107.1428571428587},{"$f":"'Animal Balances'!T298","v":8107.1428571428587},{"$f":"'Animal Balances'!U298","v":0},{"$f":"'Animal Balances'!V298","v":0},{"$f":"'Animal Balances'!W298","v":0},{"$f":"'Animal Balances'!X298","v":0},{"$f":"'Animal Balances'!Y298","v":0},{"$f":"'Animal Balances'!Z298","v":0},{"$f":"'Animal Balances'!AA298","v":0},{"$f":"'Animal Balances'!AB298","v":0},{"$f":"'Animal Balances'!AC298","v":0},{"$f":"'Animal Balances'!AD298","v":0},{"$f":"'Animal Balances'!AE298","v":0},{"$f":"'Animal Balances'!AF298","v":0},{"$f":"'Animal Balances'!AG298","v":0},{"$f":"'Animal Balances'!AH298","v":0},{"$f":"'Animal Balances'!AI298","v":0},{"$f":"'Animal Balances'!AJ298","v":0},{"$f":"'Animal Balances'!AK298","v":0},{"$f":"'Animal Balances'!AL298","v":0},{"$f":"'Animal Balances'!AM298","v":0},{"$f":"'Animal Balances'!AN298","v":0},{"$f":"'Animal Balances'!AO298","v":0},{"$f":"'Animal Balances'!AP298","v":0},{"$f":"'Animal Balances'!AQ298","v":0},{"$f":"'Animal Balances'!AR298","v":0},{"$f":"'Animal Balances'!AS298","v":0},{"$f":"'Animal Balances'!AT298","v":0},{"$f":"'Animal Balances'!AU298","v":0},{"$f":"'Animal Balances'!AV298","v":0},{"$f":"'Animal Balances'!AW298","v":0},{"$f":"'Animal Balances'!AX298","v":0},{"$f":"'Animal Balances'!AY298","v":0},{"$f":"'Animal Balances'!AZ298","v":0},{"$f":"'Animal Balances'!BA298","v":0},{"$f":"'Animal Balances'!BB298","v":0},{"$f":"'Animal Balances'!BC298","v":0},{"$f":"'Animal Balances'!BD298","v":0},{"$f":"'Animal Balances'!BE298","v":0},{"$f":"'Animal Balances'!BF298","v":0},{"$f":"'Animal Balances'!BG298","v":0},{"$f":"'Animal Balances'!BH298","v":0},{"$f":"'Animal Balances'!BI298","v":0},{"$f":"'Animal Balances'!BJ298","v":0},{"$f":"'Animal Balances'!BK298","v":0},{"$f":"'Animal Balances'!BL298","v":0},{"$f":"'Animal Balances'!BM298","v":0},{"$f":"'Animal Balances'!BN298","v":0},{"$f":"'Animal Balances'!BO298","v":0},{"$f":"'Animal Balances'!BP298","v":0},{"$f":"'Animal Balances'!BQ298","v":0},{"$f":"'Animal Balances'!BR298","v":0},{"$f":"'Animal Balances'!BS298","v":0},{"$f":"'Animal Balances'!BT298","v":0},{"$f":"'Animal Balances'!BU298","v":0},{"$f":"'Animal Balances'!BV298","v":0},{"$f":"'Animal Balances'!BW298","v":0},{"$f":"'Animal Balances'!BX298","v":0},{"$f":"'Animal Balances'!BY298","v":0},{"$f":"'Animal Balances'!BZ298","v":0},{"$f":"'Animal Balances'!CA298","v":0},{"$f":"'Animal Balances'!CB298","v":0},{"$f":"'Animal Balances'!CC298","v":0},{"$f":"'Animal Balances'!CD298","v":0},{"$f":"'Animal Balances'!CE298","v":0},{"$f":"'Animal Balances'!CF298","v":0},{"$f":"'Animal Balances'!CG298","v":0},{"$f":"'Animal Balances'!CH298","v":0},{"$f":"'Animal Balances'!CI298","v":0},{"$f":"'Animal Balances'!CJ298","v":0},{"$f":"'Animal Balances'!CK298","v":0},{"$f":"'Animal Balances'!CL298","v":0},{"$f":"'Animal Balances'!CM298","v":0},{"$f":"'Animal Balances'!CN298","v":0},{"$f":"'Animal Balances'!CO298","v":0},{"$f":"'Animal Balances'!CP298","v":0},{"$f":"'Animal Balances'!CQ298","v":0},{"$f":"'Animal Balances'!CR298","v":0},{"$f":"'Animal Balances'!CS298","v":0},{"$f":"'Animal Balances'!CT298","v":0},{"$f":"'Animal Balances'!CU298","v":0},{"$f":"'Animal Balances'!CV298","v":0},{"$f":"'Animal Balances'!CW298","v":0},{"$f":"'Animal Balances'!CX298","v":0},{"$f":"'Animal Balances'!CY298","v":0},{"$f":"'Animal Balances'!CZ298","v":0},{"$f":"'Animal Balances'!DA298","v":0},{"$f":"'Animal Balances'!DB298","v":0},{"$f":"'Animal Balances'!DC298","v":0},{"$f":"'Animal Balances'!DD298","v":0},{"$f":"'Animal Balances'!DE298","v":0},{"$f":"'Animal Balances'!DF298","v":0},{"$f":"'Animal Balances'!DG298","v":0},{"$f":"'Animal Balances'!DH298","v":0},{"$f":"'Animal Balances'!DI298","v":0},{"$f":"'Animal Balances'!DJ298","v":0},{"$f":"'Animal Balances'!DK298","v":0},{"$f":"'Animal Balances'!DL298","v":0},{"$f":"'Animal Balances'!DM298","v":0},{"$f":"'Animal Balances'!DN298","v":0},{"$f":"'Animal Balances'!DO298","v":0},{"$f":"'Animal Balances'!DP298","v":0},{"$f":"'Animal Balances'!DQ298","v":0},{"$f":"'Animal Balances'!DR298","v":0},{"$f":"'Animal Balances'!DS298","v":0},{"$f":"'Animal Balances'!DT298","v":0},{"$f":"'Animal Balances'!DU298","v":0},{"$f":"'Animal Balances'!DV298","v":0},{"$f":"'Animal Balances'!DW298","v":0},{"$f":"'Animal Balances'!DX298","v":0},{"$f":"'Animal Balances'!DY298","v":0},{"$f":"'Animal Balances'!DZ298","v":0},{"$f":"'Animal Balances'!EA298","v":0},{"$f":"'Animal Balances'!EB298","v":0},{"$f":"'Animal Balances'!EC298","v":0},{"$f":"'Animal Balances'!ED298","v":0},{"$f":"'Animal Balances'!EE298","v":0},{"$f":"'Animal Balances'!EF298","v":0},{"$f":"'Animal Balances'!EG298","v":0},{"$f":"'Animal Balances'!EH298","v":0},{"$f":"'Animal Balances'!EI298","v":0},{"$f":"'Animal Balances'!EJ298","v":0},{"$f":"'Animal Balances'!EK298","v":0},{"$f":"'Animal Balances'!EL298","v":0},{"$f":"'Animal Balances'!EM298","v":0},{"$f":"'Animal Balances'!EN298","v":0},{"$f":"'Animal Balances'!EO298","v":0},{"$f":"'Animal Balances'!EP298","v":0},{"$f":"'Animal Balances'!EQ298","v":0},{"$f":"'Animal Balances'!ER298","v":0},{"$f":"'Animal Balances'!ES298","v":0},{"$f":"'Animal Balances'!ET298","v":0},{"$f":"'Animal Balances'!EU298","v":0},{"$f":"'Animal Balances'!EV298","v":0},{"$f":"'Animal Balances'!EW298","v":0},{"$f":"'Animal Balances'!EX298","v":0},{"$f":"'Animal Balances'!EY298","v":0},{"$f":"'Animal Balances'!EZ298","v":0},{"$f":"'Animal Balances'!FA298","v":0},{"$f":"'Animal Balances'!FB298","v":0},{"$f":"'Animal Balances'!FC298","v":0},{"$f":"'Animal Balances'!FD298","v":0},{"$f":"'Animal Balances'!FE298","v":0},{"$f":"'Animal Balances'!FF298","v":0},{"$f":"'Animal Balances'!FG298","v":0},{"$f":"'Animal Balances'!FH298","v":0},{"$f":"'Animal Balances'!FI298","v":0},{"$f":"'Animal Balances'!FJ298","v":0},{"$f":"'Animal Balances'!FK298","v":0},{"$f":"'Animal Balances'!FL298","v":0},{"$f":"'Animal Balances'!FM298","v":0},{"$f":"'Animal Balances'!FN298","v":0},{"$f":"'Animal Balances'!FO298","v":0},{"$f":"'Animal Balances'!FP298","v":0},{"$f":"'Animal Balances'!FQ298","v":0},{"$f":"'Animal Balances'!FR298","v":0},{"$f":"'Animal Balances'!FS298","v":0},{"$f":"'Animal Balances'!FT298","v":0},{"$f":"'Animal Balances'!FU298","v":0},{"$f":"'Animal Balances'!FV298","v":0},{"$f":"'Animal Balances'!FW298","v":0},{"$f":"'Animal Balances'!FX298","v":0},{"$f":"'Animal Balances'!FY298","v":0},{"$f":"'Animal Balances'!FZ298","v":0},{"$f":"'Animal Balances'!GA298","v":0},{"$f":"'Animal Balances'!GB298","v":0},{"$f":"'Animal Balances'!GC298","v":0},{"$f":"'Animal Balances'!GD298","v":0},{"$f":"'Animal Balances'!GE298","v":0},{"$f":"'Animal Balances'!GF298","v":0},{"$f":"'Animal Balances'!GG298","v":0},{"$f":"'Animal Balances'!GH298","v":0},{"$f":"'Animal Balances'!GI298","v":0},{"$f":"'Animal Balances'!GJ298","v":0},{"$f":"'Animal Balances'!GK298","v":0},{"$f":"'Animal Balances'!GL298","v":0},{"$f":"'Animal Balances'!GM298","v":0},{"$f":"'Animal Balances'!GN298","v":0},{"$f":"'Animal Balances'!GO298","v":0},{"$f":"'Animal Balances'!GP298","v":0},{"$f":"'Animal Balances'!GQ298","v":0},{"$f":"'Animal Balances'!GR298","v":0},{"$f":"'Animal Balances'!GS298","v":0},{"$f":"GT298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Deferred Slaughtered",null,null,null,null,{"$f":"MIN(I297,I301)","v":0},{"$f":"MIN(J297,J301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BV297,BV301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EH297,EH301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GT297,GT301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JF297,JF301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance ",null,null,null,null,{"$f":"I301+I302-I303","v":0},{"$f":"J301+J302-J303","v":0},0,0,0,0,8107.1428571428587,16214.285714285717,24321.428571428576,32428.571428571435,40535.71428571429,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,{"$f":"BV301+BV302-BV303","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,{"$f":"EH301+EH302-EH303","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,{"$f":"GT301+GT302-GT303","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,{"$f":"JF301+JF302-JF303","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145]
[]
[null,null,null,"Terminal Balance of Chicken Adjusted for Deferred",null,null,null,null,{"$f":"I304+I292","v":0},{"$f":"J304+J292","v":9500},19000,28499.999999999996,38000,47500,55607.142857142855,63714.285714285717,71821.42857142858,79928.571428571435,88035.71428571429,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,{"$f":"BV304+BV292","v":96142.857142857145},96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,{"$f":"EH304+EH292","v":96142.857142857145},96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,{"$f":"GT304+GT292","v":96142.857142857145},96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,{"$f":"JF304+JF292","v":96142.857142857145},96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145,96142.857142857145]
[null,null,null,"Over Capacity of Chicken",null,null,null,null,{"$f":"'Animal Balances'!I304","v":0},{"$f":"'Animal Balances'!J304","v":0},{"$f":"'Animal Balances'!K304","v":0},{"$f":"'Animal Balances'!L304","v":0},{"$f":"'Animal Balances'!M304","v":0},{"$f":"'Animal Balances'!N304","v":0},{"$f":"'Animal Balances'!O304","v":8107.1428571428587},{"$f":"'Animal Balances'!P304","v":16214.285714285717},{"$f":"'Animal Balances'!Q304","v":24321.428571428576},{"$f":"'Animal Balances'!R304","v":32428.571428571435},{"$f":"'Animal Balances'!S304","v":40535.71428571429},{"$f":"'Animal Balances'!T304","v":48642.857142857145},{"$f":"'Animal Balances'!U304","v":48642.857142857145},{"$f":"'Animal Balances'!V304","v":48642.857142857145},{"$f":"'Animal Balances'!W304","v":48642.857142857145},{"$f":"'Animal Balances'!X304","v":48642.857142857145},{"$f":"'Animal Balances'!Y304","v":48642.857142857145},{"$f":"'Animal Balances'!Z304","v":48642.857142857145},{"$f":"'Animal Balances'!AA304","v":48642.857142857145},{"$f":"'Animal Balances'!AB304","v":48642.857142857145},{"$f":"'Animal Balances'!AC304","v":48642.857142857145},{"$f":"'Animal Balances'!AD304","v":48642.857142857145},{"$f":"'Animal Balances'!AE304","v":48642.857142857145},{"$f":"'Animal Balances'!AF304","v":48642.857142857145},{"$f":"'Animal Balances'!AG304","v":48642.857142857145},{"$f":"'Animal Balances'!AH304","v":48642.857142857145},{"$f":"'Animal Balances'!AI304","v":48642.857142857145},{"$f":"'Animal Balances'!AJ304","v":48642.857142857145},{"$f":"'Animal Balances'!AK304","v":48642.857142857145},{"$f":"'Animal Balances'!AL304","v":48642.857142857145},{"$f":"'Animal Balances'!AM304","v":48642.857142857145},{"$f":"'Animal Balances'!AN304","v":48642.857142857145},{"$f":"'Animal Balances'!AO304","v":48642.857142857145},{"$f":"'Animal Balances'!AP304","v":48642.857142857145},{"$f":"'Animal Balances'!AQ304","v":48642.857142857145},{"$f":"'Animal Balances'!AR304","v":48642.857142857145},{"$f":"'Animal Balances'!AS304","v":48642.857142857145},{"$f":"'Animal Balances'!AT304","v":48642.857142857145},{"$f":"'Animal Balances'!AU304","v":48642.857142857145},{"$f":"'Animal Balances'!AV304","v":48642.857142857145},{"$f":"'Animal Balances'!AW304","v":48642.857142857145},{"$f":"'Animal Balances'!AX304","v":48642.857142857145},{"$f":"'Animal Balances'!AY304","v":48642.857142857145},{"$f":"'Animal Balances'!AZ304","v":48642.857142857145},{"$f":"'Animal Balances'!BA304","v":48642.857142857145},{"$f":"'Animal Balances'!BB304","v":48642.857142857145},{"$f":"'Animal Balances'!BC304","v":48642.857142857145},{"$f":"'Animal Balances'!BD304","v":48642.857142857145},{"$f":"'Animal Balances'!BE304","v":48642.857142857145},{"$f":"'Animal Balances'!BF304","v":48642.857142857145},{"$f":"'Animal Balances'!BG304","v":48642.857142857145},{"$f":"'Animal Balances'!BH304","v":48642.857142857145},{"$f":"'Animal Balances'!BI304","v":48642.857142857145},{"$f":"'Animal Balances'!BJ304","v":48642.857142857145},{"$f":"'Animal Balances'!BK304","v":48642.857142857145},{"$f":"'Animal Balances'!BL304","v":48642.857142857145},{"$f":"'Animal Balances'!BM304","v":48642.857142857145},{"$f":"'Animal Balances'!BN304","v":48642.857142857145},{"$f":"'Animal Balances'!BO304","v":48642.857142857145},{"$f":"'Animal Balances'!BP304","v":48642.857142857145},{"$f":"'Animal Balances'!BQ304","v":48642.857142857145},{"$f":"'Animal Balances'!BR304","v":48642.857142857145},{"$f":"'Animal Balances'!BS304","v":48642.857142857145},{"$f":"'Animal Balances'!BT304","v":48642.857142857145},{"$f":"'Animal Balances'!BU304","v":48642.857142857145},{"$f":"'Animal Balances'!BV304","v":48642.857142857145},{"$f":"'Animal Balances'!BW304","v":48642.857142857145},{"$f":"'Animal Balances'!BX304","v":48642.857142857145},{"$f":"'Animal Balances'!BY304","v":48642.857142857145},{"$f":"'Animal Balances'!BZ304","v":48642.857142857145},{"$f":"'Animal Balances'!CA304","v":48642.857142857145},{"$f":"'Animal Balances'!CB304","v":48642.857142857145},{"$f":"'Animal Balances'!CC304","v":48642.857142857145},{"$f":"'Animal Balances'!CD304","v":48642.857142857145},{"$f":"'Animal Balances'!CE304","v":48642.857142857145},{"$f":"'Animal Balances'!CF304","v":48642.857142857145},{"$f":"'Animal Balances'!CG304","v":48642.857142857145},{"$f":"'Animal Balances'!CH304","v":48642.857142857145},{"$f":"'Animal Balances'!CI304","v":48642.857142857145},{"$f":"'Animal Balances'!CJ304","v":48642.857142857145},{"$f":"'Animal Balances'!CK304","v":48642.857142857145},{"$f":"'Animal Balances'!CL304","v":48642.857142857145},{"$f":"'Animal Balances'!CM304","v":48642.857142857145},{"$f":"'Animal Balances'!CN304","v":48642.857142857145},{"$f":"'Animal Balances'!CO304","v":48642.857142857145},{"$f":"'Animal Balances'!CP304","v":48642.857142857145},{"$f":"'Animal Balances'!CQ304","v":48642.857142857145},{"$f":"'Animal Balances'!CR304","v":48642.857142857145},{"$f":"'Animal Balances'!CS304","v":48642.857142857145},{"$f":"'Animal Balances'!CT304","v":48642.857142857145},{"$f":"'Animal Balances'!CU304","v":48642.857142857145},{"$f":"'Animal Balances'!CV304","v":48642.857142857145},{"$f":"'Animal Balances'!CW304","v":48642.857142857145},{"$f":"'Animal Balances'!CX304","v":48642.857142857145},{"$f":"'Animal Balances'!CY304","v":48642.857142857145},{"$f":"'Animal Balances'!CZ304","v":48642.857142857145},{"$f":"'Animal Balances'!DA304","v":48642.857142857145},{"$f":"'Animal Balances'!DB304","v":48642.857142857145},{"$f":"'Animal Balances'!DC304","v":48642.857142857145},{"$f":"'Animal Balances'!DD304","v":48642.857142857145},{"$f":"'Animal Balances'!DE304","v":48642.857142857145},{"$f":"'Animal Balances'!DF304","v":48642.857142857145},{"$f":"'Animal Balances'!DG304","v":48642.857142857145},{"$f":"'Animal Balances'!DH304","v":48642.857142857145},{"$f":"'Animal Balances'!DI304","v":48642.857142857145},{"$f":"'Animal Balances'!DJ304","v":48642.857142857145},{"$f":"'Animal Balances'!DK304","v":48642.857142857145},{"$f":"'Animal Balances'!DL304","v":48642.857142857145},{"$f":"'Animal Balances'!DM304","v":48642.857142857145},{"$f":"'Animal Balances'!DN304","v":48642.857142857145},{"$f":"'Animal Balances'!DO304","v":48642.857142857145},{"$f":"'Animal Balances'!DP304","v":48642.857142857145},{"$f":"'Animal Balances'!DQ304","v":48642.857142857145},{"$f":"'Animal Balances'!DR304","v":48642.857142857145},{"$f":"'Animal Balances'!DS304","v":48642.857142857145},{"$f":"'Animal Balances'!DT304","v":48642.857142857145},{"$f":"'Animal Balances'!DU304","v":48642.857142857145},{"$f":"'Animal Balances'!DV304","v":48642.857142857145},{"$f":"'Animal Balances'!DW304","v":48642.857142857145},{"$f":"'Animal Balances'!DX304","v":48642.857142857145},{"$f":"'Animal Balances'!DY304","v":48642.857142857145},{"$f":"'Animal Balances'!DZ304","v":48642.857142857145},{"$f":"'Animal Balances'!EA304","v":48642.857142857145},{"$f":"'Animal Balances'!EB304","v":48642.857142857145},{"$f":"'Animal Balances'!EC304","v":48642.857142857145},{"$f":"'Animal Balances'!ED304","v":48642.857142857145},{"$f":"'Animal Balances'!EE304","v":48642.857142857145},{"$f":"'Animal Balances'!EF304","v":48642.857142857145},{"$f":"'Animal Balances'!EG304","v":48642.857142857145},{"$f":"'Animal Balances'!EH304","v":48642.857142857145},{"$f":"'Animal Balances'!EI304","v":48642.857142857145},{"$f":"'Animal Balances'!EJ304","v":48642.857142857145},{"$f":"'Animal Balances'!EK304","v":48642.857142857145},{"$f":"'Animal Balances'!EL304","v":48642.857142857145},{"$f":"'Animal Balances'!EM304","v":48642.857142857145},{"$f":"'Animal Balances'!EN304","v":48642.857142857145},{"$f":"'Animal Balances'!EO304","v":48642.857142857145},{"$f":"'Animal Balances'!EP304","v":48642.857142857145},{"$f":"'Animal Balances'!EQ304","v":48642.857142857145},{"$f":"'Animal Balances'!ER304","v":48642.857142857145},{"$f":"'Animal Balances'!ES304","v":48642.857142857145},{"$f":"'Animal Balances'!ET304","v":48642.857142857145},{"$f":"'Animal Balances'!EU304","v":48642.857142857145},{"$f":"'Animal Balances'!EV304","v":48642.857142857145},{"$f":"'Animal Balances'!EW304","v":48642.857142857145},{"$f":"'Animal Balances'!EX304","v":48642.857142857145},{"$f":"'Animal Balances'!EY304","v":48642.857142857145},{"$f":"'Animal Balances'!EZ304","v":48642.857142857145},{"$f":"'Animal Balances'!FA304","v":48642.857142857145},{"$f":"'Animal Balances'!FB304","v":48642.857142857145},{"$f":"'Animal Balances'!FC304","v":48642.857142857145},{"$f":"'Animal Balances'!FD304","v":48642.857142857145},{"$f":"'Animal Balances'!FE304","v":48642.857142857145},{"$f":"'Animal Balances'!FF304","v":48642.857142857145},{"$f":"'Animal Balances'!FG304","v":48642.857142857145},{"$f":"'Animal Balances'!FH304","v":48642.857142857145},{"$f":"'Animal Balances'!FI304","v":48642.857142857145},{"$f":"'Animal Balances'!FJ304","v":48642.857142857145},{"$f":"'Animal Balances'!FK304","v":48642.857142857145},{"$f":"'Animal Balances'!FL304","v":48642.857142857145},{"$f":"'Animal Balances'!FM304","v":48642.857142857145},{"$f":"'Animal Balances'!FN304","v":48642.857142857145},{"$f":"'Animal Balances'!FO304","v":48642.857142857145},{"$f":"'Animal Balances'!FP304","v":48642.857142857145},{"$f":"'Animal Balances'!FQ304","v":48642.857142857145},{"$f":"'Animal Balances'!FR304","v":48642.857142857145},{"$f":"'Animal Balances'!FS304","v":48642.857142857145},{"$f":"'Animal Balances'!FT304","v":48642.857142857145},{"$f":"'Animal Balances'!FU304","v":48642.857142857145},{"$f":"'Animal Balances'!FV304","v":48642.857142857145},{"$f":"'Animal Balances'!FW304","v":48642.857142857145},{"$f":"'Animal Balances'!FX304","v":48642.857142857145},{"$f":"'Animal Balances'!FY304","v":48642.857142857145},{"$f":"'Animal Balances'!FZ304","v":48642.857142857145},{"$f":"'Animal Balances'!GA304","v":48642.857142857145},{"$f":"'Animal Balances'!GB304","v":48642.857142857145},{"$f":"'Animal Balances'!GC304","v":48642.857142857145},{"$f":"'Animal Balances'!GD304","v":48642.857142857145},{"$f":"'Animal Balances'!GE304","v":48642.857142857145},{"$f":"'Animal Balances'!GF304","v":48642.857142857145},{"$f":"'Animal Balances'!GG304","v":48642.857142857145},{"$f":"'Animal Balances'!GH304","v":48642.857142857145},{"$f":"'Animal Balances'!GI304","v":48642.857142857145},{"$f":"'Animal Balances'!GJ304","v":48642.857142857145},{"$f":"'Animal Balances'!GK304","v":48642.857142857145},{"$f":"'Animal Balances'!GL304","v":48642.857142857145},{"$f":"'Animal Balances'!GM304","v":48642.857142857145},{"$f":"'Animal Balances'!GN304","v":48642.857142857145},{"$f":"'Animal Balances'!GO304","v":48642.857142857145},{"$f":"'Animal Balances'!GP304","v":48642.857142857145},{"$f":"'Animal Balances'!GQ304","v":48642.857142857145},{"$f":"'Animal Balances'!GR304","v":48642.857142857145},{"$f":"'Animal Balances'!GS304","v":48642.857142857145},{"$f":"GT304","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,{"$f":"JF304","v":48642.857142857145},48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145,48642.857142857145]
[null,null,null,"Final Chicken Slaughtered",null,null,null,null,{"$f":"I290-I298+I303","v":8107.1428571428578},{"$f":"J290-J298+J303","v":8107.1428571428578},8107.1428571428578,8107.1428571428578,8107.1428571428578,8107.1428571428578,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"BV290-BV298+BV303","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"EH290-EH298+EH303","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"GT290-GT298+GT303","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,{"$f":"JF290-JF298+JF303","v":9500},9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500,9500]

{"sheet":"Margin Analysis","index":4,"n_rows":143,"n_cols":509,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
["Contents"]
[null,"Period",null,null,"Project IRR",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,"Date",null,null,"Payback Months",null,null,null,{"$f":"Assumptions!F3","v":"2019-01-01"},{"$f":"Assumptions!F6","v":"2019-09-01"},{"$f":"EDATE(J3,1)","v":"2019-10-01"},"2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01",{"$f":"EDATE(BV3,1)","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$f":"EDATE(EH3,1)","v":"2030-06-01"},"2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01",{"$f":"EDATE(GT3,1)","v":"2035-10-01"},"2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01",{"$f":"EDATE(JF3,1)","v":"2041-02-01"},"2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"EDATE(LR3,1)","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"EDATE(OD3,1)","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"EDATE(QP3,1)","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01"]
[null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(J3)","v":2019},2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,{"$f":"YEAR(BV3)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,{"$f":"YEAR(EH3)","v":2030},2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(GT3)","v":2035},2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,{"$f":"YEAR(JF3)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,{"$f":"YEAR(LR3)","v":2046},2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(OD3)","v":2051},2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,{"$f":"YEAR(QP3)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061]
[null,"Abbatoir Operating Switch",null,null,null,null,null,{"$f":"Assumptions!F6","v":"2019-09-01"},null,{"$f":"J3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BV3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EH3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GT3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JF3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LR3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OD3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QP3>=$H$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Section 1 of Model: Steer"]
[]
[null,"Beef and Steer",null,null,null,null,null,null,null,1,{"$f":"J9+1","v":2},{"$f":"K9+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,{"$f":"BM9+1","v":57},58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,{"$f":"DY9+1","v":121},122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,{"$f":"GK9+1","v":185},186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,{"$f":"IW9+1","v":249},250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,{"$f":"LI9+1","v":313},314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,{"$f":"NU9+1","v":377},378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,{"$f":"QG9+1","v":441},442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,"Maternal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I34","v":4540},{"$f":"'Animal Balances'!J34","v":4540},{"$f":"'Animal Balances'!K34","v":4540},{"$f":"'Animal Balances'!L34","v":4540},{"$f":"'Animal Balances'!M34","v":4540},{"$f":"'Animal Balances'!N34","v":4540},{"$f":"'Animal Balances'!O34","v":4540},{"$f":"'Animal Balances'!P34","v":4540},{"$f":"'Animal Balances'!Q34","v":4540},{"$f":"'Animal Balances'!R34","v":4540},{"$f":"'Animal Balances'!S34","v":4540},{"$f":"'Animal Balances'!T34","v":4540},{"$f":"'Animal Balances'!U34","v":4540},{"$f":"'Animal Balances'!V34","v":4540},{"$f":"'Animal Balances'!W34","v":4540},{"$f":"'Animal Balances'!X34","v":4540},{"$f":"'Animal Balances'!Y34","v":4540},{"$f":"'Animal Balances'!Z34","v":4540},{"$f":"'Animal Balances'!AA34","v":4540},{"$f":"'Animal Balances'!AB34","v":4540},{"$f":"'Animal Balances'!AC34","v":4540},{"$f":"'Animal Balances'!AD34","v":4540},{"$f":"'Animal Balances'!AE34","v":4540},{"$f":"'Animal Balances'!AF34","v":4540},{"$f":"'Animal Balances'!AG34","v":4540},{"$f":"'Animal Balances'!AH34","v":4540},{"$f":"'Animal Balances'!AI34","v":4540},{"$f":"'Animal Balances'!AJ34","v":4540},{"$f":"'Animal Balances'!AK34","v":4540},{"$f":"'Animal Balances'!AL34","v":4540},{"$f":"'Animal Balances'!AM34","v":4540},{"$f":"'Animal Balances'!AN34","v":4540},{"$f":"'Animal Balances'!AO34","v":4540},{"$f":"'Animal Balances'!AP34","v":4540},{"$f":"'Animal Balances'!AQ34","v":4540},{"$f":"'Animal Balances'!AR34","v":4540},{"$f":"'Animal Balances'!AS34","v":4540},{"$f":"'Animal Balances'!AT34","v":4540},{"$f":"'Animal Balances'!AU34","v":4540},{"$f":"'Animal Balances'!AV34","v":4540},{"$f":"'Animal Balances'!AW34","v":4540},{"$f":"'Animal Balances'!AX34","v":4540},{"$f":"'Animal Balances'!AY34","v":4540},{"$f":"'Animal Balances'!AZ34","v":4540},{"$f":"'Animal Balances'!BA34","v":4540},{"$f":"'Animal Balances'!BB34","v":4540},{"$f":"'Animal Balances'!BC34","v":4540},{"$f":"'Animal Balances'!BD34","v":4540},{"$f":"'Animal Balances'!BE34","v":4540},{"$f":"'Animal Balances'!BF34","v":4540},{"$f":"'Animal Balances'!BG34","v":4540},{"$f":"'Animal Balances'!BH34","v":4540},{"$f":"'Animal Balances'!BI34","v":4540},{"$f":"'Animal Balances'!BJ34","v":4540},{"$f":"'Animal Balances'!BK34","v":4540},{"$f":"'Animal Balances'!BL34","v":4540},{"$f":"'Animal Balances'!BM34","v":4540},{"$f":"'Animal Balances'!BN34","v":4540},{"$f":"'Animal Balances'!BO34","v":4540},{"$f":"'Animal Balances'!BP34","v":4540},{"$f":"'Animal Balances'!BQ34","v":4540},{"$f":"'Animal Balances'!BR34","v":4540},{"$f":"'Animal Balances'!BS34","v":4540},{"$f":"'Animal Balances'!BT34","v":4540},{"$f":"'Animal Balances'!BU34","v":4540},{"$f":"'Animal Balances'!BV34","v":4540},{"$f":"'Animal Balances'!BW34","v":4540},{"$f":"'Animal Balances'!BX34","v":4540},{"$f":"'Animal Balances'!BY34","v":4540},{"$f":"'Animal Balances'!BZ34","v":4540},{"$f":"'Animal Balances'!CA34","v":4540},{"$f":"'Animal Balances'!CB34","v":4540},{"$f":"'Animal Balances'!CC34","v":4540},{"$f":"'Animal Balances'!CD34","v":4540},{"$f":"'Animal Balances'!CE34","v":4540},{"$f":"'Animal Balances'!CF34","v":4540},{"$f":"'Animal Balances'!CG34","v":4540},{"$f":"'Animal Balances'!CH34","v":4540},{"$f":"'Animal Balances'!CI34","v":4540},{"$f":"'Animal Balances'!CJ34","v":4540},{"$f":"'Animal Balances'!CK34","v":4540},{"$f":"'Animal Balances'!CL34","v":4540},{"$f":"'Animal Balances'!CM34","v":4540},{"$f":"'Animal Balances'!CN34","v":4540},{"$f":"'Animal Balances'!CO34","v":4540},{"$f":"'Animal Balances'!CP34","v":4540},{"$f":"'Animal Balances'!CQ34","v":4540},{"$f":"'Animal Balances'!CR34","v":4540},{"$f":"'Animal Balances'!CS34","v":4540},{"$f":"'Animal Balances'!CT34","v":4540},{"$f":"'Animal Balances'!CU34","v":4540},{"$f":"'Animal Balances'!CV34","v":4540},{"$f":"'Animal Balances'!CW34","v":4540},{"$f":"'Animal Balances'!CX34","v":4540},{"$f":"'Animal Balances'!CY34","v":4540},{"$f":"'Animal Balances'!CZ34","v":4540},{"$f":"'Animal Balances'!DA34","v":4540},{"$f":"'Animal Balances'!DB34","v":4540},{"$f":"'Animal Balances'!DC34","v":4540},{"$f":"'Animal Balances'!DD34","v":4540},{"$f":"'Animal Balances'!DE34","v":4540},{"$f":"'Animal Balances'!DF34","v":4540},{"$f":"'Animal Balances'!DG34","v":4540},{"$f":"'Animal Balances'!DH34","v":4540},{"$f":"'Animal Balances'!DI34","v":4540},{"$f":"'Animal Balances'!DJ34","v":4540},{"$f":"'Animal Balances'!DK34","v":4540},{"$f":"'Animal Balances'!DL34","v":4540},{"$f":"'Animal Balances'!DM34","v":4540},{"$f":"'Animal Balances'!DN34","v":4540},{"$f":"'Animal Balances'!DO34","v":4540},{"$f":"'Animal Balances'!DP34","v":4540},{"$f":"'Animal Balances'!DQ34","v":4540},{"$f":"'Animal Balances'!DR34","v":4540},{"$f":"'Animal Balances'!DS34","v":4540},{"$f":"'Animal Balances'!DT34","v":4540},{"$f":"'Animal Balances'!DU34","v":4540},{"$f":"'Animal Balances'!DV34","v":4540},{"$f":"'Animal Balances'!DW34","v":4540},{"$f":"'Animal Balances'!DX34","v":4540},{"$f":"'Animal Balances'!DY34","v":4540},{"$f":"'Animal Balances'!DZ34","v":4540},{"$f":"'Animal Balances'!EA34","v":4540},{"$f":"'Animal Balances'!EB34","v":4540},{"$f":"'Animal Balances'!EC34","v":4540},{"$f":"'Animal Balances'!ED34","v":4540},{"$f":"'Animal Balances'!EE34","v":4540},{"$f":"'Animal Balances'!EF34","v":4540},{"$f":"'Animal Balances'!EG34","v":4540},{"$f":"'Animal Balances'!EH34","v":4540},{"$f":"'Animal Balances'!EI34","v":4540},{"$f":"'Animal Balances'!EJ34","v":4540},{"$f":"'Animal Balances'!EK34","v":4540},{"$f":"'Animal Balances'!EL34","v":4540},{"$f":"'Animal Balances'!EM34","v":4540},{"$f":"'Animal Balances'!EN34","v":4540},{"$f":"'Animal Balances'!EO34","v":4540},{"$f":"'Animal Balances'!EP34","v":4540},{"$f":"'Animal Balances'!EQ34","v":4540},{"$f":"'Animal Balances'!ER34","v":4540},{"$f":"'Animal Balances'!ES34","v":4540},{"$f":"'Animal Balances'!ET34","v":4540},{"$f":"'Animal Balances'!EU34","v":4540},{"$f":"'Animal Balances'!EV34","v":4540},{"$f":"'Animal Balances'!EW34","v":4540},{"$f":"'Animal Balances'!EX34","v":4540},{"$f":"'Animal Balances'!EY34","v":4540},{"$f":"'Animal Balances'!EZ34","v":4540},{"$f":"'Animal Balances'!FA34","v":4540},{"$f":"'Animal Balances'!FB34","v":4540},{"$f":"'Animal Balances'!FC34","v":4540},{"$f":"'Animal Balances'!FD34","v":4540},{"$f":"'Animal Balances'!FE34","v":4540},{"$f":"'Animal Balances'!FF34","v":4540},{"$f":"'Animal Balances'!FG34","v":4540},{"$f":"'Animal Balances'!FH34","v":4540},{"$f":"'Animal Balances'!FI34","v":4540},{"$f":"'Animal Balances'!FJ34","v":4540},{"$f":"'Animal Balances'!FK34","v":4540},{"$f":"'Animal Balances'!FL34","v":4540},{"$f":"'Animal Balances'!FM34","v":4540},{"$f":"'Animal Balances'!FN34","v":4540},{"$f":"'Animal Balances'!FO34","v":4540},{"$f":"'Animal Balances'!FP34","v":4540},{"$f":"'Animal Balances'!FQ34","v":4540},{"$f":"'Animal Balances'!FR34","v":4540},{"$f":"'Animal Balances'!FS34","v":4540},{"$f":"'Animal Balances'!FT34","v":4540},{"$f":"'Animal Balances'!FU34","v":4540},{"$f":"'Animal Balances'!FV34","v":4540},{"$f":"'Animal Balances'!FW34","v":4540},{"$f":"'Animal Balances'!FX34","v":4540},{"$f":"'Animal Balances'!FY34","v":4540},{"$f":"'Animal Balances'!FZ34","v":4540},{"$f":"'Animal Balances'!GA34","v":4540},{"$f":"'Animal Balances'!GB34","v":4540},{"$f":"'Animal Balances'!GC34","v":4540},{"$f":"'Animal Balances'!GD34","v":4540},{"$f":"'Animal Balances'!GE34","v":4540},{"$f":"'Animal Balances'!GF34","v":4540},{"$f":"'Animal Balances'!GG34","v":4540},{"$f":"'Animal Balances'!GH34","v":4540},{"$f":"'Animal Balances'!GI34","v":4540},{"$f":"'Animal Balances'!GJ34","v":4540},{"$f":"'Animal Balances'!GK34","v":4540},{"$f":"'Animal Balances'!GL34","v":4540},{"$f":"'Animal Balances'!GM34","v":4540},{"$f":"'Animal Balances'!GN34","v":4540},{"$f":"'Animal Balances'!GO34","v":4540},{"$f":"'Animal Balances'!GP34","v":4540},{"$f":"'Animal Balances'!GQ34","v":4540},{"$f":"'Animal Balances'!GR34","v":4540},{"$f":"'Animal Balances'!GS34","v":4540},{"$f":"'Animal Balances'!GT34","v":4540},{"$f":"'Animal Balances'!GU34","v":4540},{"$f":"'Animal Balances'!GV34","v":4540},{"$f":"'Animal Balances'!GW34","v":4540},{"$f":"'Animal Balances'!GX34","v":4540},{"$f":"'Animal Balances'!GY34","v":4540},{"$f":"'Animal Balances'!GZ34","v":4540},{"$f":"'Animal Balances'!HA34","v":4540},{"$f":"'Animal Balances'!HB34","v":4540},{"$f":"'Animal Balances'!HC34","v":4540},{"$f":"'Animal Balances'!HD34","v":4540},{"$f":"'Animal Balances'!HE34","v":4540},{"$f":"'Animal Balances'!HF34","v":4540},{"$f":"'Animal Balances'!HG34","v":4540},{"$f":"'Animal Balances'!HH34","v":4540},{"$f":"'Animal Balances'!HI34","v":4540},{"$f":"'Animal Balances'!HJ34","v":4540},{"$f":"'Animal Balances'!HK34","v":4540},{"$f":"'Animal Balances'!HL34","v":4540},{"$f":"'Animal Balances'!HM34","v":4540},{"$f":"'Animal Balances'!HN34","v":4540},{"$f":"'Animal Balances'!HO34","v":4540},{"$f":"'Animal Balances'!HP34","v":4540},{"$f":"'Animal Balances'!HQ34","v":4540},{"$f":"'Animal Balances'!HR34","v":4540},{"$f":"'Animal Balances'!HS34","v":4540},{"$f":"'Animal Balances'!HT34","v":4540},{"$f":"'Animal Balances'!HU34","v":4540},{"$f":"'Animal Balances'!HV34","v":4540},{"$f":"'Animal Balances'!HW34","v":4540},{"$f":"'Animal Balances'!HX34","v":4540},{"$f":"'Animal Balances'!HY34","v":4540},{"$f":"'Animal Balances'!HZ34","v":4540},{"$f":"'Animal Balances'!IA34","v":4540},{"$f":"'Animal Balances'!IB34","v":4540},{"$f":"'Animal Balances'!IC34","v":4540},{"$f":"'Animal Balances'!ID34","v":4540},{"$f":"'Animal Balances'!IE34","v":4540},{"$f":"'Animal Balances'!IF34","v":4540},{"$f":"'Animal Balances'!IG34","v":4540},{"$f":"'Animal Balances'!IH34","v":4540},{"$f":"'Animal Balances'!II34","v":4540},{"$f":"'Animal Balances'!IJ34","v":4540},{"$f":"'Animal Balances'!IK34","v":4540},{"$f":"'Animal Balances'!IL34","v":4540},{"$f":"'Animal Balances'!IM34","v":4540},{"$f":"'Animal Balances'!IN34","v":4540},{"$f":"'Animal Balances'!IO34","v":4540},{"$f":"'Animal Balances'!IP34","v":4540},{"$f":"'Animal Balances'!IQ34","v":4540},{"$f":"'Animal Balances'!IR34","v":4540},{"$f":"'Animal Balances'!IS34","v":4540},{"$f":"'Animal Balances'!IT34","v":4540},{"$f":"'Animal Balances'!IU34","v":4540},{"$f":"'Animal Balances'!IV34","v":4540},{"$f":"'Animal Balances'!IW34","v":4540},{"$f":"'Animal Balances'!IX34","v":4540},{"$f":"'Animal Balances'!IY34","v":4540},{"$f":"'Animal Balances'!IZ34","v":4540},{"$f":"'Animal Balances'!JA34","v":4540},{"$f":"'Animal Balances'!JB34","v":4540},{"$f":"'Animal Balances'!JC34","v":4540},{"$f":"'Animal Balances'!JD34","v":4540},{"$f":"'Animal Balances'!JE34","v":4540},{"$f":"'Animal Balances'!JF34","v":4540},{"$f":"'Animal Balances'!JG34","v":4540},{"$f":"'Animal Balances'!JH34","v":4540},{"$f":"'Animal Balances'!JI34","v":4540},{"$f":"'Animal Balances'!JJ34","v":4540},{"$f":"'Animal Balances'!JK34","v":4540},{"$f":"'Animal Balances'!JL34","v":4540},{"$f":"'Animal Balances'!JM34","v":4540},{"$f":"'Animal Balances'!JN34","v":4540},{"$f":"'Animal Balances'!JO34","v":4540},{"$f":"'Animal Balances'!JP34","v":4540},{"$f":"'Animal Balances'!JQ34","v":4540},{"$f":"'Animal Balances'!JR34","v":4540},{"$f":"'Animal Balances'!JS34","v":4540},{"$f":"'Animal Balances'!JT34","v":4540},{"$f":"'Animal Balances'!JU34","v":4540},{"$f":"'Animal Balances'!JV34","v":4540},{"$f":"'Animal Balances'!JW34","v":4540},{"$f":"'Animal Balances'!JX34","v":4540},{"$f":"'Animal Balances'!JY34","v":4540},{"$f":"'Animal Balances'!JZ34","v":4540},{"$f":"'Animal Balances'!KA34","v":4540},{"$f":"'Animal Balances'!KB34","v":4540},{"$f":"'Animal Balances'!KC34","v":4540},{"$f":"'Animal Balances'!KD34","v":4540},{"$f":"'Animal Balances'!KE34","v":4540},{"$f":"'Animal Balances'!KF34","v":4540},{"$f":"'Animal Balances'!KG34","v":4540},{"$f":"'Animal Balances'!KH34","v":4540},{"$f":"'Animal Balances'!KI34","v":4540},{"$f":"'Animal Balances'!KJ34","v":4540},{"$f":"'Animal Balances'!KK34","v":4540},{"$f":"'Animal Balances'!KL34","v":4540},{"$f":"'Animal Balances'!KM34","v":4540},{"$f":"'Animal Balances'!KN34","v":4540},{"$f":"'Animal Balances'!KO34","v":4540},{"$f":"'Animal Balances'!KP34","v":4540},{"$f":"'Animal Balances'!KQ34","v":4540},{"$f":"'Animal Balances'!KR34","v":4540},{"$f":"'Animal Balances'!KS34","v":4540},{"$f":"'Animal Balances'!KT34","v":0},{"$f":"'Animal Balances'!KU34","v":0},{"$f":"'Animal Balances'!KV34","v":0},{"$f":"'Animal Balances'!KW34","v":0},{"$f":"'Animal Balances'!KX34","v":0},{"$f":"'Animal Balances'!KY34","v":0},{"$f":"'Animal Balances'!KZ34","v":0},{"$f":"'Animal Balances'!LA34","v":0},{"$f":"'Animal Balances'!LB34","v":0},{"$f":"'Animal Balances'!LC34","v":0},{"$f":"'Animal Balances'!LD34","v":0},{"$f":"'Animal Balances'!LE34","v":0},{"$f":"'Animal Balances'!LF34","v":0},{"$f":"'Animal Balances'!LG34","v":0},{"$f":"'Animal Balances'!LH34","v":0},{"$f":"'Animal Balances'!LI34","v":0},{"$f":"'Animal Balances'!LJ34","v":0},{"$f":"'Animal Balances'!LK34","v":0},{"$f":"'Animal Balances'!LL34","v":0},{"$f":"'Animal Balances'!LM34","v":0},{"$f":"'Animal Balances'!LN34","v":0},{"$f":"'Animal Balances'!LO34","v":0},{"$f":"'Animal Balances'!LP34","v":0},{"$f":"'Animal Balances'!LQ34","v":0},{"$f":"'Animal Balances'!LR34","v":0},{"$f":"'Animal Balances'!LS34","v":0},{"$f":"'Animal Balances'!LT34","v":0},{"$f":"'Animal Balances'!LU34","v":0},{"$f":"'Animal Balances'!LV34","v":0},{"$f":"'Animal Balances'!LW34","v":0},{"$f":"'Animal Balances'!LX34","v":0},{"$f":"'Animal Balances'!LY34","v":0},{"$f":"'Animal Balances'!LZ34","v":0},{"$f":"'Animal Balances'!MA34","v":0},{"$f":"'Animal Balances'!MB34","v":0},{"$f":"'Animal Balances'!MC34","v":0},{"$f":"'Animal Balances'!MD34","v":0},{"$f":"'Animal Balances'!ME34","v":0},{"$f":"'Animal Balances'!MF34","v":0},{"$f":"'Animal Balances'!MG34","v":0},{"$f":"'Animal Balances'!MH34","v":0},{"$f":"'Animal Balances'!MI34","v":0},{"$f":"'Animal Balances'!MJ34","v":0},{"$f":"'Animal Balances'!MK34","v":0},{"$f":"'Animal Balances'!ML34","v":0},{"$f":"'Animal Balances'!MM34","v":0},{"$f":"'Animal Balances'!MN34","v":0},{"$f":"'Animal Balances'!MO34","v":0},{"$f":"'Animal Balances'!MP34","v":0},{"$f":"'Animal Balances'!MQ34","v":0},{"$f":"'Animal Balances'!MR34","v":0},{"$f":"'Animal Balances'!MS34","v":0},{"$f":"'Animal Balances'!MT34","v":0},{"$f":"'Animal Balances'!MU34","v":0},{"$f":"'Animal Balances'!MV34","v":0},{"$f":"'Animal Balances'!MW34","v":0},{"$f":"'Animal Balances'!MX34","v":0},{"$f":"'Animal Balances'!MY34","v":0},{"$f":"'Animal Balances'!MZ34","v":0},{"$f":"'Animal Balances'!NA34","v":0},{"$f":"'Animal Balances'!NB34","v":0},{"$f":"'Animal Balances'!NC34","v":0},{"$f":"'Animal Balances'!ND34","v":0},{"$f":"'Animal Balances'!NE34","v":0},{"$f":"'Animal Balances'!NF34","v":0},{"$f":"'Animal Balances'!NG34","v":0},{"$f":"'Animal Balances'!NH34","v":0},{"$f":"'Animal Balances'!NI34","v":0},{"$f":"'Animal Balances'!NJ34","v":0},{"$f":"'Animal Balances'!NK34","v":0},{"$f":"'Animal Balances'!NL34","v":0},{"$f":"'Animal Balances'!NM34","v":0},{"$f":"'Animal Balances'!NN34","v":0},{"$f":"'Animal Balances'!NO34","v":0},{"$f":"'Animal Balances'!NP34","v":0},{"$f":"'Animal Balances'!NQ34","v":0},{"$f":"'Animal Balances'!NR34","v":0},{"$f":"'Animal Balances'!NS34","v":0},{"$f":"'Animal Balances'!NT34","v":0},{"$f":"'Animal Balances'!NU34","v":0},{"$f":"'Animal Balances'!NV34","v":0},{"$f":"'Animal Balances'!NW34","v":0},{"$f":"'Animal Balances'!NX34","v":0},{"$f":"'Animal Balances'!NY34","v":0},{"$f":"'Animal Balances'!NZ34","v":0},{"$f":"'Animal Balances'!OA34","v":0},{"$f":"'Animal Balances'!OB34","v":0},{"$f":"'Animal Balances'!OC34","v":0},{"$f":"'Animal Balances'!OD34","v":0},{"$f":"'Animal Balances'!OE34","v":0},{"$f":"'Animal Balances'!OF34","v":0},{"$f":"'Animal Balances'!OG34","v":0},{"$f":"'Animal Balances'!OH34","v":0},{"$f":"'Animal Balances'!OI34","v":0},{"$f":"'Animal Balances'!OJ34","v":0},{"$f":"'Animal Balances'!OK34","v":0},{"$f":"'Animal Balances'!OL34","v":0},{"$f":"'Animal Balances'!OM34","v":0},{"$f":"'Animal Balances'!ON34","v":0},{"$f":"'Animal Balances'!OO34","v":0},{"$f":"'Animal Balances'!OP34","v":0},{"$f":"'Animal Balances'!OQ34","v":0},{"$f":"'Animal Balances'!OR34","v":0},{"$f":"'Animal Balances'!OS34","v":0},{"$f":"'Animal Balances'!OT34","v":0},{"$f":"'Animal Balances'!OU34","v":0},{"$f":"'Animal Balances'!OV34","v":0},{"$f":"'Animal Balances'!OW34","v":0},{"$f":"'Animal Balances'!OX34","v":0},{"$f":"'Animal Balances'!OY34","v":0},{"$f":"'Animal Balances'!OZ34","v":0},{"$f":"'Animal Balances'!PA34","v":0},{"$f":"'Animal Balances'!PB34","v":0},{"$f":"'Animal Balances'!PC34","v":0},{"$f":"'Animal Balances'!PD34","v":0},{"$f":"'Animal Balances'!PE34","v":0},{"$f":"'Animal Balances'!PF34","v":0},{"$f":"'Animal Balances'!PG34","v":0},{"$f":"'Animal Balances'!PH34","v":0},{"$f":"'Animal Balances'!PI34","v":0},{"$f":"'Animal Balances'!PJ34","v":0},{"$f":"'Animal Balances'!PK34","v":0},{"$f":"'Animal Balances'!PL34","v":0},{"$f":"'Animal Balances'!PM34","v":0},{"$f":"'Animal Balances'!PN34","v":0},{"$f":"'Animal Balances'!PO34","v":0},{"$f":"'Animal Balances'!PP34","v":0},{"$f":"'Animal Balances'!PQ34","v":0},{"$f":"'Animal Balances'!PR34","v":0},{"$f":"'Animal Balances'!PS34","v":0},{"$f":"'Animal Balances'!PT34","v":0},{"$f":"'Animal Balances'!PU34","v":0},{"$f":"'Animal Balances'!PV34","v":0},{"$f":"'Animal Balances'!PW34","v":0},{"$f":"'Animal Balances'!PX34","v":0},{"$f":"'Animal Balances'!PY34","v":0},{"$f":"'Animal Balances'!PZ34","v":0},{"$f":"'Animal Balances'!QA34","v":0},{"$f":"'Animal Balances'!QB34","v":0},{"$f":"'Animal Balances'!QC34","v":0},{"$f":"'Animal Balances'!QD34","v":0},{"$f":"'Animal Balances'!QE34","v":0},{"$f":"'Animal Balances'!QF34","v":0},{"$f":"'Animal Balances'!QG34","v":0},{"$f":"'Animal Balances'!QH34","v":0},{"$f":"'Animal Balances'!QI34","v":0},{"$f":"'Animal Balances'!QJ34","v":0},{"$f":"'Animal Balances'!QK34","v":0},{"$f":"'Animal Balances'!QL34","v":0},{"$f":"'Animal Balances'!QM34","v":0},{"$f":"'Animal Balances'!QN34","v":0},{"$f":"'Animal Balances'!QO34","v":0},{"$f":"'Animal Balances'!QP34","v":0},{"$f":"'Animal Balances'!QQ34","v":0},{"$f":"'Animal Balances'!QR34","v":0},{"$f":"'Animal Balances'!QS34","v":0},{"$f":"'Animal Balances'!QT34","v":0},{"$f":"'Animal Balances'!QU34","v":0},{"$f":"'Animal Balances'!QV34","v":0},{"$f":"'Animal Balances'!QW34","v":0},{"$f":"'Animal Balances'!QX34","v":0},{"$f":"'Animal Balances'!QY34","v":0},{"$f":"'Animal Balances'!QZ34","v":0},{"$f":"'Animal Balances'!RA34","v":0},{"$f":"'Animal Balances'!RB34","v":0},{"$f":"'Animal Balances'!RC34","v":0},{"$f":"'Animal Balances'!RD34","v":0},{"$f":"'Animal Balances'!RE34","v":0},{"$f":"'Animal Balances'!RF34","v":0},{"$f":"'Animal Balances'!RG34","v":0},{"$f":"'Animal Balances'!RH34","v":0},{"$f":"'Animal Balances'!RI34","v":0},{"$f":"'Animal Balances'!RJ34","v":0},{"$f":"'Animal Balances'!RK34","v":0},{"$f":"'Animal Balances'!RL34","v":0},{"$f":"'Animal Balances'!RM34","v":0},{"$f":"'Animal Balances'!RN34","v":0},{"$f":"'Animal Balances'!RO34","v":0},{"$f":"'Animal Balances'!RP34","v":0},{"$f":"'Animal Balances'!RQ34","v":0},{"$f":"'Animal Balances'!RR34","v":0},{"$f":"'Animal Balances'!RS34","v":0},{"$f":"'Animal Balances'!RT34","v":0},{"$f":"'Animal Balances'!RU34","v":0},{"$f":"'Animal Balances'!RV34","v":0},{"$f":"'Animal Balances'!RW34","v":0},{"$f":"'Animal Balances'!RX34","v":0},{"$f":"'Animal Balances'!RY34","v":0},{"$f":"'Animal Balances'!RZ34","v":0},{"$f":"'Animal Balances'!SA34","v":0},{"$f":"'Animal Balances'!SB34","v":0},{"$f":"'Animal Balances'!SC34","v":0},{"$f":"'Animal Balances'!SD34","v":0},{"$f":"'Animal Balances'!SE34","v":0},{"$f":"'Animal Balances'!SF34","v":0},{"$f":"'Animal Balances'!SG34","v":0},{"$f":"'Animal Balances'!SH34","v":0},{"$f":"'Animal Balances'!SI34","v":0},{"$f":"'Animal Balances'!SJ34","v":0},{"$f":"'Animal Balances'!SK34","v":0},{"$f":"'Animal Balances'!SL34","v":0},{"$f":"'Animal Balances'!SM34","v":0},{"$f":"'Animal Balances'!SN34","v":0}]
[null,null,"Terminal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I46+'Animal Balances'!I59","v":0},{"$f":"'Animal Balances'!J46+'Animal Balances'!J59","v":0},{"$f":"'Animal Balances'!K46+'Animal Balances'!K59","v":0},{"$f":"'Animal Balances'!L46+'Animal Balances'!L59","v":0},{"$f":"'Animal Balances'!M46+'Animal Balances'!M59","v":0},{"$f":"'Animal Balances'!N46+'Animal Balances'!N59","v":0},{"$f":"'Animal Balances'!O46+'Animal Balances'!O59","v":0},{"$f":"'Animal Balances'!P46+'Animal Balances'!P59","v":0},{"$f":"'Animal Balances'!Q46+'Animal Balances'!Q59","v":0},{"$f":"'Animal Balances'!R46+'Animal Balances'!R59","v":0},{"$f":"'Animal Balances'!S46+'Animal Balances'!S59","v":0},{"$f":"'Animal Balances'!T46+'Animal Balances'!T59","v":0},{"$f":"'Animal Balances'!U46+'Animal Balances'!U59","v":0},{"$f":"'Animal Balances'!V46+'Animal Balances'!V59","v":0},{"$f":"'Animal Balances'!W46+'Animal Balances'!W59","v":0},{"$f":"'Animal Balances'!X46+'Animal Balances'!X59","v":2270},{"$f":"'Animal Balances'!Y46+'Animal Balances'!Y59","v":2270},{"$f":"'Animal Balances'!Z46+'Animal Balances'!Z59","v":2270},{"$f":"'Animal Balances'!AA46+'Animal Balances'!AA59","v":4540.0000000000009},{"$f":"'Animal Balances'!AB46+'Animal Balances'!AB59","v":4540.0000000000009},{"$f":"'Animal Balances'!AC46+'Animal Balances'!AC59","v":4540.0000000000009},{"$f":"'Animal Balances'!AD46+'Animal Balances'!AD59","v":4540.0000000000009},{"$f":"'Animal Balances'!AE46+'Animal Balances'!AE59","v":4540.0000000000009},{"$f":"'Animal Balances'!AF46+'Animal Balances'!AF59","v":4540.0000000000009},{"$f":"'Animal Balances'!AG46+'Animal Balances'!AG59","v":4540.0000000000009},{"$f":"'Animal Balances'!AH46+'Animal Balances'!AH59","v":4540.0000000000009},{"$f":"'Animal Balances'!AI46+'Animal Balances'!AI59","v":4540.0000000000009},{"$f":"'Animal Balances'!AJ46+'Animal Balances'!AJ59","v":6810.0000000000009},{"$f":"'Animal Balances'!AK46+'Animal Balances'!AK59","v":6810.0000000000009},{"$f":"'Animal Balances'!AL46+'Animal Balances'!AL59","v":6810.0000000000009},{"$f":"'Animal Balances'!AM46+'Animal Balances'!AM59","v":9080},{"$f":"'Animal Balances'!AN46+'Animal Balances'!AN59","v":9080},{"$f":"'Animal Balances'!AO46+'Animal Balances'!AO59","v":9080},{"$f":"'Animal Balances'!AP46+'Animal Balances'!AP59","v":9080},{"$f":"'Animal Balances'!AQ46+'Animal Balances'!AQ59","v":9080},{"$f":"'Animal Balances'!AR46+'Animal Balances'!AR59","v":9080},{"$f":"'Animal Balances'!AS46+'Animal Balances'!AS59","v":9080},{"$f":"'Animal Balances'!AT46+'Animal Balances'!AT59","v":9080},{"$f":"'Animal Balances'!AU46+'Animal Balances'!AU59","v":8700},{"$f":"'Animal Balances'!AV46+'Animal Balances'!AV59","v":10590},{"$f":"'Animal Balances'!AW46+'Animal Balances'!AW59","v":10210},{"$f":"'Animal Balances'!AX46+'Animal Balances'!AX59","v":9830},{"$f":"'Animal Balances'!AY46+'Animal Balances'!AY59","v":11720},{"$f":"'Animal Balances'!AZ46+'Animal Balances'!AZ59","v":11340},{"$f":"'Animal Balances'!BA46+'Animal Balances'!BA59","v":10960},{"$f":"'Animal Balances'!BB46+'Animal Balances'!BB59","v":10580},{"$f":"'Animal Balances'!BC46+'Animal Balances'!BC59","v":10200},{"$f":"'Animal Balances'!BD46+'Animal Balances'!BD59","v":9820},{"$f":"'Animal Balances'!BE46+'Animal Balances'!BE59","v":9440},{"$f":"'Animal Balances'!BF46+'Animal Balances'!BF59","v":9080},{"$f":"'Animal Balances'!BG46+'Animal Balances'!BG59","v":8700},{"$f":"'Animal Balances'!BH46+'Animal Balances'!BH59","v":10590},{"$f":"'Animal Balances'!BI46+'Animal Balances'!BI59","v":10210},{"$f":"'Animal Balances'!BJ46+'Animal Balances'!BJ59","v":9830},{"$f":"'Animal Balances'!BK46+'Animal Balances'!BK59","v":11720},{"$f":"'Animal Balances'!BL46+'Animal Balances'!BL59","v":11340},{"$f":"'Animal Balances'!BM46+'Animal Balances'!BM59","v":10960},{"$f":"'Animal Balances'!BN46+'Animal Balances'!BN59","v":10580},{"$f":"'Animal Balances'!BO46+'Animal Balances'!BO59","v":10200},{"$f":"'Animal Balances'!BP46+'Animal Balances'!BP59","v":9820},{"$f":"'Animal Balances'!BQ46+'Animal Balances'!BQ59","v":9440},{"$f":"'Animal Balances'!BR46+'Animal Balances'!BR59","v":9080},{"$f":"'Animal Balances'!BS46+'Animal Balances'!BS59","v":8700},{"$f":"'Animal Balances'!BT46+'Animal Balances'!BT59","v":10590},{"$f":"'Animal Balances'!BU46+'Animal Balances'!BU59","v":10210},{"$f":"'Animal Balances'!BV46+'Animal Balances'!BV59","v":9830},{"$f":"'Animal Balances'!BW46+'Animal Balances'!BW59","v":11720},{"$f":"'Animal Balances'!BX46+'Animal Balances'!BX59","v":11340},{"$f":"'Animal Balances'!BY46+'Animal Balances'!BY59","v":10960},{"$f":"'Animal Balances'!BZ46+'Animal Balances'!BZ59","v":10580},{"$f":"'Animal Balances'!CA46+'Animal Balances'!CA59","v":10200},{"$f":"'Animal Balances'!CB46+'Animal Balances'!CB59","v":9820},{"$f":"'Animal Balances'!CC46+'Animal Balances'!CC59","v":9440},{"$f":"'Animal Balances'!CD46+'Animal Balances'!CD59","v":9080},{"$f":"'Animal Balances'!CE46+'Animal Balances'!CE59","v":8700},{"$f":"'Animal Balances'!CF46+'Animal Balances'!CF59","v":10590},{"$f":"'Animal Balances'!CG46+'Animal Balances'!CG59","v":10210},{"$f":"'Animal Balances'!CH46+'Animal Balances'!CH59","v":9830},{"$f":"'Animal Balances'!CI46+'Animal Balances'!CI59","v":11720},{"$f":"'Animal Balances'!CJ46+'Animal Balances'!CJ59","v":11340},{"$f":"'Animal Balances'!CK46+'Animal Balances'!CK59","v":10960},{"$f":"'Animal Balances'!CL46+'Animal Balances'!CL59","v":10580},{"$f":"'Animal Balances'!CM46+'Animal Balances'!CM59","v":10200},{"$f":"'Animal Balances'!CN46+'Animal Balances'!CN59","v":9820},{"$f":"'Animal Balances'!CO46+'Animal Balances'!CO59","v":9440},{"$f":"'Animal Balances'!CP46+'Animal Balances'!CP59","v":9080},{"$f":"'Animal Balances'!CQ46+'Animal Balances'!CQ59","v":8700},{"$f":"'Animal Balances'!CR46+'Animal Balances'!CR59","v":10590},{"$f":"'Animal Balances'!CS46+'Animal Balances'!CS59","v":10210},{"$f":"'Animal Balances'!CT46+'Animal Balances'!CT59","v":9830},{"$f":"'Animal Balances'!CU46+'Animal Balances'!CU59","v":11720},{"$f":"'Animal Balances'!CV46+'Animal Balances'!CV59","v":11340},{"$f":"'Animal Balances'!CW46+'Animal Balances'!CW59","v":10960},{"$f":"'Animal Balances'!CX46+'Animal Balances'!CX59","v":10580},{"$f":"'Animal Balances'!CY46+'Animal Balances'!CY59","v":10200},{"$f":"'Animal Balances'!CZ46+'Animal Balances'!CZ59","v":9820},{"$f":"'Animal Balances'!DA46+'Animal Balances'!DA59","v":9440},{"$f":"'Animal Balances'!DB46+'Animal Balances'!DB59","v":9080},{"$f":"'Animal Balances'!DC46+'Animal Balances'!DC59","v":8700},{"$f":"'Animal Balances'!DD46+'Animal Balances'!DD59","v":10590},{"$f":"'Animal Balances'!DE46+'Animal Balances'!DE59","v":10210},{"$f":"'Animal Balances'!DF46+'Animal Balances'!DF59","v":9830},{"$f":"'Animal Balances'!DG46+'Animal Balances'!DG59","v":11720},{"$f":"'Animal Balances'!DH46+'Animal Balances'!DH59","v":11340},{"$f":"'Animal Balances'!DI46+'Animal Balances'!DI59","v":10960},{"$f":"'Animal Balances'!DJ46+'Animal Balances'!DJ59","v":10580},{"$f":"'Animal Balances'!DK46+'Animal Balances'!DK59","v":10200},{"$f":"'Animal Balances'!DL46+'Animal Balances'!DL59","v":9820},{"$f":"'Animal Balances'!DM46+'Animal Balances'!DM59","v":9440},{"$f":"'Animal Balances'!DN46+'Animal Balances'!DN59","v":9080},{"$f":"'Animal Balances'!DO46+'Animal Balances'!DO59","v":8700},{"$f":"'Animal Balances'!DP46+'Animal Balances'!DP59","v":10590},{"$f":"'Animal Balances'!DQ46+'Animal Balances'!DQ59","v":10210},{"$f":"'Animal Balances'!DR46+'Animal Balances'!DR59","v":9830},{"$f":"'Animal Balances'!DS46+'Animal Balances'!DS59","v":11720},{"$f":"'Animal Balances'!DT46+'Animal Balances'!DT59","v":11340},{"$f":"'Animal Balances'!DU46+'Animal Balances'!DU59","v":10960},{"$f":"'Animal Balances'!DV46+'Animal Balances'!DV59","v":10580},{"$f":"'Animal Balances'!DW46+'Animal Balances'!DW59","v":10200},{"$f":"'Animal Balances'!DX46+'Animal Balances'!DX59","v":9820},{"$f":"'Animal Balances'!DY46+'Animal Balances'!DY59","v":9440},{"$f":"'Animal Balances'!DZ46+'Animal Balances'!DZ59","v":9080},{"$f":"'Animal Balances'!EA46+'Animal Balances'!EA59","v":8700},{"$f":"'Animal Balances'!EB46+'Animal Balances'!EB59","v":10590},{"$f":"'Animal Balances'!EC46+'Animal Balances'!EC59","v":10210},{"$f":"'Animal Balances'!ED46+'Animal Balances'!ED59","v":9830},{"$f":"'Animal Balances'!EE46+'Animal Balances'!EE59","v":11720},{"$f":"'Animal Balances'!EF46+'Animal Balances'!EF59","v":11340},{"$f":"'Animal Balances'!EG46+'Animal Balances'!EG59","v":10960},{"$f":"'Animal Balances'!EH46+'Animal Balances'!EH59","v":10580},{"$f":"'Animal Balances'!EI46+'Animal Balances'!EI59","v":10200},{"$f":"'Animal Balances'!EJ46+'Animal Balances'!EJ59","v":9820},{"$f":"'Animal Balances'!EK46+'Animal Balances'!EK59","v":9440},{"$f":"'Animal Balances'!EL46+'Animal Balances'!EL59","v":9080},{"$f":"'Animal Balances'!EM46+'Animal Balances'!EM59","v":8700},{"$f":"'Animal Balances'!EN46+'Animal Balances'!EN59","v":10590},{"$f":"'Animal Balances'!EO46+'Animal Balances'!EO59","v":10210},{"$f":"'Animal Balances'!EP46+'Animal Balances'!EP59","v":9830},{"$f":"'Animal Balances'!EQ46+'Animal Balances'!EQ59","v":11720},{"$f":"'Animal Balances'!ER46+'Animal Balances'!ER59","v":11340},{"$f":"'Animal Balances'!ES46+'Animal Balances'!ES59","v":10960},{"$f":"'Animal Balances'!ET46+'Animal Balances'!ET59","v":10580},{"$f":"'Animal Balances'!EU46+'Animal Balances'!EU59","v":10200},{"$f":"'Animal Balances'!EV46+'Animal Balances'!EV59","v":9820},{"$f":"'Animal Balances'!EW46+'Animal Balances'!EW59","v":9440},{"$f":"'Animal Balances'!EX46+'Animal Balances'!EX59","v":9080},{"$f":"'Animal Balances'!EY46+'Animal Balances'!EY59","v":8700},{"$f":"'Animal Balances'!EZ46+'Animal Balances'!EZ59","v":10590},{"$f":"'Animal Balances'!FA46+'Animal Balances'!FA59","v":10210},{"$f":"'Animal Balances'!FB46+'Animal Balances'!FB59","v":9830},{"$f":"'Animal Balances'!FC46+'Animal Balances'!FC59","v":11720},{"$f":"'Animal Balances'!FD46+'Animal Balances'!FD59","v":11340},{"$f":"'Animal Balances'!FE46+'Animal Balances'!FE59","v":10960},{"$f":"'Animal Balances'!FF46+'Animal Balances'!FF59","v":10580},{"$f":"'Animal Balances'!FG46+'Animal Balances'!FG59","v":10200},{"$f":"'Animal Balances'!FH46+'Animal Balances'!FH59","v":9820},{"$f":"'Animal Balances'!FI46+'Animal Balances'!FI59","v":9440},{"$f":"'Animal Balances'!FJ46+'Animal Balances'!FJ59","v":9080},{"$f":"'Animal Balances'!FK46+'Animal Balances'!FK59","v":8700},{"$f":"'Animal Balances'!FL46+'Animal Balances'!FL59","v":10590},{"$f":"'Animal Balances'!FM46+'Animal Balances'!FM59","v":10210},{"$f":"'Animal Balances'!FN46+'Animal Balances'!FN59","v":9830},{"$f":"'Animal Balances'!FO46+'Animal Balances'!FO59","v":11720},{"$f":"'Animal Balances'!FP46+'Animal Balances'!FP59","v":11340},{"$f":"'Animal Balances'!FQ46+'Animal Balances'!FQ59","v":10960},{"$f":"'Animal Balances'!FR46+'Animal Balances'!FR59","v":10580},{"$f":"'Animal Balances'!FS46+'Animal Balances'!FS59","v":10200},{"$f":"'Animal Balances'!FT46+'Animal Balances'!FT59","v":9820},{"$f":"'Animal Balances'!FU46+'Animal Balances'!FU59","v":9440},{"$f":"'Animal Balances'!FV46+'Animal Balances'!FV59","v":9080},{"$f":"'Animal Balances'!FW46+'Animal Balances'!FW59","v":8700},{"$f":"'Animal Balances'!FX46+'Animal Balances'!FX59","v":10590},{"$f":"'Animal Balances'!FY46+'Animal Balances'!FY59","v":10210},{"$f":"'Animal Balances'!FZ46+'Animal Balances'!FZ59","v":9830},{"$f":"'Animal Balances'!GA46+'Animal Balances'!GA59","v":11720},{"$f":"'Animal Balances'!GB46+'Animal Balances'!GB59","v":11340},{"$f":"'Animal Balances'!GC46+'Animal Balances'!GC59","v":10960},{"$f":"'Animal Balances'!GD46+'Animal Balances'!GD59","v":10580},{"$f":"'Animal Balances'!GE46+'Animal Balances'!GE59","v":10200},{"$f":"'Animal Balances'!GF46+'Animal Balances'!GF59","v":9820},{"$f":"'Animal Balances'!GG46+'Animal Balances'!GG59","v":9440},{"$f":"'Animal Balances'!GH46+'Animal Balances'!GH59","v":9080},{"$f":"'Animal Balances'!GI46+'Animal Balances'!GI59","v":8700},{"$f":"'Animal Balances'!GJ46+'Animal Balances'!GJ59","v":10590},{"$f":"'Animal Balances'!GK46+'Animal Balances'!GK59","v":10210},{"$f":"'Animal Balances'!GL46+'Animal Balances'!GL59","v":9830},{"$f":"'Animal Balances'!GM46+'Animal Balances'!GM59","v":11720},{"$f":"'Animal Balances'!GN46+'Animal Balances'!GN59","v":11340},{"$f":"'Animal Balances'!GO46+'Animal Balances'!GO59","v":10960},{"$f":"'Animal Balances'!GP46+'Animal Balances'!GP59","v":10580},{"$f":"'Animal Balances'!GQ46+'Animal Balances'!GQ59","v":10200},{"$f":"'Animal Balances'!GR46+'Animal Balances'!GR59","v":9820},{"$f":"'Animal Balances'!GS46+'Animal Balances'!GS59","v":9440},{"$f":"'Animal Balances'!GT46+'Animal Balances'!GT59","v":9080},{"$f":"'Animal Balances'!GU46+'Animal Balances'!GU59","v":8700},{"$f":"'Animal Balances'!GV46+'Animal Balances'!GV59","v":10590},{"$f":"'Animal Balances'!GW46+'Animal Balances'!GW59","v":10210},{"$f":"'Animal Balances'!GX46+'Animal Balances'!GX59","v":9830},{"$f":"'Animal Balances'!GY46+'Animal Balances'!GY59","v":11720},{"$f":"'Animal Balances'!GZ46+'Animal Balances'!GZ59","v":11340},{"$f":"'Animal Balances'!HA46+'Animal Balances'!HA59","v":10960},{"$f":"'Animal Balances'!HB46+'Animal Balances'!HB59","v":10580},{"$f":"'Animal Balances'!HC46+'Animal Balances'!HC59","v":10200},{"$f":"'Animal Balances'!HD46+'Animal Balances'!HD59","v":9820},{"$f":"'Animal Balances'!HE46+'Animal Balances'!HE59","v":9440},{"$f":"'Animal Balances'!HF46+'Animal Balances'!HF59","v":9080},{"$f":"'Animal Balances'!HG46+'Animal Balances'!HG59","v":8700},{"$f":"'Animal Balances'!HH46+'Animal Balances'!HH59","v":10590},{"$f":"'Animal Balances'!HI46+'Animal Balances'!HI59","v":10210},{"$f":"'Animal Balances'!HJ46+'Animal Balances'!HJ59","v":9830},{"$f":"'Animal Balances'!HK46+'Animal Balances'!HK59","v":11720},{"$f":"'Animal Balances'!HL46+'Animal Balances'!HL59","v":11340},{"$f":"'Animal Balances'!HM46+'Animal Balances'!HM59","v":10960},{"$f":"'Animal Balances'!HN46+'Animal Balances'!HN59","v":10580},{"$f":"'Animal Balances'!HO46+'Animal Balances'!HO59","v":10200},{"$f":"'Animal Balances'!HP46+'Animal Balances'!HP59","v":9820},{"$f":"'Animal Balances'!HQ46+'Animal Balances'!HQ59","v":9440},{"$f":"'Animal Balances'!HR46+'Animal Balances'!HR59","v":9080},{"$f":"'Animal Balances'!HS46+'Animal Balances'!HS59","v":8700},{"$f":"'Animal Balances'!HT46+'Animal Balances'!HT59","v":10590},{"$f":"'Animal Balances'!HU46+'Animal Balances'!HU59","v":10210},{"$f":"'Animal Balances'!HV46+'Animal Balances'!HV59","v":9830},{"$f":"'Animal Balances'!HW46+'Animal Balances'!HW59","v":11720},{"$f":"'Animal Balances'!HX46+'Animal Balances'!HX59","v":11340},{"$f":"'Animal Balances'!HY46+'Animal Balances'!HY59","v":10960},{"$f":"'Animal Balances'!HZ46+'Animal Balances'!HZ59","v":10580},{"$f":"'Animal Balances'!IA46+'Animal Balances'!IA59","v":10200},{"$f":"'Animal Balances'!IB46+'Animal Balances'!IB59","v":9820},{"$f":"'Animal Balances'!IC46+'Animal Balances'!IC59","v":9440},{"$f":"'Animal Balances'!ID46+'Animal Balances'!ID59","v":9080},{"$f":"'Animal Balances'!IE46+'Animal Balances'!IE59","v":8700},{"$f":"'Animal Balances'!IF46+'Animal Balances'!IF59","v":10590},{"$f":"'Animal Balances'!IG46+'Animal Balances'!IG59","v":10210},{"$f":"'Animal Balances'!IH46+'Animal Balances'!IH59","v":9830},{"$f":"'Animal Balances'!II46+'Animal Balances'!II59","v":11720},{"$f":"'Animal Balances'!IJ46+'Animal Balances'!IJ59","v":11340},{"$f":"'Animal Balances'!IK46+'Animal Balances'!IK59","v":10960},{"$f":"'Animal Balances'!IL46+'Animal Balances'!IL59","v":10580},{"$f":"'Animal Balances'!IM46+'Animal Balances'!IM59","v":10200},{"$f":"'Animal Balances'!IN46+'Animal Balances'!IN59","v":9820},{"$f":"'Animal Balances'!IO46+'Animal Balances'!IO59","v":9440},{"$f":"'Animal Balances'!IP46+'Animal Balances'!IP59","v":9080},{"$f":"'Animal Balances'!IQ46+'Animal Balances'!IQ59","v":8700},{"$f":"'Animal Balances'!IR46+'Animal Balances'!IR59","v":10590},{"$f":"'Animal Balances'!IS46+'Animal Balances'!IS59","v":10210},{"$f":"'Animal Balances'!IT46+'Animal Balances'!IT59","v":9830},{"$f":"'Animal Balances'!IU46+'Animal Balances'!IU59","v":11720},{"$f":"'Animal Balances'!IV46+'Animal Balances'!IV59","v":11340},{"$f":"'Animal Balances'!IW46+'Animal Balances'!IW59","v":10960},{"$f":"'Animal Balances'!IX46+'Animal Balances'!IX59","v":10580},{"$f":"'Animal Balances'!IY46+'Animal Balances'!IY59","v":10200},{"$f":"'Animal Balances'!IZ46+'Animal Balances'!IZ59","v":9820},{"$f":"'Animal Balances'!JA46+'Animal Balances'!JA59","v":9440},{"$f":"'Animal Balances'!JB46+'Animal Balances'!JB59","v":9080},{"$f":"'Animal Balances'!JC46+'Animal Balances'!JC59","v":8700},{"$f":"'Animal Balances'!JD46+'Animal Balances'!JD59","v":10590},{"$f":"'Animal Balances'!JE46+'Animal Balances'!JE59","v":10210},{"$f":"'Animal Balances'!JF46+'Animal Balances'!JF59","v":9830},{"$f":"'Animal Balances'!JG46+'Animal Balances'!JG59","v":11720},{"$f":"'Animal Balances'!JH46+'Animal Balances'!JH59","v":11340},{"$f":"'Animal Balances'!JI46+'Animal Balances'!JI59","v":10960},{"$f":"'Animal Balances'!JJ46+'Animal Balances'!JJ59","v":10580},{"$f":"'Animal Balances'!JK46+'Animal Balances'!JK59","v":10200},{"$f":"'Animal Balances'!JL46+'Animal Balances'!JL59","v":9820},{"$f":"'Animal Balances'!JM46+'Animal Balances'!JM59","v":9440},{"$f":"'Animal Balances'!JN46+'Animal Balances'!JN59","v":9080},{"$f":"'Animal Balances'!JO46+'Animal Balances'!JO59","v":8700},{"$f":"'Animal Balances'!JP46+'Animal Balances'!JP59","v":10590},{"$f":"'Animal Balances'!JQ46+'Animal Balances'!JQ59","v":10210},{"$f":"'Animal Balances'!JR46+'Animal Balances'!JR59","v":9830},{"$f":"'Animal Balances'!JS46+'Animal Balances'!JS59","v":11720},{"$f":"'Animal Balances'!JT46+'Animal Balances'!JT59","v":11340},{"$f":"'Animal Balances'!JU46+'Animal Balances'!JU59","v":10960},{"$f":"'Animal Balances'!JV46+'Animal Balances'!JV59","v":10580},{"$f":"'Animal Balances'!JW46+'Animal Balances'!JW59","v":10200},{"$f":"'Animal Balances'!JX46+'Animal Balances'!JX59","v":9820},{"$f":"'Animal Balances'!JY46+'Animal Balances'!JY59","v":9440},{"$f":"'Animal Balances'!JZ46+'Animal Balances'!JZ59","v":9080},{"$f":"'Animal Balances'!KA46+'Animal Balances'!KA59","v":8700},{"$f":"'Animal Balances'!KB46+'Animal Balances'!KB59","v":10590},{"$f":"'Animal Balances'!KC46+'Animal Balances'!KC59","v":10210},{"$f":"'Animal Balances'!KD46+'Animal Balances'!KD59","v":9830},{"$f":"'Animal Balances'!KE46+'Animal Balances'!KE59","v":11720},{"$f":"'Animal Balances'!KF46+'Animal Balances'!KF59","v":11340},{"$f":"'Animal Balances'!KG46+'Animal Balances'!KG59","v":10960},{"$f":"'Animal Balances'!KH46+'Animal Balances'!KH59","v":10580},{"$f":"'Animal Balances'!KI46+'Animal Balances'!KI59","v":10200},{"$f":"'Animal Balances'!KJ46+'Animal Balances'!KJ59","v":9820},{"$f":"'Animal Balances'!KK46+'Animal Balances'!KK59","v":9440},{"$f":"'Animal Balances'!KL46+'Animal Balances'!KL59","v":9080},{"$f":"'Animal Balances'!KM46+'Animal Balances'!KM59","v":8700},{"$f":"'Animal Balances'!KN46+'Animal Balances'!KN59","v":10590},{"$f":"'Animal Balances'!KO46+'Animal Balances'!KO59","v":10210},{"$f":"'Animal Balances'!KP46+'Animal Balances'!KP59","v":9830},{"$f":"'Animal Balances'!KQ46+'Animal Balances'!KQ59","v":11720},{"$f":"'Animal Balances'!KR46+'Animal Balances'!KR59","v":11340},{"$f":"'Animal Balances'!KS46+'Animal Balances'!KS59","v":10960},{"$f":"'Animal Balances'!KT46+'Animal Balances'!KT59","v":0},{"$f":"'Animal Balances'!KU46+'Animal Balances'!KU59","v":0},{"$f":"'Animal Balances'!KV46+'Animal Balances'!KV59","v":0},{"$f":"'Animal Balances'!KW46+'Animal Balances'!KW59","v":0},{"$f":"'Animal Balances'!KX46+'Animal Balances'!KX59","v":0},{"$f":"'Animal Balances'!KY46+'Animal Balances'!KY59","v":0},{"$f":"'Animal Balances'!KZ46+'Animal Balances'!KZ59","v":0},{"$f":"'Animal Balances'!LA46+'Animal Balances'!LA59","v":0},{"$f":"'Animal Balances'!LB46+'Animal Balances'!LB59","v":0},{"$f":"'Animal Balances'!LC46+'Animal Balances'!LC59","v":0},{"$f":"'Animal Balances'!LD46+'Animal Balances'!LD59","v":0},{"$f":"'Animal Balances'!LE46+'Animal Balances'!LE59","v":0},{"$f":"'Animal Balances'!LF46+'Animal Balances'!LF59","v":0},{"$f":"'Animal Balances'!LG46+'Animal Balances'!LG59","v":0},{"$f":"'Animal Balances'!LH46+'Animal Balances'!LH59","v":0},{"$f":"'Animal Balances'!LI46+'Animal Balances'!LI59","v":0},{"$f":"'Animal Balances'!LJ46+'Animal Balances'!LJ59","v":0},{"$f":"'Animal Balances'!LK46+'Animal Balances'!LK59","v":0},{"$f":"'Animal Balances'!LL46+'Animal Balances'!LL59","v":0},{"$f":"'Animal Balances'!LM46+'Animal Balances'!LM59","v":0},{"$f":"'Animal Balances'!LN46+'Animal Balances'!LN59","v":0},{"$f":"'Animal Balances'!LO46+'Animal Balances'!LO59","v":0},{"$f":"'Animal Balances'!LP46+'Animal Balances'!LP59","v":0},{"$f":"'Animal Balances'!LQ46+'Animal Balances'!LQ59","v":0},{"$f":"'Animal Balances'!LR46+'Animal Balances'!LR59","v":0},{"$f":"'Animal Balances'!LS46+'Animal Balances'!LS59","v":0},{"$f":"'Animal Balances'!LT46+'Animal Balances'!LT59","v":0},{"$f":"'Animal Balances'!LU46+'Animal Balances'!LU59","v":0},{"$f":"'Animal Balances'!LV46+'Animal Balances'!LV59","v":0},{"$f":"'Animal Balances'!LW46+'Animal Balances'!LW59","v":0},{"$f":"'Animal Balances'!LX46+'Animal Balances'!LX59","v":0},{"$f":"'Animal Balances'!LY46+'Animal Balances'!LY59","v":0},{"$f":"'Animal Balances'!LZ46+'Animal Balances'!LZ59","v":0},{"$f":"'Animal Balances'!MA46+'Animal Balances'!MA59","v":0},{"$f":"'Animal Balances'!MB46+'Animal Balances'!MB59","v":0},{"$f":"'Animal Balances'!MC46+'Animal Balances'!MC59","v":0},{"$f":"'Animal Balances'!MD46+'Animal Balances'!MD59","v":0},{"$f":"'Animal Balances'!ME46+'Animal Balances'!ME59","v":0},{"$f":"'Animal Balances'!MF46+'Animal Balances'!MF59","v":0},{"$f":"'Animal Balances'!MG46+'Animal Balances'!MG59","v":0},{"$f":"'Animal Balances'!MH46+'Animal Balances'!MH59","v":0},{"$f":"'Animal Balances'!MI46+'Animal Balances'!MI59","v":0},{"$f":"'Animal Balances'!MJ46+'Animal Balances'!MJ59","v":0},{"$f":"'Animal Balances'!MK46+'Animal Balances'!MK59","v":0},{"$f":"'Animal Balances'!ML46+'Animal Balances'!ML59","v":0},{"$f":"'Animal Balances'!MM46+'Animal Balances'!MM59","v":0},{"$f":"'Animal Balances'!MN46+'Animal Balances'!MN59","v":0},{"$f":"'Animal Balances'!MO46+'Animal Balances'!MO59","v":0},{"$f":"'Animal Balances'!MP46+'Animal Balances'!MP59","v":0},{"$f":"'Animal Balances'!MQ46+'Animal Balances'!MQ59","v":0},{"$f":"'Animal Balances'!MR46+'Animal Balances'!MR59","v":0},{"$f":"'Animal Balances'!MS46+'Animal Balances'!MS59","v":0},{"$f":"'Animal Balances'!MT46+'Animal Balances'!MT59","v":0},{"$f":"'Animal Balances'!MU46+'Animal Balances'!MU59","v":0},{"$f":"'Animal Balances'!MV46+'Animal Balances'!MV59","v":0},{"$f":"'Animal Balances'!MW46+'Animal Balances'!MW59","v":0},{"$f":"'Animal Balances'!MX46+'Animal Balances'!MX59","v":0},{"$f":"'Animal Balances'!MY46+'Animal Balances'!MY59","v":0},{"$f":"'Animal Balances'!MZ46+'Animal Balances'!MZ59","v":0},{"$f":"'Animal Balances'!NA46+'Animal Balances'!NA59","v":0},{"$f":"'Animal Balances'!NB46+'Animal Balances'!NB59","v":0},{"$f":"'Animal Balances'!NC46+'Animal Balances'!NC59","v":0},{"$f":"'Animal Balances'!ND46+'Animal Balances'!ND59","v":0},{"$f":"'Animal Balances'!NE46+'Animal Balances'!NE59","v":0},{"$f":"'Animal Balances'!NF46+'Animal Balances'!NF59","v":0},{"$f":"'Animal Balances'!NG46+'Animal Balances'!NG59","v":0},{"$f":"'Animal Balances'!NH46+'Animal Balances'!NH59","v":0},{"$f":"'Animal Balances'!NI46+'Animal Balances'!NI59","v":0},{"$f":"'Animal Balances'!NJ46+'Animal Balances'!NJ59","v":0},{"$f":"'Animal Balances'!NK46+'Animal Balances'!NK59","v":0},{"$f":"'Animal Balances'!NL46+'Animal Balances'!NL59","v":0},{"$f":"'Animal Balances'!NM46+'Animal Balances'!NM59","v":0},{"$f":"'Animal Balances'!NN46+'Animal Balances'!NN59","v":0},{"$f":"'Animal Balances'!NO46+'Animal Balances'!NO59","v":0},{"$f":"'Animal Balances'!NP46+'Animal Balances'!NP59","v":0},{"$f":"'Animal Balances'!NQ46+'Animal Balances'!NQ59","v":0},{"$f":"'Animal Balances'!NR46+'Animal Balances'!NR59","v":0},{"$f":"'Animal Balances'!NS46+'Animal Balances'!NS59","v":0},{"$f":"'Animal Balances'!NT46+'Animal Balances'!NT59","v":0},{"$f":"'Animal Balances'!NU46+'Animal Balances'!NU59","v":0},{"$f":"'Animal Balances'!NV46+'Animal Balances'!NV59","v":0},{"$f":"'Animal Balances'!NW46+'Animal Balances'!NW59","v":0},{"$f":"'Animal Balances'!NX46+'Animal Balances'!NX59","v":0},{"$f":"'Animal Balances'!NY46+'Animal Balances'!NY59","v":0},{"$f":"'Animal Balances'!NZ46+'Animal Balances'!NZ59","v":0},{"$f":"'Animal Balances'!OA46+'Animal Balances'!OA59","v":0},{"$f":"'Animal Balances'!OB46+'Animal Balances'!OB59","v":0},{"$f":"'Animal Balances'!OC46+'Animal Balances'!OC59","v":0},{"$f":"'Animal Balances'!OD46+'Animal Balances'!OD59","v":0},{"$f":"'Animal Balances'!OE46+'Animal Balances'!OE59","v":0},{"$f":"'Animal Balances'!OF46+'Animal Balances'!OF59","v":0},{"$f":"'Animal Balances'!OG46+'Animal Balances'!OG59","v":0},{"$f":"'Animal Balances'!OH46+'Animal Balances'!OH59","v":0},{"$f":"'Animal Balances'!OI46+'Animal Balances'!OI59","v":0},{"$f":"'Animal Balances'!OJ46+'Animal Balances'!OJ59","v":0},{"$f":"'Animal Balances'!OK46+'Animal Balances'!OK59","v":0},{"$f":"'Animal Balances'!OL46+'Animal Balances'!OL59","v":0},{"$f":"'Animal Balances'!OM46+'Animal Balances'!OM59","v":0},{"$f":"'Animal Balances'!ON46+'Animal Balances'!ON59","v":0},{"$f":"'Animal Balances'!OO46+'Animal Balances'!OO59","v":0},{"$f":"'Animal Balances'!OP46+'Animal Balances'!OP59","v":0},{"$f":"'Animal Balances'!OQ46+'Animal Balances'!OQ59","v":0},{"$f":"'Animal Balances'!OR46+'Animal Balances'!OR59","v":0},{"$f":"'Animal Balances'!OS46+'Animal Balances'!OS59","v":0},{"$f":"'Animal Balances'!OT46+'Animal Balances'!OT59","v":0},{"$f":"'Animal Balances'!OU46+'Animal Balances'!OU59","v":0},{"$f":"'Animal Balances'!OV46+'Animal Balances'!OV59","v":0},{"$f":"'Animal Balances'!OW46+'Animal Balances'!OW59","v":0},{"$f":"'Animal Balances'!OX46+'Animal Balances'!OX59","v":0},{"$f":"'Animal Balances'!OY46+'Animal Balances'!OY59","v":0},{"$f":"'Animal Balances'!OZ46+'Animal Balances'!OZ59","v":0},{"$f":"'Animal Balances'!PA46+'Animal Balances'!PA59","v":0},{"$f":"'Animal Balances'!PB46+'Animal Balances'!PB59","v":0},{"$f":"'Animal Balances'!PC46+'Animal Balances'!PC59","v":0},{"$f":"'Animal Balances'!PD46+'Animal Balances'!PD59","v":0},{"$f":"'Animal Balances'!PE46+'Animal Balances'!PE59","v":0},{"$f":"'Animal Balances'!PF46+'Animal Balances'!PF59","v":0},{"$f":"'Animal Balances'!PG46+'Animal Balances'!PG59","v":0},{"$f":"'Animal Balances'!PH46+'Animal Balances'!PH59","v":0},{"$f":"'Animal Balances'!PI46+'Animal Balances'!PI59","v":0},{"$f":"'Animal Balances'!PJ46+'Animal Balances'!PJ59","v":0},{"$f":"'Animal Balances'!PK46+'Animal Balances'!PK59","v":0},{"$f":"'Animal Balances'!PL46+'Animal Balances'!PL59","v":0},{"$f":"'Animal Balances'!PM46+'Animal Balances'!PM59","v":0},{"$f":"'Animal Balances'!PN46+'Animal Balances'!PN59","v":0},{"$f":"'Animal Balances'!PO46+'Animal Balances'!PO59","v":0},{"$f":"'Animal Balances'!PP46+'Animal Balances'!PP59","v":0},{"$f":"'Animal Balances'!PQ46+'Animal Balances'!PQ59","v":0},{"$f":"'Animal Balances'!PR46+'Animal Balances'!PR59","v":0},{"$f":"'Animal Balances'!PS46+'Animal Balances'!PS59","v":0},{"$f":"'Animal Balances'!PT46+'Animal Balances'!PT59","v":0},{"$f":"'Animal Balances'!PU46+'Animal Balances'!PU59","v":0},{"$f":"'Animal Balances'!PV46+'Animal Balances'!PV59","v":0},{"$f":"'Animal Balances'!PW46+'Animal Balances'!PW59","v":0},{"$f":"'Animal Balances'!PX46+'Animal Balances'!PX59","v":0},{"$f":"'Animal Balances'!PY46+'Animal Balances'!PY59","v":0},{"$f":"'Animal Balances'!PZ46+'Animal Balances'!PZ59","v":0},{"$f":"'Animal Balances'!QA46+'Animal Balances'!QA59","v":0},{"$f":"'Animal Balances'!QB46+'Animal Balances'!QB59","v":0},{"$f":"'Animal Balances'!QC46+'Animal Balances'!QC59","v":0},{"$f":"'Animal Balances'!QD46+'Animal Balances'!QD59","v":0},{"$f":"'Animal Balances'!QE46+'Animal Balances'!QE59","v":0},{"$f":"'Animal Balances'!QF46+'Animal Balances'!QF59","v":0},{"$f":"'Animal Balances'!QG46+'Animal Balances'!QG59","v":0},{"$f":"'Animal Balances'!QH46+'Animal Balances'!QH59","v":0},{"$f":"'Animal Balances'!QI46+'Animal Balances'!QI59","v":0},{"$f":"'Animal Balances'!QJ46+'Animal Balances'!QJ59","v":0},{"$f":"'Animal Balances'!QK46+'Animal Balances'!QK59","v":0},{"$f":"'Animal Balances'!QL46+'Animal Balances'!QL59","v":0},{"$f":"'Animal Balances'!QM46+'Animal Balances'!QM59","v":0},{"$f":"'Animal Balances'!QN46+'Animal Balances'!QN59","v":0},{"$f":"'Animal Balances'!QO46+'Animal Balances'!QO59","v":0},{"$f":"'Animal Balances'!QP46+'Animal Balances'!QP59","v":0},{"$f":"'Animal Balances'!QQ46+'Animal Balances'!QQ59","v":0},{"$f":"'Animal Balances'!QR46+'Animal Balances'!QR59","v":0},{"$f":"'Animal Balances'!QS46+'Animal Balances'!QS59","v":0},{"$f":"'Animal Balances'!QT46+'Animal Balances'!QT59","v":0},{"$f":"'Animal Balances'!QU46+'Animal Balances'!QU59","v":0},{"$f":"'Animal Balances'!QV46+'Animal Balances'!QV59","v":0},{"$f":"'Animal Balances'!QW46+'Animal Balances'!QW59","v":0},{"$f":"'Animal Balances'!QX46+'Animal Balances'!QX59","v":0},{"$f":"'Animal Balances'!QY46+'Animal Balances'!QY59","v":0},{"$f":"'Animal Balances'!QZ46+'Animal Balances'!QZ59","v":0},{"$f":"'Animal Balances'!RA46+'Animal Balances'!RA59","v":0},{"$f":"'Animal Balances'!RB46+'Animal Balances'!RB59","v":0},{"$f":"'Animal Balances'!RC46+'Animal Balances'!RC59","v":0},{"$f":"'Animal Balances'!RD46+'Animal Balances'!RD59","v":0},{"$f":"'Animal Balances'!RE46+'Animal Balances'!RE59","v":0},{"$f":"'Animal Balances'!RF46+'Animal Balances'!RF59","v":0},{"$f":"'Animal Balances'!RG46+'Animal Balances'!RG59","v":0},{"$f":"'Animal Balances'!RH46+'Animal Balances'!RH59","v":0},{"$f":"'Animal Balances'!RI46+'Animal Balances'!RI59","v":0},{"$f":"'Animal Balances'!RJ46+'Animal Balances'!RJ59","v":0},{"$f":"'Animal Balances'!RK46+'Animal Balances'!RK59","v":0},{"$f":"'Animal Balances'!RL46+'Animal Balances'!RL59","v":0},{"$f":"'Animal Balances'!RM46+'Animal Balances'!RM59","v":0},{"$f":"'Animal Balances'!RN46+'Animal Balances'!RN59","v":0},{"$f":"'Animal Balances'!RO46+'Animal Balances'!RO59","v":0},{"$f":"'Animal Balances'!RP46+'Animal Balances'!RP59","v":0},{"$f":"'Animal Balances'!RQ46+'Animal Balances'!RQ59","v":0},{"$f":"'Animal Balances'!RR46+'Animal Balances'!RR59","v":0},{"$f":"'Animal Balances'!RS46+'Animal Balances'!RS59","v":0},{"$f":"'Animal Balances'!RT46+'Animal Balances'!RT59","v":0},{"$f":"'Animal Balances'!RU46+'Animal Balances'!RU59","v":0},{"$f":"'Animal Balances'!RV46+'Animal Balances'!RV59","v":0},{"$f":"'Animal Balances'!RW46+'Animal Balances'!RW59","v":0},{"$f":"'Animal Balances'!RX46+'Animal Balances'!RX59","v":0},{"$f":"'Animal Balances'!RY46+'Animal Balances'!RY59","v":0},{"$f":"'Animal Balances'!RZ46+'Animal Balances'!RZ59","v":0},{"$f":"'Animal Balances'!SA46+'Animal Balances'!SA59","v":0},{"$f":"'Animal Balances'!SB46+'Animal Balances'!SB59","v":0},{"$f":"'Animal Balances'!SC46+'Animal Balances'!SC59","v":0},{"$f":"'Animal Balances'!SD46+'Animal Balances'!SD59","v":0},{"$f":"'Animal Balances'!SE46+'Animal Balances'!SE59","v":0},{"$f":"'Animal Balances'!SF46+'Animal Balances'!SF59","v":0},{"$f":"'Animal Balances'!SG46+'Animal Balances'!SG59","v":0},{"$f":"'Animal Balances'!SH46+'Animal Balances'!SH59","v":0},{"$f":"'Animal Balances'!SI46+'Animal Balances'!SI59","v":0},{"$f":"'Animal Balances'!SJ46+'Animal Balances'!SJ59","v":0},{"$f":"'Animal Balances'!SK46+'Animal Balances'!SK59","v":0},{"$f":"'Animal Balances'!SL46+'Animal Balances'!SL59","v":0},{"$f":"'Animal Balances'!SM46+'Animal Balances'!SM59","v":0},{"$f":"'Animal Balances'!SN46+'Animal Balances'!SN59","v":0}]
[null,null,"Total Slaughtered Steer",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I64","v":73.333333333333329},{"$f":"'Animal Balances'!J64","v":73.333333333333329},{"$f":"'Animal Balances'!K64","v":73.333333333333329},{"$f":"'Animal Balances'!L64","v":73.333333333333329},{"$f":"'Animal Balances'!M64","v":73.333333333333329},{"$f":"'Animal Balances'!N64","v":73.333333333333329},{"$f":"'Animal Balances'!O64","v":73.333333333333329},{"$f":"'Animal Balances'!P64","v":73.333333333333329},{"$f":"'Animal Balances'!Q64","v":73.333333333333329},{"$f":"'Animal Balances'!R64","v":73.333333333333329},{"$f":"'Animal Balances'!S64","v":73.333333333333329},{"$f":"'Animal Balances'!T64","v":73.333333333333329},{"$f":"'Animal Balances'!U64","v":73.333333333333329},{"$f":"'Animal Balances'!V64","v":73.333333333333329},{"$f":"'Animal Balances'!W64","v":73.333333333333329},{"$f":"'Animal Balances'!X64","v":73.333333333333329},{"$f":"'Animal Balances'!Y64","v":73.333333333333329},{"$f":"'Animal Balances'!Z64","v":73.333333333333329},{"$f":"'Animal Balances'!AA64","v":73.333333333333329},{"$f":"'Animal Balances'!AB64","v":73.333333333333329},{"$f":"'Animal Balances'!AC64","v":73.333333333333329},{"$f":"'Animal Balances'!AD64","v":73.333333333333329},{"$f":"'Animal Balances'!AE64","v":73.333333333333329},{"$f":"'Animal Balances'!AF64","v":73.333333333333329},{"$f":"'Animal Balances'!AG64","v":0},{"$f":"'Animal Balances'!AH64","v":0},{"$f":"'Animal Balances'!AI64","v":0},{"$f":"'Animal Balances'!AJ64","v":0},{"$f":"'Animal Balances'!AK64","v":0},{"$f":"'Animal Balances'!AL64","v":0},{"$f":"'Animal Balances'!AM64","v":0},{"$f":"'Animal Balances'!AN64","v":0},{"$f":"'Animal Balances'!AO64","v":0},{"$f":"'Animal Balances'!AP64","v":0},{"$f":"'Animal Balances'!AQ64","v":0},{"$f":"'Animal Balances'!AR64","v":0},{"$f":"'Animal Balances'!AS64","v":0},{"$f":"'Animal Balances'!AT64","v":0},{"$f":"'Animal Balances'!AU64","v":380},{"$f":"'Animal Balances'!AV64","v":380},{"$f":"'Animal Balances'!AW64","v":380},{"$f":"'Animal Balances'!AX64","v":380},{"$f":"'Animal Balances'!AY64","v":380},{"$f":"'Animal Balances'!AZ64","v":380},{"$f":"'Animal Balances'!BA64","v":380},{"$f":"'Animal Balances'!BB64","v":380},{"$f":"'Animal Balances'!BC64","v":380},{"$f":"'Animal Balances'!BD64","v":380},{"$f":"'Animal Balances'!BE64","v":380},{"$f":"'Animal Balances'!BF64","v":360},{"$f":"'Animal Balances'!BG64","v":380},{"$f":"'Animal Balances'!BH64","v":380},{"$f":"'Animal Balances'!BI64","v":380},{"$f":"'Animal Balances'!BJ64","v":380},{"$f":"'Animal Balances'!BK64","v":380},{"$f":"'Animal Balances'!BL64","v":380},{"$f":"'Animal Balances'!BM64","v":380},{"$f":"'Animal Balances'!BN64","v":380},{"$f":"'Animal Balances'!BO64","v":380},{"$f":"'Animal Balances'!BP64","v":380},{"$f":"'Animal Balances'!BQ64","v":380},{"$f":"'Animal Balances'!BR64","v":360},{"$f":"'Animal Balances'!BS64","v":380},{"$f":"'Animal Balances'!BT64","v":380},{"$f":"'Animal Balances'!BU64","v":380},{"$f":"'Animal Balances'!BV64","v":380},{"$f":"'Animal Balances'!BW64","v":380},{"$f":"'Animal Balances'!BX64","v":380},{"$f":"'Animal Balances'!BY64","v":380},{"$f":"'Animal Balances'!BZ64","v":380},{"$f":"'Animal Balances'!CA64","v":380},{"$f":"'Animal Balances'!CB64","v":380},{"$f":"'Animal Balances'!CC64","v":380},{"$f":"'Animal Balances'!CD64","v":360},{"$f":"'Animal Balances'!CE64","v":380},{"$f":"'Animal Balances'!CF64","v":380},{"$f":"'Animal Balances'!CG64","v":380},{"$f":"'Animal Balances'!CH64","v":380},{"$f":"'Animal Balances'!CI64","v":380},{"$f":"'Animal Balances'!CJ64","v":380},{"$f":"'Animal Balances'!CK64","v":380},{"$f":"'Animal Balances'!CL64","v":380},{"$f":"'Animal Balances'!CM64","v":380},{"$f":"'Animal Balances'!CN64","v":380},{"$f":"'Animal Balances'!CO64","v":380},{"$f":"'Animal Balances'!CP64","v":360},{"$f":"'Animal Balances'!CQ64","v":380},{"$f":"'Animal Balances'!CR64","v":380},{"$f":"'Animal Balances'!CS64","v":380},{"$f":"'Animal Balances'!CT64","v":380},{"$f":"'Animal Balances'!CU64","v":380},{"$f":"'Animal Balances'!CV64","v":380},{"$f":"'Animal Balances'!CW64","v":380},{"$f":"'Animal Balances'!CX64","v":380},{"$f":"'Animal Balances'!CY64","v":380},{"$f":"'Animal Balances'!CZ64","v":380},{"$f":"'Animal Balances'!DA64","v":380},{"$f":"'Animal Balances'!DB64","v":360},{"$f":"'Animal Balances'!DC64","v":380},{"$f":"'Animal Balances'!DD64","v":380},{"$f":"'Animal Balances'!DE64","v":380},{"$f":"'Animal Balances'!DF64","v":380},{"$f":"'Animal Balances'!DG64","v":380},{"$f":"'Animal Balances'!DH64","v":380},{"$f":"'Animal Balances'!DI64","v":380},{"$f":"'Animal Balances'!DJ64","v":380},{"$f":"'Animal Balances'!DK64","v":380},{"$f":"'Animal Balances'!DL64","v":380},{"$f":"'Animal Balances'!DM64","v":380},{"$f":"'Animal Balances'!DN64","v":360},{"$f":"'Animal Balances'!DO64","v":380},{"$f":"'Animal Balances'!DP64","v":380},{"$f":"'Animal Balances'!DQ64","v":380},{"$f":"'Animal Balances'!DR64","v":380},{"$f":"'Animal Balances'!DS64","v":380},{"$f":"'Animal Balances'!DT64","v":380},{"$f":"'Animal Balances'!DU64","v":380},{"$f":"'Animal Balances'!DV64","v":380},{"$f":"'Animal Balances'!DW64","v":380},{"$f":"'Animal Balances'!DX64","v":380},{"$f":"'Animal Balances'!DY64","v":380},{"$f":"'Animal Balances'!DZ64","v":360},{"$f":"'Animal Balances'!EA64","v":380},{"$f":"'Animal Balances'!EB64","v":380},{"$f":"'Animal Balances'!EC64","v":380},{"$f":"'Animal Balances'!ED64","v":380},{"$f":"'Animal Balances'!EE64","v":380},{"$f":"'Animal Balances'!EF64","v":380},{"$f":"'Animal Balances'!EG64","v":380},{"$f":"'Animal Balances'!EH64","v":380},{"$f":"'Animal Balances'!EI64","v":380},{"$f":"'Animal Balances'!EJ64","v":380},{"$f":"'Animal Balances'!EK64","v":380},{"$f":"'Animal Balances'!EL64","v":360},{"$f":"'Animal Balances'!EM64","v":380},{"$f":"'Animal Balances'!EN64","v":380},{"$f":"'Animal Balances'!EO64","v":380},{"$f":"'Animal Balances'!EP64","v":380},{"$f":"'Animal Balances'!EQ64","v":380},{"$f":"'Animal Balances'!ER64","v":380},{"$f":"'Animal Balances'!ES64","v":380},{"$f":"'Animal Balances'!ET64","v":380},{"$f":"'Animal Balances'!EU64","v":380},{"$f":"'Animal Balances'!EV64","v":380},{"$f":"'Animal Balances'!EW64","v":380},{"$f":"'Animal Balances'!EX64","v":360},{"$f":"'Animal Balances'!EY64","v":380},{"$f":"'Animal Balances'!EZ64","v":380},{"$f":"'Animal Balances'!FA64","v":380},{"$f":"'Animal Balances'!FB64","v":380},{"$f":"'Animal Balances'!FC64","v":380},{"$f":"'Animal Balances'!FD64","v":380},{"$f":"'Animal Balances'!FE64","v":380},{"$f":"'Animal Balances'!FF64","v":380},{"$f":"'Animal Balances'!FG64","v":380},{"$f":"'Animal Balances'!FH64","v":380},{"$f":"'Animal Balances'!FI64","v":380},{"$f":"'Animal Balances'!FJ64","v":360},{"$f":"'Animal Balances'!FK64","v":380},{"$f":"'Animal Balances'!FL64","v":380},{"$f":"'Animal Balances'!FM64","v":380},{"$f":"'Animal Balances'!FN64","v":380},{"$f":"'Animal Balances'!FO64","v":380},{"$f":"'Animal Balances'!FP64","v":380},{"$f":"'Animal Balances'!FQ64","v":380},{"$f":"'Animal Balances'!FR64","v":380},{"$f":"'Animal Balances'!FS64","v":380},{"$f":"'Animal Balances'!FT64","v":380},{"$f":"'Animal Balances'!FU64","v":380},{"$f":"'Animal Balances'!FV64","v":360},{"$f":"'Animal Balances'!FW64","v":380},{"$f":"'Animal Balances'!FX64","v":380},{"$f":"'Animal Balances'!FY64","v":380},{"$f":"'Animal Balances'!FZ64","v":380},{"$f":"'Animal Balances'!GA64","v":380},{"$f":"'Animal Balances'!GB64","v":380},{"$f":"'Animal Balances'!GC64","v":380},{"$f":"'Animal Balances'!GD64","v":380},{"$f":"'Animal Balances'!GE64","v":380},{"$f":"'Animal Balances'!GF64","v":380},{"$f":"'Animal Balances'!GG64","v":380},{"$f":"'Animal Balances'!GH64","v":360},{"$f":"'Animal Balances'!GI64","v":380},{"$f":"'Animal Balances'!GJ64","v":380},{"$f":"'Animal Balances'!GK64","v":380},{"$f":"'Animal Balances'!GL64","v":380},{"$f":"'Animal Balances'!GM64","v":380},{"$f":"'Animal Balances'!GN64","v":380},{"$f":"'Animal Balances'!GO64","v":380},{"$f":"'Animal Balances'!GP64","v":380},{"$f":"'Animal Balances'!GQ64","v":380},{"$f":"'Animal Balances'!GR64","v":380},{"$f":"'Animal Balances'!GS64","v":380},{"$f":"'Animal Balances'!GT64","v":360},{"$f":"'Animal Balances'!GU64","v":380},{"$f":"'Animal Balances'!GV64","v":380},{"$f":"'Animal Balances'!GW64","v":380},{"$f":"'Animal Balances'!GX64","v":380},{"$f":"'Animal Balances'!GY64","v":380},{"$f":"'Animal Balances'!GZ64","v":380},{"$f":"'Animal Balances'!HA64","v":380},{"$f":"'Animal Balances'!HB64","v":380},{"$f":"'Animal Balances'!HC64","v":380},{"$f":"'Animal Balances'!HD64","v":380},{"$f":"'Animal Balances'!HE64","v":380},{"$f":"'Animal Balances'!HF64","v":360},{"$f":"'Animal Balances'!HG64","v":380},{"$f":"'Animal Balances'!HH64","v":380},{"$f":"'Animal Balances'!HI64","v":380},{"$f":"'Animal Balances'!HJ64","v":380},{"$f":"'Animal Balances'!HK64","v":380},{"$f":"'Animal Balances'!HL64","v":380},{"$f":"'Animal Balances'!HM64","v":380},{"$f":"'Animal Balances'!HN64","v":380},{"$f":"'Animal Balances'!HO64","v":380},{"$f":"'Animal Balances'!HP64","v":380},{"$f":"'Animal Balances'!HQ64","v":380},{"$f":"'Animal Balances'!HR64","v":360},{"$f":"'Animal Balances'!HS64","v":380},{"$f":"'Animal Balances'!HT64","v":380},{"$f":"'Animal Balances'!HU64","v":380},{"$f":"'Animal Balances'!HV64","v":380},{"$f":"'Animal Balances'!HW64","v":380},{"$f":"'Animal Balances'!HX64","v":380},{"$f":"'Animal Balances'!HY64","v":380},{"$f":"'Animal Balances'!HZ64","v":380},{"$f":"'Animal Balances'!IA64","v":380},{"$f":"'Animal Balances'!IB64","v":380},{"$f":"'Animal Balances'!IC64","v":380},{"$f":"'Animal Balances'!ID64","v":360},{"$f":"'Animal Balances'!IE64","v":380},{"$f":"'Animal Balances'!IF64","v":380},{"$f":"'Animal Balances'!IG64","v":380},{"$f":"'Animal Balances'!IH64","v":380},{"$f":"'Animal Balances'!II64","v":380},{"$f":"'Animal Balances'!IJ64","v":380},{"$f":"'Animal Balances'!IK64","v":380},{"$f":"'Animal Balances'!IL64","v":380},{"$f":"'Animal Balances'!IM64","v":380},{"$f":"'Animal Balances'!IN64","v":380},{"$f":"'Animal Balances'!IO64","v":380},{"$f":"'Animal Balances'!IP64","v":360},{"$f":"'Animal Balances'!IQ64","v":380},{"$f":"'Animal Balances'!IR64","v":380},{"$f":"'Animal Balances'!IS64","v":380},{"$f":"'Animal Balances'!IT64","v":380},{"$f":"'Animal Balances'!IU64","v":380},{"$f":"'Animal Balances'!IV64","v":380},{"$f":"'Animal Balances'!IW64","v":380},{"$f":"'Animal Balances'!IX64","v":380},{"$f":"'Animal Balances'!IY64","v":380},{"$f":"'Animal Balances'!IZ64","v":380},{"$f":"'Animal Balances'!JA64","v":380},{"$f":"'Animal Balances'!JB64","v":360},{"$f":"'Animal Balances'!JC64","v":380},{"$f":"'Animal Balances'!JD64","v":380},{"$f":"'Animal Balances'!JE64","v":380},{"$f":"'Animal Balances'!JF64","v":380},{"$f":"'Animal Balances'!JG64","v":380},{"$f":"'Animal Balances'!JH64","v":380},{"$f":"'Animal Balances'!JI64","v":380},{"$f":"'Animal Balances'!JJ64","v":380},{"$f":"'Animal Balances'!JK64","v":380},{"$f":"'Animal Balances'!JL64","v":380},{"$f":"'Animal Balances'!JM64","v":380},{"$f":"'Animal Balances'!JN64","v":360},{"$f":"'Animal Balances'!JO64","v":380},{"$f":"'Animal Balances'!JP64","v":380},{"$f":"'Animal Balances'!JQ64","v":380},{"$f":"'Animal Balances'!JR64","v":380},{"$f":"'Animal Balances'!JS64","v":380},{"$f":"'Animal Balances'!JT64","v":380},{"$f":"'Animal Balances'!JU64","v":380},{"$f":"'Animal Balances'!JV64","v":380},{"$f":"'Animal Balances'!JW64","v":380},{"$f":"'Animal Balances'!JX64","v":380},{"$f":"'Animal Balances'!JY64","v":380},{"$f":"'Animal Balances'!JZ64","v":360},{"$f":"'Animal Balances'!KA64","v":380},{"$f":"'Animal Balances'!KB64","v":380},{"$f":"'Animal Balances'!KC64","v":380},{"$f":"'Animal Balances'!KD64","v":380},{"$f":"'Animal Balances'!KE64","v":380},{"$f":"'Animal Balances'!KF64","v":380},{"$f":"'Animal Balances'!KG64","v":380},{"$f":"'Animal Balances'!KH64","v":380},{"$f":"'Animal Balances'!KI64","v":380},{"$f":"'Animal Balances'!KJ64","v":380},{"$f":"'Animal Balances'!KK64","v":380},{"$f":"'Animal Balances'!KL64","v":360},{"$f":"'Animal Balances'!KM64","v":380},{"$f":"'Animal Balances'!KN64","v":380},{"$f":"'Animal Balances'!KO64","v":380},{"$f":"'Animal Balances'!KP64","v":380},{"$f":"'Animal Balances'!KQ64","v":380},{"$f":"'Animal Balances'!KR64","v":380},{"$f":"'Animal Balances'!KS64","v":380},{"$f":"'Animal Balances'!KT64","v":0},{"$f":"'Animal Balances'!KU64","v":0},{"$f":"'Animal Balances'!KV64","v":0},{"$f":"'Animal Balances'!KW64","v":0},{"$f":"'Animal Balances'!KX64","v":0},{"$f":"'Animal Balances'!KY64","v":0},{"$f":"'Animal Balances'!KZ64","v":0},{"$f":"'Animal Balances'!LA64","v":0},{"$f":"'Animal Balances'!LB64","v":0},{"$f":"'Animal Balances'!LC64","v":0},{"$f":"'Animal Balances'!LD64","v":0},{"$f":"'Animal Balances'!LE64","v":0},{"$f":"'Animal Balances'!LF64","v":0},{"$f":"'Animal Balances'!LG64","v":0},{"$f":"'Animal Balances'!LH64","v":0},{"$f":"'Animal Balances'!LI64","v":0},{"$f":"'Animal Balances'!LJ64","v":0},{"$f":"'Animal Balances'!LK64","v":0},{"$f":"'Animal Balances'!LL64","v":0},{"$f":"'Animal Balances'!LM64","v":0},{"$f":"'Animal Balances'!LN64","v":0},{"$f":"'Animal Balances'!LO64","v":0},{"$f":"'Animal Balances'!LP64","v":0},{"$f":"'Animal Balances'!LQ64","v":0},{"$f":"'Animal Balances'!LR64","v":0},{"$f":"'Animal Balances'!LS64","v":0},{"$f":"'Animal Balances'!LT64","v":0},{"$f":"'Animal Balances'!LU64","v":0},{"$f":"'Animal Balances'!LV64","v":0},{"$f":"'Animal Balances'!LW64","v":0},{"$f":"'Animal Balances'!LX64","v":0},{"$f":"'Animal Balances'!LY64","v":0},{"$f":"'Animal Balances'!LZ64","v":0},{"$f":"'Animal Balances'!MA64","v":0},{"$f":"'Animal Balances'!MB64","v":0},{"$f":"'Animal Balances'!MC64","v":0},{"$f":"'Animal Balances'!MD64","v":0},{"$f":"'Animal Balances'!ME64","v":0},{"$f":"'Animal Balances'!MF64","v":0},{"$f":"'Animal Balances'!MG64","v":0},{"$f":"'Animal Balances'!MH64","v":0},{"$f":"'Animal Balances'!MI64","v":0},{"$f":"'Animal Balances'!MJ64","v":0},{"$f":"'Animal Balances'!MK64","v":0},{"$f":"'Animal Balances'!ML64","v":0},{"$f":"'Animal Balances'!MM64","v":0},{"$f":"'Animal Balances'!MN64","v":0},{"$f":"'Animal Balances'!MO64","v":0},{"$f":"'Animal Balances'!MP64","v":0},{"$f":"'Animal Balances'!MQ64","v":0},{"$f":"'Animal Balances'!MR64","v":0},{"$f":"'Animal Balances'!MS64","v":0},{"$f":"'Animal Balances'!MT64","v":0},{"$f":"'Animal Balances'!MU64","v":0},{"$f":"'Animal Balances'!MV64","v":0},{"$f":"'Animal Balances'!MW64","v":0},{"$f":"'Animal Balances'!MX64","v":0},{"$f":"'Animal Balances'!MY64","v":0},{"$f":"'Animal Balances'!MZ64","v":0},{"$f":"'Animal Balances'!NA64","v":0},{"$f":"'Animal Balances'!NB64","v":0},{"$f":"'Animal Balances'!NC64","v":0},{"$f":"'Animal Balances'!ND64","v":0},{"$f":"'Animal Balances'!NE64","v":0},{"$f":"'Animal Balances'!NF64","v":0},{"$f":"'Animal Balances'!NG64","v":0},{"$f":"'Animal Balances'!NH64","v":0},{"$f":"'Animal Balances'!NI64","v":0},{"$f":"'Animal Balances'!NJ64","v":0},{"$f":"'Animal Balances'!NK64","v":0},{"$f":"'Animal Balances'!NL64","v":0},{"$f":"'Animal Balances'!NM64","v":0},{"$f":"'Animal Balances'!NN64","v":0},{"$f":"'Animal Balances'!NO64","v":0},{"$f":"'Animal Balances'!NP64","v":0},{"$f":"'Animal Balances'!NQ64","v":0},{"$f":"'Animal Balances'!NR64","v":0},{"$f":"'Animal Balances'!NS64","v":0},{"$f":"'Animal Balances'!NT64","v":0},{"$f":"'Animal Balances'!NU64","v":0},{"$f":"'Animal Balances'!NV64","v":0},{"$f":"'Animal Balances'!NW64","v":0},{"$f":"'Animal Balances'!NX64","v":0},{"$f":"'Animal Balances'!NY64","v":0},{"$f":"'Animal Balances'!NZ64","v":0},{"$f":"'Animal Balances'!OA64","v":0},{"$f":"'Animal Balances'!OB64","v":0},{"$f":"'Animal Balances'!OC64","v":0},{"$f":"'Animal Balances'!OD64","v":0},{"$f":"'Animal Balances'!OE64","v":0},{"$f":"'Animal Balances'!OF64","v":0},{"$f":"'Animal Balances'!OG64","v":0},{"$f":"'Animal Balances'!OH64","v":0},{"$f":"'Animal Balances'!OI64","v":0},{"$f":"'Animal Balances'!OJ64","v":0},{"$f":"'Animal Balances'!OK64","v":0},{"$f":"'Animal Balances'!OL64","v":0},{"$f":"'Animal Balances'!OM64","v":0},{"$f":"'Animal Balances'!ON64","v":0},{"$f":"'Animal Balances'!OO64","v":0},{"$f":"'Animal Balances'!OP64","v":0},{"$f":"'Animal Balances'!OQ64","v":0},{"$f":"'Animal Balances'!OR64","v":0},{"$f":"'Animal Balances'!OS64","v":0},{"$f":"'Animal Balances'!OT64","v":0},{"$f":"'Animal Balances'!OU64","v":0},{"$f":"'Animal Balances'!OV64","v":0},{"$f":"'Animal Balances'!OW64","v":0},{"$f":"'Animal Balances'!OX64","v":0},{"$f":"'Animal Balances'!OY64","v":0},{"$f":"'Animal Balances'!OZ64","v":0},{"$f":"'Animal Balances'!PA64","v":0},{"$f":"'Animal Balances'!PB64","v":0},{"$f":"'Animal Balances'!PC64","v":0},{"$f":"'Animal Balances'!PD64","v":0},{"$f":"'Animal Balances'!PE64","v":0},{"$f":"'Animal Balances'!PF64","v":0},{"$f":"'Animal Balances'!PG64","v":0},{"$f":"'Animal Balances'!PH64","v":0},{"$f":"'Animal Balances'!PI64","v":0},{"$f":"'Animal Balances'!PJ64","v":0},{"$f":"'Animal Balances'!PK64","v":0},{"$f":"'Animal Balances'!PL64","v":0},{"$f":"'Animal Balances'!PM64","v":0},{"$f":"'Animal Balances'!PN64","v":0},{"$f":"'Animal Balances'!PO64","v":0},{"$f":"'Animal Balances'!PP64","v":0},{"$f":"'Animal Balances'!PQ64","v":0},{"$f":"'Animal Balances'!PR64","v":0},{"$f":"'Animal Balances'!PS64","v":0},{"$f":"'Animal Balances'!PT64","v":0},{"$f":"'Animal Balances'!PU64","v":0},{"$f":"'Animal Balances'!PV64","v":0},{"$f":"'Animal Balances'!PW64","v":0},{"$f":"'Animal Balances'!PX64","v":0},{"$f":"'Animal Balances'!PY64","v":0},{"$f":"'Animal Balances'!PZ64","v":0},{"$f":"'Animal Balances'!QA64","v":0},{"$f":"'Animal Balances'!QB64","v":0},{"$f":"'Animal Balances'!QC64","v":0},{"$f":"'Animal Balances'!QD64","v":0},{"$f":"'Animal Balances'!QE64","v":0},{"$f":"'Animal Balances'!QF64","v":0},{"$f":"'Animal Balances'!QG64","v":0},{"$f":"'Animal Balances'!QH64","v":0},{"$f":"'Animal Balances'!QI64","v":0},{"$f":"'Animal Balances'!QJ64","v":0},{"$f":"'Animal Balances'!QK64","v":0},{"$f":"'Animal Balances'!QL64","v":0},{"$f":"'Animal Balances'!QM64","v":0},{"$f":"'Animal Balances'!QN64","v":0},{"$f":"'Animal Balances'!QO64","v":0},{"$f":"'Animal Balances'!QP64","v":0},{"$f":"'Animal Balances'!QQ64","v":0},{"$f":"'Animal Balances'!QR64","v":0},{"$f":"'Animal Balances'!QS64","v":0},{"$f":"'Animal Balances'!QT64","v":0},{"$f":"'Animal Balances'!QU64","v":0},{"$f":"'Animal Balances'!QV64","v":0},{"$f":"'Animal Balances'!QW64","v":0},{"$f":"'Animal Balances'!QX64","v":0},{"$f":"'Animal Balances'!QY64","v":0},{"$f":"'Animal Balances'!QZ64","v":0},{"$f":"'Animal Balances'!RA64","v":0},{"$f":"'Animal Balances'!RB64","v":0},{"$f":"'Animal Balances'!RC64","v":0},{"$f":"'Animal Balances'!RD64","v":0},{"$f":"'Animal Balances'!RE64","v":0},{"$f":"'Animal Balances'!RF64","v":0},{"$f":"'Animal Balances'!RG64","v":0},{"$f":"'Animal Balances'!RH64","v":0},{"$f":"'Animal Balances'!RI64","v":0},{"$f":"'Animal Balances'!RJ64","v":0},{"$f":"'Animal Balances'!RK64","v":0},{"$f":"'Animal Balances'!RL64","v":0},{"$f":"'Animal Balances'!RM64","v":0},{"$f":"'Animal Balances'!RN64","v":0},{"$f":"'Animal Balances'!RO64","v":0},{"$f":"'Animal Balances'!RP64","v":0},{"$f":"'Animal Balances'!RQ64","v":0},{"$f":"'Animal Balances'!RR64","v":0},{"$f":"'Animal Balances'!RS64","v":0},{"$f":"'Animal Balances'!RT64","v":0},{"$f":"'Animal Balances'!RU64","v":0},{"$f":"'Animal Balances'!RV64","v":0},{"$f":"'Animal Balances'!RW64","v":0},{"$f":"'Animal Balances'!RX64","v":0},{"$f":"'Animal Balances'!RY64","v":0},{"$f":"'Animal Balances'!RZ64","v":0},{"$f":"'Animal Balances'!SA64","v":0},{"$f":"'Animal Balances'!SB64","v":0},{"$f":"'Animal Balances'!SC64","v":0},{"$f":"'Animal Balances'!SD64","v":0},{"$f":"'Animal Balances'!SE64","v":0},{"$f":"'Animal Balances'!SF64","v":0},{"$f":"'Animal Balances'!SG64","v":0},{"$f":"'Animal Balances'!SH64","v":0},{"$f":"'Animal Balances'!SI64","v":0},{"$f":"'Animal Balances'!SJ64","v":0},{"$f":"'Animal Balances'!SK64","v":0},{"$f":"'Animal Balances'!SL64","v":0},{"$f":"'Animal Balances'!SM64","v":0},{"$f":"'Animal Balances'!SN64","v":0}]
[]
[null,null,"Weight per Animal at Slaughter",null,"Kg",null,{"$f":"Assumptions!F65","v":544.31039999999996},null,null,{"$f":"$G$14","v":544.31039999999996},{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,{"$f":"$G$14","v":544.31039999999996},544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996,544.31039999999996]
[null,null,"Average Balance",null,"Number",null,null,null,null,{"$f":"J10+J11","v":4540},{"$f":"K10+K11","v":4540},4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,4540,6810,6810,6810,9080,9080,9080,9080,9080,9080,9080,9080,9080,11350,11350,11350,13620,13620,13620,13620,13620,13620,13620,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,{"$f":"BW10+BW11","v":14370},16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,{"$f":"EI10+EI11","v":15120},14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,{"$f":"GU10+GU11","v":13620},13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,{"$f":"JG10+JG11","v":14370},16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,15120,14740,14360,13980,13620,13240,15130,14750,14370,16260,15880,15500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS10+LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE10+OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ10+QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Daily Ration",null,"kg/day/animal",null,{"$f":"Assumptions!F72","v":9.7299999999999986},null,null,{"$f":"$G$16","v":9.7299999999999986},{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,{"$f":"$G$16","v":9.7299999999999986},9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986,9.7299999999999986]
[null,null,"Monthly Ration",null,"kg/Month",null,null,null,null,{"$f":"J16*(K3-J3)*J15","v":1325226},1369400.1999999997,1325226,1369400.1999999997,1369400.1999999997,1281051.7999999998,1369400.1999999997,1325226,1369400.1999999997,1325226,1369400.1999999997,1369400.1999999997,1325226,1369400.1999999997,1325226,2054100.2999999996,2054100.2999999996,1855316.3999999997,2738800.3999999994,2650452,2738800.3999999994,2650452,2738800.3999999994,2738800.3999999994,2650452,2738800.3999999994,2650452,3423500.4999999995,3423500.4999999995,3092193.9999999995,4108200.5999999992,3975677.9999999995,4108200.5999999992,3975677.9999999995,4108200.5999999992,4108200.5999999992,3975677.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,4054782.8999999994,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,{"$f":"BV16*(BW3-BV3)*BV15","v":4449042.4999999991},3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,4054782.8999999994,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,{"$f":"EH16*(EI3-EH3)*EH15","v":4675264.9999999991},4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,4054782.8999999994,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,{"$f":"GT16*(GU3-GT3)*GT15","v":4080761.9999999995},4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,4054782.8999999994,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,4054782.8999999994,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,{"$f":"JF16*(JG3-JF3)*JF15","v":4449042.4999999991},3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,3914962.7999999993,4904503.7999999989,4635372,4675264.9999999991,4413528,4446026.1999999993,4331406.7999999989,4080761.9999999995,4108200.5999999992,3864755.9999999995,4563661.8999999994,4449042.4999999991,4054782.8999999994,4904503.7999999989,4635372,4675264.9999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR16*(LS3-LR3)*LR15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD16*(OE3-OD3)*OD15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP16*(QQ3-QP3)*QP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corn",null,"kg",null,{"$f":"Assumptions!F79","v":0.83783783783783783},null,null,{"$f":"$G18*J$17","v":1110324.4864864864},{"$f":"$G18*K$17","v":1147335.3027027023},1110324.4864864864,1147335.3027027023,1147335.3027027023,1073313.6702702702,1147335.3027027023,1110324.4864864864,1147335.3027027023,1110324.4864864864,1147335.3027027023,1147335.3027027023,1110324.4864864864,1147335.3027027023,1110324.4864864864,1721002.9540540536,1721002.9540540536,1554454.2810810809,2294670.6054054047,2220648.9729729728,2294670.6054054047,2220648.9729729728,2294670.6054054047,2294670.6054054047,2220648.9729729728,2294670.6054054047,2220648.9729729728,2868338.2567567565,2868338.2567567565,2590757.1351351347,3442005.9081081073,3330973.4594594589,3442005.9081081073,3330973.4594594589,3442005.9081081073,3442005.9081081073,3330973.4594594589,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3397250.5378378374,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,{"$f":"$G18*BW$17","v":3280103.9675675668},4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3397250.5378378374,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,{"$f":"$G18*EI$17","v":3697820.7567567569},3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3397250.5378378374,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,{"$f":"$G18*GU$17","v":3442005.9081081073},3238038.8108108104,3823608.6189189185,3727576.1486486481,3397250.5378378374,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3397250.5378378374,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,{"$f":"$G18*JG$17","v":3280103.9675675668},4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3280103.9675675668,4109178.8594594584,3883690.054054054,3917113.9189189179,3697820.7567567569,3725048.9783783779,3629016.5081081069,3419016.8108108104,3442005.9081081073,3238038.8108108104,3823608.6189189185,3727576.1486486481,3397250.5378378374,4109178.8594594584,3883690.054054054,3917113.9189189179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*LS$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*OE$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G18*QQ$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Soy",null,"kg",null,{"$f":"Assumptions!F86","v":0.10810810810810811},null,null,{"$f":"$G19*J$17","v":143267.67567567568},148043.26486486485,143267.67567567568,148043.26486486485,148043.26486486485,138492.08648648649,148043.26486486485,143267.67567567568,148043.26486486485,143267.67567567568,148043.26486486485,148043.26486486485,143267.67567567568,148043.26486486485,143267.67567567568,222064.89729729726,222064.89729729726,200574.74594594594,296086.52972972969,286535.35135135136,296086.52972972969,286535.35135135136,296086.52972972969,296086.52972972969,286535.35135135136,296086.52972972969,286535.35135135136,370108.16216216213,370108.16216216213,334291.2432432432,444129.79459459451,429803.02702702698,444129.79459459451,429803.02702702698,444129.79459459451,444129.79459459451,429803.02702702698,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,438354.90810810809,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,438354.90810810809,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,438354.90810810809,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,438354.90810810809,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,438354.90810810809,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,423239.22162162157,530216.62702702696,501121.29729729734,505434.05405405397,477138.16216216219,480651.48108108103,468260.19459459448,441163.45945945941,444129.79459459451,417811.45945945941,493368.85405405401,480977.56756756752,438354.90810810809,530216.62702702696,501121.29729729734,505434.05405405397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hay",null,"kg",null,{"$f":"Assumptions!F93","v":5.4054054054054057E-2},null,null,71633.83783783784,74021.632432432423,71633.83783783784,74021.632432432423,74021.632432432423,69246.043243243243,74021.632432432423,71633.83783783784,74021.632432432423,71633.83783783784,74021.632432432423,74021.632432432423,71633.83783783784,74021.632432432423,71633.83783783784,111032.44864864863,111032.44864864863,100287.37297297297,148043.26486486485,143267.67567567568,148043.26486486485,143267.67567567568,148043.26486486485,148043.26486486485,143267.67567567568,148043.26486486485,143267.67567567568,185054.08108108107,185054.08108108107,167145.6216216216,222064.89729729726,214901.51351351349,222064.89729729726,214901.51351351349,222064.89729729726,222064.89729729726,214901.51351351349,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,219177.45405405405,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,219177.45405405405,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,219177.45405405405,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,219177.45405405405,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,219177.45405405405,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,211619.61081081079,265108.31351351348,250560.64864864867,252717.02702702698,238569.08108108109,240325.74054054052,234130.09729729724,220581.7297297297,222064.89729729726,208905.7297297297,246684.42702702701,240488.78378378376,219177.45405405405,265108.31351351348,250560.64864864867,252717.02702702698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of Corn",null,"USD/kg",null,{"$f":"Assumptions!F100","v":0.27638624978407328},null,null,{"$f":"$G22*J18","v":306878.42086342693},{"$f":"$G22*K18","v":317107.7015588744},306878.42086342693,317107.7015588744,317107.7015588744,296649.14016797935,317107.7015588744,306878.42086342693,317107.7015588744,306878.42086342693,317107.7015588744,317107.7015588744,306878.42086342693,317107.7015588744,306878.42086342693,475661.55233831168,475661.55233831168,429629.78920879768,634215.40311774879,613756.84172685386,634215.40311774879,613756.84172685386,634215.40311774879,634215.40311774879,613756.84172685386,634215.40311774879,613756.84172685386,792769.25389718625,792769.25389718625,716049.64868132945,951323.10467662336,920635.26259028073,951323.10467662336,920635.26259028073,951323.10467662336,951323.10467662336,920635.26259028073,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,938953.33572992578,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,{"$f":"$G22*BW18","v":906575.63449785928},1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,938953.33572992578,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,{"$f":"$G22*EI18","v":1022026.8113337039},1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,938953.33572992578,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,{"$f":"$G22*GU18","v":951323.10467662336},894949.40357528022,1056792.8468250597,1030250.7925095591,938953.33572992578,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,938953.33572992578,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,{"$f":"$G22*JG18","v":906575.63449785928},1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,906575.63449785928,1135720.5346579952,1073398.5293637048,1082636.4260269941,1022026.8113337039,1029552.3173959933,1003010.2630804926,944969.23428870225,951323.10467662336,894949.40357528022,1056792.8468250597,1030250.7925095591,938953.33572992578,1135720.5346579952,1073398.5293637048,1082636.4260269941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G22*LS18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G22*OE18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G22*QQ18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Soy",null,"USD/kg",null,{"$f":"Assumptions!F101","v":0.47447874468823892},null,null,{"$f":"$G23*J19","v":67977.466908996343},{"$f":"$G23*K$20","v":35121.691236314771},33988.733454498171,35121.691236314771,35121.691236314771,32855.775672681564,35121.691236314771,33988.733454498171,35121.691236314771,33988.733454498171,35121.691236314771,35121.691236314771,33988.733454498171,35121.691236314771,33988.733454498171,52682.53685447215,{"$f":"$G23*Z$20","v":52682.53685447215},47584.226836297436,70243.382472629542,67977.466908996343,70243.382472629542,67977.466908996343,70243.382472629542,70243.382472629542,67977.466908996343,70243.382472629542,67977.466908996343,87804.228090786928,87804.228090786928,79307.044727162385,105365.0737089443,101966.2003634945,105365.0737089443,101966.2003634945,105365.0737089443,105365.0737089443,101966.2003634945,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,103995.04326353173,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,{"$f":"$G23*BW$20","v":100409.00728892718},125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,103995.04326353173,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,{"$f":"$G23*EI$20","v":113195.95811277804},114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,103995.04326353173,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,{"$f":"$G23*GU$20","v":105365.0737089443},99121.328400342667,117046.51726992126,114106.81624133102,103995.04326353173,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,103995.04326353173,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,{"$f":"$G23*JG$20","v":100409.00728892718},125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,100409.00728892718,125788.25980230796,118885.70203908171,119908.85774512751,113195.95811277804,114029.45568794708,111089.75465935683,104661.34222332254,105365.0737089443,99121.328400342667,117046.51726992126,114106.81624133102,103995.04326353173,125788.25980230796,118885.70203908171,119908.85774512751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G23*LS$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G23*OE$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G23*QQ$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Hay",null,"USD/kg",null,{"$f":"Assumptions!F102","v":0.1974187498457666},null,null,{"$f":"$G24*J20","v":14141.862712600319},14613.258136353661,14141.862712600319,14613.258136353661,14613.258136353661,13670.467288846974,14613.258136353661,14141.862712600319,14613.258136353661,14141.862712600319,14613.258136353661,14613.258136353661,14141.862712600319,14613.258136353661,14141.862712600319,21919.887204530489,21919.887204530489,19798.607797640445,29226.516272707322,28283.725425200639,29226.516272707322,28283.725425200639,29226.516272707322,29226.516272707322,28283.725425200639,29226.516272707322,28283.725425200639,36533.145340884155,36533.145340884155,32997.679662734074,43839.774409060978,42425.588137800951,43839.774409060978,42425.588137800951,43839.774409060978,43839.774409060978,42425.588137800951,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,43269.738973729298,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,43269.738973729298,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,43269.738973729298,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,43269.738973729298,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,43269.738973729298,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,41777.679009117943,52337.351827557381,49465.370016760586,49891.079540414474,47098.009738880355,47444.807253271574,46221.671109700117,43546.969322060009,43839.774409060978,41241.907998860836,48700.131190094908,47476.995046523458,43269.738973729298,52337.351827557381,49465.370016760586,49891.079540414474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost","USD ",null,null,null,null,{"$f":"SUM(J22:J24)","v":388997.7504850236},{"$f":"SUM(K22:K24)","v":366842.65093154286},355009.01703052543,366842.65093154286,366842.65093154286,343175.38312950789,366842.65093154286,355009.01703052543,366842.65093154286,355009.01703052543,366842.65093154286,366842.65093154286,355009.01703052543,366842.65093154286,355009.01703052543,550263.97639731434,550263.97639731434,497012.62384273554,733685.30186308571,710018.03406105086,733685.30186308571,710018.03406105086,733685.30186308571,733685.30186308571,710018.03406105086,733685.30186308571,710018.03406105086,917106.62732885731,917106.62732885731,828354.37307122583,1100527.9527946287,1065027.0510915762,1100527.9527946287,1065027.0510915762,1100527.9527946287,1100527.9527946287,1065027.0510915762,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1086218.1179671867,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,{"$f":"SUM(BW22:BW24)","v":1048762.3207959044},1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1086218.1179671867,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,{"$f":"SUM(EI22:EI24)","v":1182320.7791853624},1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1086218.1179671867,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,{"$f":"SUM(GU22:GU24)","v":1100527.9527946287},1035312.6399744838,1222539.4952850759,1191834.6037974134,1086218.1179671867,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1086218.1179671867,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,{"$f":"SUM(JG22:JG24)","v":1048762.3207959044},1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1048762.3207959044,1313846.1462878606,1241749.6014195471,1252436.3633125362,1182320.7791853624,1191026.580337212,1160321.6888495495,1093177.5458340847,1100527.9527946287,1035312.6399744838,1222539.4952850759,1191834.6037974134,1086218.1179671867,1313846.1462878606,1241749.6014195471,1252436.3633125362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS22:LS24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE22:OE24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ22:QQ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Weight of Carcas Sold",null,"kg/Steer",null,{"$f":"Assumptions!F113","v":0.9},null,null,{"$f":"$G27*J14","v":489.87935999999996},{"$f":"$G27*K14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,{"$f":"$G27*BW14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,{"$f":"$G27*EI14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,{"$f":"$G27*GU14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,{"$f":"$G27*JG14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,{"$f":"$G27*LS14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,{"$f":"$G27*OE14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,{"$f":"$G27*QQ14","v":489.87935999999996},489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996,489.87935999999996]
[null,null,"Total Weight Sold",null,"kg",null,null,null,null,{"$f":"J27*J12","v":35924.486399999994},{"$f":"K27*K12","v":35924.486399999994},35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,35924.486399999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,{"$f":"BW27*BW12","v":186154.1568},186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,{"$f":"EI27*EI12","v":186154.1568},186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,{"$f":"GU27*GU12","v":176356.56959999999},186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,{"$f":"JG27*JG12","v":186154.1568},186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,176356.56959999999,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,186154.1568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS27*LS12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE27*OE12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ27*QQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price per kg Realised",null,"USD/kg",null,{"$f":"Assumptions!F120","v":8.4599999999999991},null,null,{"$f":"$G$29","v":8.4599999999999991},{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,{"$f":"$G$29","v":8.4599999999999991},8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991,8.4599999999999991]
[null,null,"Price per Animal Sold",null,null,null,null,null,null,{"$f":"IF(J12,J31/J12)","v":4144.3793855999984},{"$f":"IF(K12,K31/K12)","v":4144.3793855999984},4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,4144.3793855999984,false,false,false,false,false,false,false,false,false,false,false,false,false,false,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,{"$f":"IF(BW12,BW31/BW12)","v":4144.3793855999993},4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,{"$f":"IF(EI12,EI31/EI12)","v":4144.3793855999993},4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,{"$f":"IF(GU12,GU31/GU12)","v":4144.3793855999993},4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,{"$f":"IF(JG12,JG31/JG12)","v":4144.3793855999993},4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,4144.3793855999993,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS12,LS31/LS12)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE12,OE31/OE12)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ12,QQ31/QQ12)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Total Revenues from Steer","USD",null,null,null,null,{"$f":"J29*J28","v":303921.15494399989},{"$f":"K29*K28","v":303921.15494399989},303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,303921.15494399989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,{"$f":"BW29*BW28","v":1574864.1665279998},1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,{"$f":"EI29*EI28","v":1574864.1665279998},1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,{"$f":"GU29*GU28","v":1491976.5788159997},1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,{"$f":"JG29*JG28","v":1574864.1665279998},1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1491976.5788159997,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,1574864.1665279998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS29*LS28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE29*OE28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ29*QQ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"  "]
[null,null,null,"Margin from Steer",null,null,null,null,null,{"$f":"J31-J25","v":-85076.595541023707},{"$f":"K31-K25","v":-62921.495987542963},-51087.862086525536,-62921.495987542963,-62921.495987542963,-39254.228185507993,-62921.495987542963,-51087.862086525536,-62921.495987542963,-51087.862086525536,-62921.495987542963,-62921.495987542963,-51087.862086525536,-62921.495987542963,-51087.862086525536,-246342.82145331445,-246342.82145331445,-193091.46889873565,-429764.14691908582,-406096.87911705096,-429764.14691908582,-406096.87911705096,-429764.14691908582,-429764.14691908582,-710018.03406105086,-733685.30186308571,-710018.03406105086,-917106.62732885731,-917106.62732885731,-828354.37307122583,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,{"$f":"BW31-BW25","v":526101.84573209542},261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,{"$f":"EI31-EI25","v":392543.3873426374},383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,{"$f":"GU31-GU25","v":391448.62602137099},539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,{"$f":"JG31-JG25","v":526101.84573209542},261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS31-LS25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE31-OE25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ31-QQ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Section 2: Sheep"]
[null,null,"Maternal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I99","v":760},{"$f":"'Animal Balances'!J99","v":760},{"$f":"'Animal Balances'!K99","v":760},{"$f":"'Animal Balances'!L99","v":760},{"$f":"'Animal Balances'!M99","v":760},{"$f":"'Animal Balances'!N99","v":760},{"$f":"'Animal Balances'!O99","v":760},{"$f":"'Animal Balances'!P99","v":760},{"$f":"'Animal Balances'!Q99","v":760},{"$f":"'Animal Balances'!R99","v":760},{"$f":"'Animal Balances'!S99","v":760},{"$f":"'Animal Balances'!T99","v":760},{"$f":"'Animal Balances'!U99","v":760},{"$f":"'Animal Balances'!V99","v":760},{"$f":"'Animal Balances'!W99","v":760},{"$f":"'Animal Balances'!X99","v":760},{"$f":"'Animal Balances'!Y99","v":760},{"$f":"'Animal Balances'!Z99","v":760},{"$f":"'Animal Balances'!AA99","v":760},{"$f":"'Animal Balances'!AB99","v":760},{"$f":"'Animal Balances'!AC99","v":760},{"$f":"'Animal Balances'!AD99","v":760},{"$f":"'Animal Balances'!AE99","v":760},{"$f":"'Animal Balances'!AF99","v":760},{"$f":"'Animal Balances'!AG99","v":760},{"$f":"'Animal Balances'!AH99","v":760},{"$f":"'Animal Balances'!AI99","v":760},{"$f":"'Animal Balances'!AJ99","v":760},{"$f":"'Animal Balances'!AK99","v":760},{"$f":"'Animal Balances'!AL99","v":760},{"$f":"'Animal Balances'!AM99","v":760},{"$f":"'Animal Balances'!AN99","v":760},{"$f":"'Animal Balances'!AO99","v":760},{"$f":"'Animal Balances'!AP99","v":760},{"$f":"'Animal Balances'!AQ99","v":760},{"$f":"'Animal Balances'!AR99","v":760},{"$f":"'Animal Balances'!AS99","v":760},{"$f":"'Animal Balances'!AT99","v":760},{"$f":"'Animal Balances'!AU99","v":760},{"$f":"'Animal Balances'!AV99","v":760},{"$f":"'Animal Balances'!AW99","v":760},{"$f":"'Animal Balances'!AX99","v":760},{"$f":"'Animal Balances'!AY99","v":760},{"$f":"'Animal Balances'!AZ99","v":760},{"$f":"'Animal Balances'!BA99","v":760},{"$f":"'Animal Balances'!BB99","v":760},{"$f":"'Animal Balances'!BC99","v":760},{"$f":"'Animal Balances'!BD99","v":760},{"$f":"'Animal Balances'!BE99","v":760},{"$f":"'Animal Balances'!BF99","v":760},{"$f":"'Animal Balances'!BG99","v":760},{"$f":"'Animal Balances'!BH99","v":760},{"$f":"'Animal Balances'!BI99","v":760},{"$f":"'Animal Balances'!BJ99","v":760},{"$f":"'Animal Balances'!BK99","v":760},{"$f":"'Animal Balances'!BL99","v":760},{"$f":"'Animal Balances'!BM99","v":760},{"$f":"'Animal Balances'!BN99","v":760},{"$f":"'Animal Balances'!BO99","v":760},{"$f":"'Animal Balances'!BP99","v":760},{"$f":"'Animal Balances'!BQ99","v":760},{"$f":"'Animal Balances'!BR99","v":760},{"$f":"'Animal Balances'!BS99","v":760},{"$f":"'Animal Balances'!BT99","v":760},{"$f":"'Animal Balances'!BU99","v":760},{"$f":"'Animal Balances'!BV99","v":760},{"$f":"'Animal Balances'!BW99","v":760},{"$f":"'Animal Balances'!BX99","v":760},{"$f":"'Animal Balances'!BY99","v":760},{"$f":"'Animal Balances'!BZ99","v":760},{"$f":"'Animal Balances'!CA99","v":760},{"$f":"'Animal Balances'!CB99","v":760},{"$f":"'Animal Balances'!CC99","v":760},{"$f":"'Animal Balances'!CD99","v":760},{"$f":"'Animal Balances'!CE99","v":760},{"$f":"'Animal Balances'!CF99","v":760},{"$f":"'Animal Balances'!CG99","v":760},{"$f":"'Animal Balances'!CH99","v":760},{"$f":"'Animal Balances'!CI99","v":760},{"$f":"'Animal Balances'!CJ99","v":760},{"$f":"'Animal Balances'!CK99","v":760},{"$f":"'Animal Balances'!CL99","v":760},{"$f":"'Animal Balances'!CM99","v":760},{"$f":"'Animal Balances'!CN99","v":760},{"$f":"'Animal Balances'!CO99","v":760},{"$f":"'Animal Balances'!CP99","v":760},{"$f":"'Animal Balances'!CQ99","v":760},{"$f":"'Animal Balances'!CR99","v":760},{"$f":"'Animal Balances'!CS99","v":760},{"$f":"'Animal Balances'!CT99","v":760},{"$f":"'Animal Balances'!CU99","v":760},{"$f":"'Animal Balances'!CV99","v":760},{"$f":"'Animal Balances'!CW99","v":760},{"$f":"'Animal Balances'!CX99","v":760},{"$f":"'Animal Balances'!CY99","v":760},{"$f":"'Animal Balances'!CZ99","v":760},{"$f":"'Animal Balances'!DA99","v":760},{"$f":"'Animal Balances'!DB99","v":760},{"$f":"'Animal Balances'!DC99","v":760},{"$f":"'Animal Balances'!DD99","v":760},{"$f":"'Animal Balances'!DE99","v":760},{"$f":"'Animal Balances'!DF99","v":760},{"$f":"'Animal Balances'!DG99","v":760},{"$f":"'Animal Balances'!DH99","v":760},{"$f":"'Animal Balances'!DI99","v":760},{"$f":"'Animal Balances'!DJ99","v":760},{"$f":"'Animal Balances'!DK99","v":760},{"$f":"'Animal Balances'!DL99","v":760},{"$f":"'Animal Balances'!DM99","v":760},{"$f":"'Animal Balances'!DN99","v":760},{"$f":"'Animal Balances'!DO99","v":760},{"$f":"'Animal Balances'!DP99","v":760},{"$f":"'Animal Balances'!DQ99","v":760},{"$f":"'Animal Balances'!DR99","v":760},{"$f":"'Animal Balances'!DS99","v":760},{"$f":"'Animal Balances'!DT99","v":760},{"$f":"'Animal Balances'!DU99","v":760},{"$f":"'Animal Balances'!DV99","v":760},{"$f":"'Animal Balances'!DW99","v":760},{"$f":"'Animal Balances'!DX99","v":760},{"$f":"'Animal Balances'!DY99","v":760},{"$f":"'Animal Balances'!DZ99","v":760},{"$f":"'Animal Balances'!EA99","v":760},{"$f":"'Animal Balances'!EB99","v":760},{"$f":"'Animal Balances'!EC99","v":760},{"$f":"'Animal Balances'!ED99","v":760},{"$f":"'Animal Balances'!EE99","v":760},{"$f":"'Animal Balances'!EF99","v":760},{"$f":"'Animal Balances'!EG99","v":760},{"$f":"'Animal Balances'!EH99","v":760},{"$f":"'Animal Balances'!EI99","v":760},{"$f":"'Animal Balances'!EJ99","v":760},{"$f":"'Animal Balances'!EK99","v":760},{"$f":"'Animal Balances'!EL99","v":760},{"$f":"'Animal Balances'!EM99","v":760},{"$f":"'Animal Balances'!EN99","v":760},{"$f":"'Animal Balances'!EO99","v":760},{"$f":"'Animal Balances'!EP99","v":760},{"$f":"'Animal Balances'!EQ99","v":760},{"$f":"'Animal Balances'!ER99","v":760},{"$f":"'Animal Balances'!ES99","v":760},{"$f":"'Animal Balances'!ET99","v":760},{"$f":"'Animal Balances'!EU99","v":760},{"$f":"'Animal Balances'!EV99","v":760},{"$f":"'Animal Balances'!EW99","v":760},{"$f":"'Animal Balances'!EX99","v":760},{"$f":"'Animal Balances'!EY99","v":760},{"$f":"'Animal Balances'!EZ99","v":760},{"$f":"'Animal Balances'!FA99","v":760},{"$f":"'Animal Balances'!FB99","v":760},{"$f":"'Animal Balances'!FC99","v":760},{"$f":"'Animal Balances'!FD99","v":760},{"$f":"'Animal Balances'!FE99","v":760},{"$f":"'Animal Balances'!FF99","v":760},{"$f":"'Animal Balances'!FG99","v":760},{"$f":"'Animal Balances'!FH99","v":760},{"$f":"'Animal Balances'!FI99","v":760},{"$f":"'Animal Balances'!FJ99","v":760},{"$f":"'Animal Balances'!FK99","v":760},{"$f":"'Animal Balances'!FL99","v":760},{"$f":"'Animal Balances'!FM99","v":760},{"$f":"'Animal Balances'!FN99","v":760},{"$f":"'Animal Balances'!FO99","v":760},{"$f":"'Animal Balances'!FP99","v":760},{"$f":"'Animal Balances'!FQ99","v":760},{"$f":"'Animal Balances'!FR99","v":760},{"$f":"'Animal Balances'!FS99","v":760},{"$f":"'Animal Balances'!FT99","v":760},{"$f":"'Animal Balances'!FU99","v":760},{"$f":"'Animal Balances'!FV99","v":760},{"$f":"'Animal Balances'!FW99","v":760},{"$f":"'Animal Balances'!FX99","v":760},{"$f":"'Animal Balances'!FY99","v":760},{"$f":"'Animal Balances'!FZ99","v":760},{"$f":"'Animal Balances'!GA99","v":760},{"$f":"'Animal Balances'!GB99","v":760},{"$f":"'Animal Balances'!GC99","v":760},{"$f":"'Animal Balances'!GD99","v":760},{"$f":"'Animal Balances'!GE99","v":760},{"$f":"'Animal Balances'!GF99","v":760},{"$f":"'Animal Balances'!GG99","v":760},{"$f":"'Animal Balances'!GH99","v":760},{"$f":"'Animal Balances'!GI99","v":760},{"$f":"'Animal Balances'!GJ99","v":760},{"$f":"'Animal Balances'!GK99","v":760},{"$f":"'Animal Balances'!GL99","v":760},{"$f":"'Animal Balances'!GM99","v":760},{"$f":"'Animal Balances'!GN99","v":760},{"$f":"'Animal Balances'!GO99","v":760},{"$f":"'Animal Balances'!GP99","v":760},{"$f":"'Animal Balances'!GQ99","v":760},{"$f":"'Animal Balances'!GR99","v":760},{"$f":"'Animal Balances'!GS99","v":760},{"$f":"'Animal Balances'!GT99","v":760},{"$f":"'Animal Balances'!GU99","v":760},{"$f":"'Animal Balances'!GV99","v":760},{"$f":"'Animal Balances'!GW99","v":760},{"$f":"'Animal Balances'!GX99","v":760},{"$f":"'Animal Balances'!GY99","v":760},{"$f":"'Animal Balances'!GZ99","v":760},{"$f":"'Animal Balances'!HA99","v":760},{"$f":"'Animal Balances'!HB99","v":760},{"$f":"'Animal Balances'!HC99","v":760},{"$f":"'Animal Balances'!HD99","v":760},{"$f":"'Animal Balances'!HE99","v":760},{"$f":"'Animal Balances'!HF99","v":760},{"$f":"'Animal Balances'!HG99","v":760},{"$f":"'Animal Balances'!HH99","v":760},{"$f":"'Animal Balances'!HI99","v":760},{"$f":"'Animal Balances'!HJ99","v":760},{"$f":"'Animal Balances'!HK99","v":760},{"$f":"'Animal Balances'!HL99","v":760},{"$f":"'Animal Balances'!HM99","v":760},{"$f":"'Animal Balances'!HN99","v":760},{"$f":"'Animal Balances'!HO99","v":760},{"$f":"'Animal Balances'!HP99","v":760},{"$f":"'Animal Balances'!HQ99","v":760},{"$f":"'Animal Balances'!HR99","v":760},{"$f":"'Animal Balances'!HS99","v":760},{"$f":"'Animal Balances'!HT99","v":760},{"$f":"'Animal Balances'!HU99","v":760},{"$f":"'Animal Balances'!HV99","v":760},{"$f":"'Animal Balances'!HW99","v":760},{"$f":"'Animal Balances'!HX99","v":760},{"$f":"'Animal Balances'!HY99","v":760},{"$f":"'Animal Balances'!HZ99","v":760},{"$f":"'Animal Balances'!IA99","v":760},{"$f":"'Animal Balances'!IB99","v":760},{"$f":"'Animal Balances'!IC99","v":760},{"$f":"'Animal Balances'!ID99","v":760},{"$f":"'Animal Balances'!IE99","v":760},{"$f":"'Animal Balances'!IF99","v":760},{"$f":"'Animal Balances'!IG99","v":760},{"$f":"'Animal Balances'!IH99","v":760},{"$f":"'Animal Balances'!II99","v":760},{"$f":"'Animal Balances'!IJ99","v":760},{"$f":"'Animal Balances'!IK99","v":760},{"$f":"'Animal Balances'!IL99","v":760},{"$f":"'Animal Balances'!IM99","v":760},{"$f":"'Animal Balances'!IN99","v":760},{"$f":"'Animal Balances'!IO99","v":760},{"$f":"'Animal Balances'!IP99","v":760},{"$f":"'Animal Balances'!IQ99","v":760},{"$f":"'Animal Balances'!IR99","v":760},{"$f":"'Animal Balances'!IS99","v":760},{"$f":"'Animal Balances'!IT99","v":760},{"$f":"'Animal Balances'!IU99","v":760},{"$f":"'Animal Balances'!IV99","v":760},{"$f":"'Animal Balances'!IW99","v":760},{"$f":"'Animal Balances'!IX99","v":760},{"$f":"'Animal Balances'!IY99","v":760},{"$f":"'Animal Balances'!IZ99","v":760},{"$f":"'Animal Balances'!JA99","v":760},{"$f":"'Animal Balances'!JB99","v":760},{"$f":"'Animal Balances'!JC99","v":760},{"$f":"'Animal Balances'!JD99","v":760},{"$f":"'Animal Balances'!JE99","v":760},{"$f":"'Animal Balances'!JF99","v":760},{"$f":"'Animal Balances'!JG99","v":760},{"$f":"'Animal Balances'!JH99","v":760},{"$f":"'Animal Balances'!JI99","v":760},{"$f":"'Animal Balances'!JJ99","v":760},{"$f":"'Animal Balances'!JK99","v":760},{"$f":"'Animal Balances'!JL99","v":760},{"$f":"'Animal Balances'!JM99","v":760},{"$f":"'Animal Balances'!JN99","v":760},{"$f":"'Animal Balances'!JO99","v":760},{"$f":"'Animal Balances'!JP99","v":760},{"$f":"'Animal Balances'!JQ99","v":760},{"$f":"'Animal Balances'!JR99","v":760},{"$f":"'Animal Balances'!JS99","v":760},{"$f":"'Animal Balances'!JT99","v":760},{"$f":"'Animal Balances'!JU99","v":760},{"$f":"'Animal Balances'!JV99","v":760},{"$f":"'Animal Balances'!JW99","v":760},{"$f":"'Animal Balances'!JX99","v":760},{"$f":"'Animal Balances'!JY99","v":760},{"$f":"'Animal Balances'!JZ99","v":760},{"$f":"'Animal Balances'!KA99","v":760},{"$f":"'Animal Balances'!KB99","v":760},{"$f":"'Animal Balances'!KC99","v":760},{"$f":"'Animal Balances'!KD99","v":760},{"$f":"'Animal Balances'!KE99","v":760},{"$f":"'Animal Balances'!KF99","v":760},{"$f":"'Animal Balances'!KG99","v":760},{"$f":"'Animal Balances'!KH99","v":760},{"$f":"'Animal Balances'!KI99","v":760},{"$f":"'Animal Balances'!KJ99","v":760},{"$f":"'Animal Balances'!KK99","v":760},{"$f":"'Animal Balances'!KL99","v":760},{"$f":"'Animal Balances'!KM99","v":760},{"$f":"'Animal Balances'!KN99","v":760},{"$f":"'Animal Balances'!KO99","v":760},{"$f":"'Animal Balances'!KP99","v":760},{"$f":"'Animal Balances'!KQ99","v":760},{"$f":"'Animal Balances'!KR99","v":760},{"$f":"'Animal Balances'!KS99","v":760},{"$f":"'Animal Balances'!KT99","v":0},{"$f":"'Animal Balances'!KU99","v":0},{"$f":"'Animal Balances'!KV99","v":0},{"$f":"'Animal Balances'!KW99","v":0},{"$f":"'Animal Balances'!KX99","v":0},{"$f":"'Animal Balances'!KY99","v":0},{"$f":"'Animal Balances'!KZ99","v":0},{"$f":"'Animal Balances'!LA99","v":0},{"$f":"'Animal Balances'!LB99","v":0},{"$f":"'Animal Balances'!LC99","v":0},{"$f":"'Animal Balances'!LD99","v":0},{"$f":"'Animal Balances'!LE99","v":0},{"$f":"'Animal Balances'!LF99","v":0},{"$f":"'Animal Balances'!LG99","v":0},{"$f":"'Animal Balances'!LH99","v":0},{"$f":"'Animal Balances'!LI99","v":0},{"$f":"'Animal Balances'!LJ99","v":0},{"$f":"'Animal Balances'!LK99","v":0},{"$f":"'Animal Balances'!LL99","v":0},{"$f":"'Animal Balances'!LM99","v":0},{"$f":"'Animal Balances'!LN99","v":0},{"$f":"'Animal Balances'!LO99","v":0},{"$f":"'Animal Balances'!LP99","v":0},{"$f":"'Animal Balances'!LQ99","v":0},{"$f":"'Animal Balances'!LR99","v":0},{"$f":"'Animal Balances'!LS99","v":0},{"$f":"'Animal Balances'!LT99","v":0},{"$f":"'Animal Balances'!LU99","v":0},{"$f":"'Animal Balances'!LV99","v":0},{"$f":"'Animal Balances'!LW99","v":0},{"$f":"'Animal Balances'!LX99","v":0},{"$f":"'Animal Balances'!LY99","v":0},{"$f":"'Animal Balances'!LZ99","v":0},{"$f":"'Animal Balances'!MA99","v":0},{"$f":"'Animal Balances'!MB99","v":0},{"$f":"'Animal Balances'!MC99","v":0},{"$f":"'Animal Balances'!MD99","v":0},{"$f":"'Animal Balances'!ME99","v":0},{"$f":"'Animal Balances'!MF99","v":0},{"$f":"'Animal Balances'!MG99","v":0},{"$f":"'Animal Balances'!MH99","v":0},{"$f":"'Animal Balances'!MI99","v":0},{"$f":"'Animal Balances'!MJ99","v":0},{"$f":"'Animal Balances'!MK99","v":0},{"$f":"'Animal Balances'!ML99","v":0},{"$f":"'Animal Balances'!MM99","v":0},{"$f":"'Animal Balances'!MN99","v":0},{"$f":"'Animal Balances'!MO99","v":0},{"$f":"'Animal Balances'!MP99","v":0},{"$f":"'Animal Balances'!MQ99","v":0},{"$f":"'Animal Balances'!MR99","v":0},{"$f":"'Animal Balances'!MS99","v":0},{"$f":"'Animal Balances'!MT99","v":0},{"$f":"'Animal Balances'!MU99","v":0},{"$f":"'Animal Balances'!MV99","v":0},{"$f":"'Animal Balances'!MW99","v":0},{"$f":"'Animal Balances'!MX99","v":0},{"$f":"'Animal Balances'!MY99","v":0},{"$f":"'Animal Balances'!MZ99","v":0},{"$f":"'Animal Balances'!NA99","v":0},{"$f":"'Animal Balances'!NB99","v":0},{"$f":"'Animal Balances'!NC99","v":0},{"$f":"'Animal Balances'!ND99","v":0},{"$f":"'Animal Balances'!NE99","v":0},{"$f":"'Animal Balances'!NF99","v":0},{"$f":"'Animal Balances'!NG99","v":0},{"$f":"'Animal Balances'!NH99","v":0},{"$f":"'Animal Balances'!NI99","v":0},{"$f":"'Animal Balances'!NJ99","v":0},{"$f":"'Animal Balances'!NK99","v":0},{"$f":"'Animal Balances'!NL99","v":0},{"$f":"'Animal Balances'!NM99","v":0},{"$f":"'Animal Balances'!NN99","v":0},{"$f":"'Animal Balances'!NO99","v":0},{"$f":"'Animal Balances'!NP99","v":0},{"$f":"'Animal Balances'!NQ99","v":0},{"$f":"'Animal Balances'!NR99","v":0},{"$f":"'Animal Balances'!NS99","v":0},{"$f":"'Animal Balances'!NT99","v":0},{"$f":"'Animal Balances'!NU99","v":0},{"$f":"'Animal Balances'!NV99","v":0},{"$f":"'Animal Balances'!NW99","v":0},{"$f":"'Animal Balances'!NX99","v":0},{"$f":"'Animal Balances'!NY99","v":0},{"$f":"'Animal Balances'!NZ99","v":0},{"$f":"'Animal Balances'!OA99","v":0},{"$f":"'Animal Balances'!OB99","v":0},{"$f":"'Animal Balances'!OC99","v":0},{"$f":"'Animal Balances'!OD99","v":0},{"$f":"'Animal Balances'!OE99","v":0},{"$f":"'Animal Balances'!OF99","v":0},{"$f":"'Animal Balances'!OG99","v":0},{"$f":"'Animal Balances'!OH99","v":0},{"$f":"'Animal Balances'!OI99","v":0},{"$f":"'Animal Balances'!OJ99","v":0},{"$f":"'Animal Balances'!OK99","v":0},{"$f":"'Animal Balances'!OL99","v":0},{"$f":"'Animal Balances'!OM99","v":0},{"$f":"'Animal Balances'!ON99","v":0},{"$f":"'Animal Balances'!OO99","v":0},{"$f":"'Animal Balances'!OP99","v":0},{"$f":"'Animal Balances'!OQ99","v":0},{"$f":"'Animal Balances'!OR99","v":0},{"$f":"'Animal Balances'!OS99","v":0},{"$f":"'Animal Balances'!OT99","v":0},{"$f":"'Animal Balances'!OU99","v":0},{"$f":"'Animal Balances'!OV99","v":0},{"$f":"'Animal Balances'!OW99","v":0},{"$f":"'Animal Balances'!OX99","v":0},{"$f":"'Animal Balances'!OY99","v":0},{"$f":"'Animal Balances'!OZ99","v":0},{"$f":"'Animal Balances'!PA99","v":0},{"$f":"'Animal Balances'!PB99","v":0},{"$f":"'Animal Balances'!PC99","v":0},{"$f":"'Animal Balances'!PD99","v":0},{"$f":"'Animal Balances'!PE99","v":0},{"$f":"'Animal Balances'!PF99","v":0},{"$f":"'Animal Balances'!PG99","v":0},{"$f":"'Animal Balances'!PH99","v":0},{"$f":"'Animal Balances'!PI99","v":0},{"$f":"'Animal Balances'!PJ99","v":0},{"$f":"'Animal Balances'!PK99","v":0},{"$f":"'Animal Balances'!PL99","v":0},{"$f":"'Animal Balances'!PM99","v":0},{"$f":"'Animal Balances'!PN99","v":0},{"$f":"'Animal Balances'!PO99","v":0},{"$f":"'Animal Balances'!PP99","v":0},{"$f":"'Animal Balances'!PQ99","v":0},{"$f":"'Animal Balances'!PR99","v":0},{"$f":"'Animal Balances'!PS99","v":0},{"$f":"'Animal Balances'!PT99","v":0},{"$f":"'Animal Balances'!PU99","v":0},{"$f":"'Animal Balances'!PV99","v":0},{"$f":"'Animal Balances'!PW99","v":0},{"$f":"'Animal Balances'!PX99","v":0},{"$f":"'Animal Balances'!PY99","v":0},{"$f":"'Animal Balances'!PZ99","v":0},{"$f":"'Animal Balances'!QA99","v":0},{"$f":"'Animal Balances'!QB99","v":0},{"$f":"'Animal Balances'!QC99","v":0},{"$f":"'Animal Balances'!QD99","v":0},{"$f":"'Animal Balances'!QE99","v":0},{"$f":"'Animal Balances'!QF99","v":0},{"$f":"'Animal Balances'!QG99","v":0},{"$f":"'Animal Balances'!QH99","v":0},{"$f":"'Animal Balances'!QI99","v":0},{"$f":"'Animal Balances'!QJ99","v":0},{"$f":"'Animal Balances'!QK99","v":0},{"$f":"'Animal Balances'!QL99","v":0},{"$f":"'Animal Balances'!QM99","v":0},{"$f":"'Animal Balances'!QN99","v":0},{"$f":"'Animal Balances'!QO99","v":0},{"$f":"'Animal Balances'!QP99","v":0},{"$f":"'Animal Balances'!QQ99","v":0},{"$f":"'Animal Balances'!QR99","v":0},{"$f":"'Animal Balances'!QS99","v":0},{"$f":"'Animal Balances'!QT99","v":0},{"$f":"'Animal Balances'!QU99","v":0},{"$f":"'Animal Balances'!QV99","v":0},{"$f":"'Animal Balances'!QW99","v":0},{"$f":"'Animal Balances'!QX99","v":0},{"$f":"'Animal Balances'!QY99","v":0},{"$f":"'Animal Balances'!QZ99","v":0},{"$f":"'Animal Balances'!RA99","v":0},{"$f":"'Animal Balances'!RB99","v":0},{"$f":"'Animal Balances'!RC99","v":0},{"$f":"'Animal Balances'!RD99","v":0},{"$f":"'Animal Balances'!RE99","v":0},{"$f":"'Animal Balances'!RF99","v":0},{"$f":"'Animal Balances'!RG99","v":0},{"$f":"'Animal Balances'!RH99","v":0},{"$f":"'Animal Balances'!RI99","v":0},{"$f":"'Animal Balances'!RJ99","v":0},{"$f":"'Animal Balances'!RK99","v":0},{"$f":"'Animal Balances'!RL99","v":0},{"$f":"'Animal Balances'!RM99","v":0},{"$f":"'Animal Balances'!RN99","v":0},{"$f":"'Animal Balances'!RO99","v":0},{"$f":"'Animal Balances'!RP99","v":0},{"$f":"'Animal Balances'!RQ99","v":0},{"$f":"'Animal Balances'!RR99","v":0},{"$f":"'Animal Balances'!RS99","v":0},{"$f":"'Animal Balances'!RT99","v":0},{"$f":"'Animal Balances'!RU99","v":0},{"$f":"'Animal Balances'!RV99","v":0},{"$f":"'Animal Balances'!RW99","v":0},{"$f":"'Animal Balances'!RX99","v":0},{"$f":"'Animal Balances'!RY99","v":0},{"$f":"'Animal Balances'!RZ99","v":0},{"$f":"'Animal Balances'!SA99","v":0},{"$f":"'Animal Balances'!SB99","v":0},{"$f":"'Animal Balances'!SC99","v":0},{"$f":"'Animal Balances'!SD99","v":0},{"$f":"'Animal Balances'!SE99","v":0},{"$f":"'Animal Balances'!SF99","v":0},{"$f":"'Animal Balances'!SG99","v":0},{"$f":"'Animal Balances'!SH99","v":0},{"$f":"'Animal Balances'!SI99","v":0},{"$f":"'Animal Balances'!SJ99","v":0},{"$f":"'Animal Balances'!SK99","v":0},{"$f":"'Animal Balances'!SL99","v":0},{"$f":"'Animal Balances'!SM99","v":0}]
[null,null,"Terminal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I126","v":0},{"$f":"'Animal Balances'!J126","v":0},{"$f":"'Animal Balances'!K126","v":0},{"$f":"'Animal Balances'!L126","v":0},{"$f":"'Animal Balances'!M126","v":760},{"$f":"'Animal Balances'!N126","v":760},{"$f":"'Animal Balances'!O126","v":760},{"$f":"'Animal Balances'!P126","v":760},{"$f":"'Animal Balances'!Q126","v":1520.0000000000002},{"$f":"'Animal Balances'!R126","v":1520.0000000000002},{"$f":"'Animal Balances'!S126","v":1520.0000000000002},{"$f":"'Animal Balances'!T126","v":1398.3333333333335},{"$f":"'Animal Balances'!U126","v":2036.666666666667},{"$f":"'Animal Balances'!V126","v":1915.0000000000002},{"$f":"'Animal Balances'!W126","v":1793.3333333333335},{"$f":"'Animal Balances'!X126","v":1671.666666666667},{"$f":"'Animal Balances'!Y126","v":2310.0000000000005},{"$f":"'Animal Balances'!Z126","v":2188.3333333333339},{"$f":"'Animal Balances'!AA126","v":2066.666666666667},{"$f":"'Animal Balances'!AB126","v":1945.0000000000005},{"$f":"'Animal Balances'!AC126","v":2583.3333333333339},{"$f":"'Animal Balances'!AD126","v":2461.666666666667},{"$f":"'Animal Balances'!AE126","v":2340.0000000000005},{"$f":"'Animal Balances'!AF126","v":2218.3333333333335},{"$f":"'Animal Balances'!AG126","v":2788.3333333333335},{"$f":"'Animal Balances'!AH126","v":2598.3333333333335},{"$f":"'Animal Balances'!AI126","v":2408.3333333333335},{"$f":"'Animal Balances'!AJ126","v":2218.3333333333335},{"$f":"'Animal Balances'!AK126","v":2788.3333333333335},{"$f":"'Animal Balances'!AL126","v":2598.3333333333335},{"$f":"'Animal Balances'!AM126","v":2408.3333333333335},{"$f":"'Animal Balances'!AN126","v":2218.3333333333335},{"$f":"'Animal Balances'!AO126","v":2788.3333333333335},{"$f":"'Animal Balances'!AP126","v":2598.3333333333335},{"$f":"'Animal Balances'!AQ126","v":2408.3333333333335},{"$f":"'Animal Balances'!AR126","v":2218.3333333333335},{"$f":"'Animal Balances'!AS126","v":2788.3333333333335},{"$f":"'Animal Balances'!AT126","v":2598.3333333333335},{"$f":"'Animal Balances'!AU126","v":2408.3333333333335},{"$f":"'Animal Balances'!AV126","v":2218.3333333333335},{"$f":"'Animal Balances'!AW126","v":2788.3333333333335},{"$f":"'Animal Balances'!AX126","v":2598.3333333333335},{"$f":"'Animal Balances'!AY126","v":2408.3333333333335},{"$f":"'Animal Balances'!AZ126","v":2218.3333333333335},{"$f":"'Animal Balances'!BA126","v":2788.3333333333335},{"$f":"'Animal Balances'!BB126","v":2598.3333333333335},{"$f":"'Animal Balances'!BC126","v":2408.3333333333335},{"$f":"'Animal Balances'!BD126","v":2218.3333333333335},{"$f":"'Animal Balances'!BE126","v":2788.3333333333335},{"$f":"'Animal Balances'!BF126","v":2598.3333333333335},{"$f":"'Animal Balances'!BG126","v":2408.3333333333335},{"$f":"'Animal Balances'!BH126","v":2218.3333333333335},{"$f":"'Animal Balances'!BI126","v":2788.3333333333335},{"$f":"'Animal Balances'!BJ126","v":2598.3333333333335},{"$f":"'Animal Balances'!BK126","v":2408.3333333333335},{"$f":"'Animal Balances'!BL126","v":2218.3333333333335},{"$f":"'Animal Balances'!BM126","v":2788.3333333333335},{"$f":"'Animal Balances'!BN126","v":2598.3333333333335},{"$f":"'Animal Balances'!BO126","v":2408.3333333333335},{"$f":"'Animal Balances'!BP126","v":2218.3333333333335},{"$f":"'Animal Balances'!BQ126","v":2788.3333333333335},{"$f":"'Animal Balances'!BR126","v":2598.3333333333335},{"$f":"'Animal Balances'!BS126","v":2408.3333333333335},{"$f":"'Animal Balances'!BT126","v":2218.3333333333335},{"$f":"'Animal Balances'!BU126","v":2788.3333333333335},{"$f":"'Animal Balances'!BV126","v":2598.3333333333335},{"$f":"'Animal Balances'!BW126","v":2408.3333333333335},{"$f":"'Animal Balances'!BX126","v":2218.3333333333335},{"$f":"'Animal Balances'!BY126","v":2788.3333333333335},{"$f":"'Animal Balances'!BZ126","v":2598.3333333333335},{"$f":"'Animal Balances'!CA126","v":2408.3333333333335},{"$f":"'Animal Balances'!CB126","v":2218.3333333333335},{"$f":"'Animal Balances'!CC126","v":2788.3333333333335},{"$f":"'Animal Balances'!CD126","v":2598.3333333333335},{"$f":"'Animal Balances'!CE126","v":2408.3333333333335},{"$f":"'Animal Balances'!CF126","v":2218.3333333333335},{"$f":"'Animal Balances'!CG126","v":2788.3333333333335},{"$f":"'Animal Balances'!CH126","v":2598.3333333333335},{"$f":"'Animal Balances'!CI126","v":2408.3333333333335},{"$f":"'Animal Balances'!CJ126","v":2218.3333333333335},{"$f":"'Animal Balances'!CK126","v":2788.3333333333335},{"$f":"'Animal Balances'!CL126","v":2598.3333333333335},{"$f":"'Animal Balances'!CM126","v":2408.3333333333335},{"$f":"'Animal Balances'!CN126","v":2218.3333333333335},{"$f":"'Animal Balances'!CO126","v":2788.3333333333335},{"$f":"'Animal Balances'!CP126","v":2598.3333333333335},{"$f":"'Animal Balances'!CQ126","v":2408.3333333333335},{"$f":"'Animal Balances'!CR126","v":2218.3333333333335},{"$f":"'Animal Balances'!CS126","v":2788.3333333333335},{"$f":"'Animal Balances'!CT126","v":2598.3333333333335},{"$f":"'Animal Balances'!CU126","v":2408.3333333333335},{"$f":"'Animal Balances'!CV126","v":2218.3333333333335},{"$f":"'Animal Balances'!CW126","v":2788.3333333333335},{"$f":"'Animal Balances'!CX126","v":2598.3333333333335},{"$f":"'Animal Balances'!CY126","v":2408.3333333333335},{"$f":"'Animal Balances'!CZ126","v":2218.3333333333335},{"$f":"'Animal Balances'!DA126","v":2788.3333333333335},{"$f":"'Animal Balances'!DB126","v":2598.3333333333335},{"$f":"'Animal Balances'!DC126","v":2408.3333333333335},{"$f":"'Animal Balances'!DD126","v":2218.3333333333335},{"$f":"'Animal Balances'!DE126","v":2788.3333333333335},{"$f":"'Animal Balances'!DF126","v":2598.3333333333335},{"$f":"'Animal Balances'!DG126","v":2408.3333333333335},{"$f":"'Animal Balances'!DH126","v":2218.3333333333335},{"$f":"'Animal Balances'!DI126","v":2788.3333333333335},{"$f":"'Animal Balances'!DJ126","v":2598.3333333333335},{"$f":"'Animal Balances'!DK126","v":2408.3333333333335},{"$f":"'Animal Balances'!DL126","v":2218.3333333333335},{"$f":"'Animal Balances'!DM126","v":2788.3333333333335},{"$f":"'Animal Balances'!DN126","v":2598.3333333333335},{"$f":"'Animal Balances'!DO126","v":2408.3333333333335},{"$f":"'Animal Balances'!DP126","v":2218.3333333333335},{"$f":"'Animal Balances'!DQ126","v":2788.3333333333335},{"$f":"'Animal Balances'!DR126","v":2598.3333333333335},{"$f":"'Animal Balances'!DS126","v":2408.3333333333335},{"$f":"'Animal Balances'!DT126","v":2218.3333333333335},{"$f":"'Animal Balances'!DU126","v":2788.3333333333335},{"$f":"'Animal Balances'!DV126","v":2598.3333333333335},{"$f":"'Animal Balances'!DW126","v":2408.3333333333335},{"$f":"'Animal Balances'!DX126","v":2218.3333333333335},{"$f":"'Animal Balances'!DY126","v":2788.3333333333335},{"$f":"'Animal Balances'!DZ126","v":2598.3333333333335},{"$f":"'Animal Balances'!EA126","v":2408.3333333333335},{"$f":"'Animal Balances'!EB126","v":2218.3333333333335},{"$f":"'Animal Balances'!EC126","v":2788.3333333333335},{"$f":"'Animal Balances'!ED126","v":2598.3333333333335},{"$f":"'Animal Balances'!EE126","v":2408.3333333333335},{"$f":"'Animal Balances'!EF126","v":2218.3333333333335},{"$f":"'Animal Balances'!EG126","v":2788.3333333333335},{"$f":"'Animal Balances'!EH126","v":2598.3333333333335},{"$f":"'Animal Balances'!EI126","v":2408.3333333333335},{"$f":"'Animal Balances'!EJ126","v":2218.3333333333335},{"$f":"'Animal Balances'!EK126","v":2788.3333333333335},{"$f":"'Animal Balances'!EL126","v":2598.3333333333335},{"$f":"'Animal Balances'!EM126","v":2408.3333333333335},{"$f":"'Animal Balances'!EN126","v":2218.3333333333335},{"$f":"'Animal Balances'!EO126","v":2788.3333333333335},{"$f":"'Animal Balances'!EP126","v":2598.3333333333335},{"$f":"'Animal Balances'!EQ126","v":2408.3333333333335},{"$f":"'Animal Balances'!ER126","v":2218.3333333333335},{"$f":"'Animal Balances'!ES126","v":2788.3333333333335},{"$f":"'Animal Balances'!ET126","v":2598.3333333333335},{"$f":"'Animal Balances'!EU126","v":2408.3333333333335},{"$f":"'Animal Balances'!EV126","v":2218.3333333333335},{"$f":"'Animal Balances'!EW126","v":2788.3333333333335},{"$f":"'Animal Balances'!EX126","v":2598.3333333333335},{"$f":"'Animal Balances'!EY126","v":2408.3333333333335},{"$f":"'Animal Balances'!EZ126","v":2218.3333333333335},{"$f":"'Animal Balances'!FA126","v":2788.3333333333335},{"$f":"'Animal Balances'!FB126","v":2598.3333333333335},{"$f":"'Animal Balances'!FC126","v":2408.3333333333335},{"$f":"'Animal Balances'!FD126","v":2218.3333333333335},{"$f":"'Animal Balances'!FE126","v":2788.3333333333335},{"$f":"'Animal Balances'!FF126","v":2598.3333333333335},{"$f":"'Animal Balances'!FG126","v":2408.3333333333335},{"$f":"'Animal Balances'!FH126","v":2218.3333333333335},{"$f":"'Animal Balances'!FI126","v":2788.3333333333335},{"$f":"'Animal Balances'!FJ126","v":2598.3333333333335},{"$f":"'Animal Balances'!FK126","v":2408.3333333333335},{"$f":"'Animal Balances'!FL126","v":2218.3333333333335},{"$f":"'Animal Balances'!FM126","v":2788.3333333333335},{"$f":"'Animal Balances'!FN126","v":2598.3333333333335},{"$f":"'Animal Balances'!FO126","v":2408.3333333333335},{"$f":"'Animal Balances'!FP126","v":2218.3333333333335},{"$f":"'Animal Balances'!FQ126","v":2788.3333333333335},{"$f":"'Animal Balances'!FR126","v":2598.3333333333335},{"$f":"'Animal Balances'!FS126","v":2408.3333333333335},{"$f":"'Animal Balances'!FT126","v":2218.3333333333335},{"$f":"'Animal Balances'!FU126","v":2788.3333333333335},{"$f":"'Animal Balances'!FV126","v":2598.3333333333335},{"$f":"'Animal Balances'!FW126","v":2408.3333333333335},{"$f":"'Animal Balances'!FX126","v":2218.3333333333335},{"$f":"'Animal Balances'!FY126","v":2788.3333333333335},{"$f":"'Animal Balances'!FZ126","v":2598.3333333333335},{"$f":"'Animal Balances'!GA126","v":2408.3333333333335},{"$f":"'Animal Balances'!GB126","v":2218.3333333333335},{"$f":"'Animal Balances'!GC126","v":2788.3333333333335},{"$f":"'Animal Balances'!GD126","v":2598.3333333333335},{"$f":"'Animal Balances'!GE126","v":2408.3333333333335},{"$f":"'Animal Balances'!GF126","v":2218.3333333333335},{"$f":"'Animal Balances'!GG126","v":2788.3333333333335},{"$f":"'Animal Balances'!GH126","v":2598.3333333333335},{"$f":"'Animal Balances'!GI126","v":2408.3333333333335},{"$f":"'Animal Balances'!GJ126","v":2218.3333333333335},{"$f":"'Animal Balances'!GK126","v":2788.3333333333335},{"$f":"'Animal Balances'!GL126","v":2598.3333333333335},{"$f":"'Animal Balances'!GM126","v":2408.3333333333335},{"$f":"'Animal Balances'!GN126","v":2218.3333333333335},{"$f":"'Animal Balances'!GO126","v":2788.3333333333335},{"$f":"'Animal Balances'!GP126","v":2598.3333333333335},{"$f":"'Animal Balances'!GQ126","v":2408.3333333333335},{"$f":"'Animal Balances'!GR126","v":2218.3333333333335},{"$f":"'Animal Balances'!GS126","v":2788.3333333333335},{"$f":"'Animal Balances'!GT126","v":2598.3333333333335},{"$f":"'Animal Balances'!GU126","v":2408.3333333333335},{"$f":"'Animal Balances'!GV126","v":2218.3333333333335},{"$f":"'Animal Balances'!GW126","v":2788.3333333333335},{"$f":"'Animal Balances'!GX126","v":2598.3333333333335},{"$f":"'Animal Balances'!GY126","v":2408.3333333333335},{"$f":"'Animal Balances'!GZ126","v":2218.3333333333335},{"$f":"'Animal Balances'!HA126","v":2788.3333333333335},{"$f":"'Animal Balances'!HB126","v":2598.3333333333335},{"$f":"'Animal Balances'!HC126","v":2408.3333333333335},{"$f":"'Animal Balances'!HD126","v":2218.3333333333335},{"$f":"'Animal Balances'!HE126","v":2788.3333333333335},{"$f":"'Animal Balances'!HF126","v":2598.3333333333335},{"$f":"'Animal Balances'!HG126","v":2408.3333333333335},{"$f":"'Animal Balances'!HH126","v":2218.3333333333335},{"$f":"'Animal Balances'!HI126","v":2788.3333333333335},{"$f":"'Animal Balances'!HJ126","v":2598.3333333333335},{"$f":"'Animal Balances'!HK126","v":2408.3333333333335},{"$f":"'Animal Balances'!HL126","v":2218.3333333333335},{"$f":"'Animal Balances'!HM126","v":2788.3333333333335},{"$f":"'Animal Balances'!HN126","v":2598.3333333333335},{"$f":"'Animal Balances'!HO126","v":2408.3333333333335},{"$f":"'Animal Balances'!HP126","v":2218.3333333333335},{"$f":"'Animal Balances'!HQ126","v":2788.3333333333335},{"$f":"'Animal Balances'!HR126","v":2598.3333333333335},{"$f":"'Animal Balances'!HS126","v":2408.3333333333335},{"$f":"'Animal Balances'!HT126","v":2218.3333333333335},{"$f":"'Animal Balances'!HU126","v":2788.3333333333335},{"$f":"'Animal Balances'!HV126","v":2598.3333333333335},{"$f":"'Animal Balances'!HW126","v":2408.3333333333335},{"$f":"'Animal Balances'!HX126","v":2218.3333333333335},{"$f":"'Animal Balances'!HY126","v":2788.3333333333335},{"$f":"'Animal Balances'!HZ126","v":2598.3333333333335},{"$f":"'Animal Balances'!IA126","v":2408.3333333333335},{"$f":"'Animal Balances'!IB126","v":2218.3333333333335},{"$f":"'Animal Balances'!IC126","v":2788.3333333333335},{"$f":"'Animal Balances'!ID126","v":2598.3333333333335},{"$f":"'Animal Balances'!IE126","v":2408.3333333333335},{"$f":"'Animal Balances'!IF126","v":2218.3333333333335},{"$f":"'Animal Balances'!IG126","v":2788.3333333333335},{"$f":"'Animal Balances'!IH126","v":2598.3333333333335},{"$f":"'Animal Balances'!II126","v":2408.3333333333335},{"$f":"'Animal Balances'!IJ126","v":2218.3333333333335},{"$f":"'Animal Balances'!IK126","v":2788.3333333333335},{"$f":"'Animal Balances'!IL126","v":2598.3333333333335},{"$f":"'Animal Balances'!IM126","v":2408.3333333333335},{"$f":"'Animal Balances'!IN126","v":2218.3333333333335},{"$f":"'Animal Balances'!IO126","v":2788.3333333333335},{"$f":"'Animal Balances'!IP126","v":2598.3333333333335},{"$f":"'Animal Balances'!IQ126","v":2408.3333333333335},{"$f":"'Animal Balances'!IR126","v":2218.3333333333335},{"$f":"'Animal Balances'!IS126","v":2788.3333333333335},{"$f":"'Animal Balances'!IT126","v":2598.3333333333335},{"$f":"'Animal Balances'!IU126","v":2408.3333333333335},{"$f":"'Animal Balances'!IV126","v":2218.3333333333335},{"$f":"'Animal Balances'!IW126","v":2788.3333333333335},{"$f":"'Animal Balances'!IX126","v":2598.3333333333335},{"$f":"'Animal Balances'!IY126","v":2408.3333333333335},{"$f":"'Animal Balances'!IZ126","v":2218.3333333333335},{"$f":"'Animal Balances'!JA126","v":2788.3333333333335},{"$f":"'Animal Balances'!JB126","v":2598.3333333333335},{"$f":"'Animal Balances'!JC126","v":2408.3333333333335},{"$f":"'Animal Balances'!JD126","v":2218.3333333333335},{"$f":"'Animal Balances'!JE126","v":2788.3333333333335},{"$f":"'Animal Balances'!JF126","v":2598.3333333333335},{"$f":"'Animal Balances'!JG126","v":2408.3333333333335},{"$f":"'Animal Balances'!JH126","v":2218.3333333333335},{"$f":"'Animal Balances'!JI126","v":2788.3333333333335},{"$f":"'Animal Balances'!JJ126","v":2598.3333333333335},{"$f":"'Animal Balances'!JK126","v":2408.3333333333335},{"$f":"'Animal Balances'!JL126","v":2218.3333333333335},{"$f":"'Animal Balances'!JM126","v":2788.3333333333335},{"$f":"'Animal Balances'!JN126","v":2598.3333333333335},{"$f":"'Animal Balances'!JO126","v":2408.3333333333335},{"$f":"'Animal Balances'!JP126","v":2218.3333333333335},{"$f":"'Animal Balances'!JQ126","v":2788.3333333333335},{"$f":"'Animal Balances'!JR126","v":2598.3333333333335},{"$f":"'Animal Balances'!JS126","v":2408.3333333333335},{"$f":"'Animal Balances'!JT126","v":2218.3333333333335},{"$f":"'Animal Balances'!JU126","v":2788.3333333333335},{"$f":"'Animal Balances'!JV126","v":2598.3333333333335},{"$f":"'Animal Balances'!JW126","v":2408.3333333333335},{"$f":"'Animal Balances'!JX126","v":2218.3333333333335},{"$f":"'Animal Balances'!JY126","v":2788.3333333333335},{"$f":"'Animal Balances'!JZ126","v":2598.3333333333335},{"$f":"'Animal Balances'!KA126","v":2408.3333333333335},{"$f":"'Animal Balances'!KB126","v":2218.3333333333335},{"$f":"'Animal Balances'!KC126","v":2788.3333333333335},{"$f":"'Animal Balances'!KD126","v":2598.3333333333335},{"$f":"'Animal Balances'!KE126","v":2408.3333333333335},{"$f":"'Animal Balances'!KF126","v":2218.3333333333335},{"$f":"'Animal Balances'!KG126","v":2788.3333333333335},{"$f":"'Animal Balances'!KH126","v":2598.3333333333335},{"$f":"'Animal Balances'!KI126","v":2408.3333333333335},{"$f":"'Animal Balances'!KJ126","v":2218.3333333333335},{"$f":"'Animal Balances'!KK126","v":2788.3333333333335},{"$f":"'Animal Balances'!KL126","v":2598.3333333333335},{"$f":"'Animal Balances'!KM126","v":2408.3333333333335},{"$f":"'Animal Balances'!KN126","v":2218.3333333333335},{"$f":"'Animal Balances'!KO126","v":2788.3333333333335},{"$f":"'Animal Balances'!KP126","v":2598.3333333333335},{"$f":"'Animal Balances'!KQ126","v":2408.3333333333335},{"$f":"'Animal Balances'!KR126","v":2218.3333333333335},{"$f":"'Animal Balances'!KS126","v":2788.3333333333335},{"$f":"'Animal Balances'!KT126","v":0},{"$f":"'Animal Balances'!KU126","v":0},{"$f":"'Animal Balances'!KV126","v":0},{"$f":"'Animal Balances'!KW126","v":0},{"$f":"'Animal Balances'!KX126","v":0},{"$f":"'Animal Balances'!KY126","v":0},{"$f":"'Animal Balances'!KZ126","v":0},{"$f":"'Animal Balances'!LA126","v":0},{"$f":"'Animal Balances'!LB126","v":0},{"$f":"'Animal Balances'!LC126","v":0},{"$f":"'Animal Balances'!LD126","v":0},{"$f":"'Animal Balances'!LE126","v":0},{"$f":"'Animal Balances'!LF126","v":0},{"$f":"'Animal Balances'!LG126","v":0},{"$f":"'Animal Balances'!LH126","v":0},{"$f":"'Animal Balances'!LI126","v":0},{"$f":"'Animal Balances'!LJ126","v":0},{"$f":"'Animal Balances'!LK126","v":0},{"$f":"'Animal Balances'!LL126","v":0},{"$f":"'Animal Balances'!LM126","v":0},{"$f":"'Animal Balances'!LN126","v":0},{"$f":"'Animal Balances'!LO126","v":0},{"$f":"'Animal Balances'!LP126","v":0},{"$f":"'Animal Balances'!LQ126","v":0},{"$f":"'Animal Balances'!LR126","v":0},{"$f":"'Animal Balances'!LS126","v":0},{"$f":"'Animal Balances'!LT126","v":0},{"$f":"'Animal Balances'!LU126","v":0},{"$f":"'Animal Balances'!LV126","v":0},{"$f":"'Animal Balances'!LW126","v":0},{"$f":"'Animal Balances'!LX126","v":0},{"$f":"'Animal Balances'!LY126","v":0},{"$f":"'Animal Balances'!LZ126","v":0},{"$f":"'Animal Balances'!MA126","v":0},{"$f":"'Animal Balances'!MB126","v":0},{"$f":"'Animal Balances'!MC126","v":0},{"$f":"'Animal Balances'!MD126","v":0},{"$f":"'Animal Balances'!ME126","v":0},{"$f":"'Animal Balances'!MF126","v":0},{"$f":"'Animal Balances'!MG126","v":0},{"$f":"'Animal Balances'!MH126","v":0},{"$f":"'Animal Balances'!MI126","v":0},{"$f":"'Animal Balances'!MJ126","v":0},{"$f":"'Animal Balances'!MK126","v":0},{"$f":"'Animal Balances'!ML126","v":0},{"$f":"'Animal Balances'!MM126","v":0},{"$f":"'Animal Balances'!MN126","v":0},{"$f":"'Animal Balances'!MO126","v":0},{"$f":"'Animal Balances'!MP126","v":0},{"$f":"'Animal Balances'!MQ126","v":0},{"$f":"'Animal Balances'!MR126","v":0},{"$f":"'Animal Balances'!MS126","v":0},{"$f":"'Animal Balances'!MT126","v":0},{"$f":"'Animal Balances'!MU126","v":0},{"$f":"'Animal Balances'!MV126","v":0},{"$f":"'Animal Balances'!MW126","v":0},{"$f":"'Animal Balances'!MX126","v":0},{"$f":"'Animal Balances'!MY126","v":0},{"$f":"'Animal Balances'!MZ126","v":0},{"$f":"'Animal Balances'!NA126","v":0},{"$f":"'Animal Balances'!NB126","v":0},{"$f":"'Animal Balances'!NC126","v":0},{"$f":"'Animal Balances'!ND126","v":0},{"$f":"'Animal Balances'!NE126","v":0},{"$f":"'Animal Balances'!NF126","v":0},{"$f":"'Animal Balances'!NG126","v":0},{"$f":"'Animal Balances'!NH126","v":0},{"$f":"'Animal Balances'!NI126","v":0},{"$f":"'Animal Balances'!NJ126","v":0},{"$f":"'Animal Balances'!NK126","v":0},{"$f":"'Animal Balances'!NL126","v":0},{"$f":"'Animal Balances'!NM126","v":0},{"$f":"'Animal Balances'!NN126","v":0},{"$f":"'Animal Balances'!NO126","v":0},{"$f":"'Animal Balances'!NP126","v":0},{"$f":"'Animal Balances'!NQ126","v":0},{"$f":"'Animal Balances'!NR126","v":0},{"$f":"'Animal Balances'!NS126","v":0},{"$f":"'Animal Balances'!NT126","v":0},{"$f":"'Animal Balances'!NU126","v":0},{"$f":"'Animal Balances'!NV126","v":0},{"$f":"'Animal Balances'!NW126","v":0},{"$f":"'Animal Balances'!NX126","v":0},{"$f":"'Animal Balances'!NY126","v":0},{"$f":"'Animal Balances'!NZ126","v":0},{"$f":"'Animal Balances'!OA126","v":0},{"$f":"'Animal Balances'!OB126","v":0},{"$f":"'Animal Balances'!OC126","v":0},{"$f":"'Animal Balances'!OD126","v":0},{"$f":"'Animal Balances'!OE126","v":0},{"$f":"'Animal Balances'!OF126","v":0},{"$f":"'Animal Balances'!OG126","v":0},{"$f":"'Animal Balances'!OH126","v":0},{"$f":"'Animal Balances'!OI126","v":0},{"$f":"'Animal Balances'!OJ126","v":0},{"$f":"'Animal Balances'!OK126","v":0},{"$f":"'Animal Balances'!OL126","v":0},{"$f":"'Animal Balances'!OM126","v":0},{"$f":"'Animal Balances'!ON126","v":0},{"$f":"'Animal Balances'!OO126","v":0},{"$f":"'Animal Balances'!OP126","v":0},{"$f":"'Animal Balances'!OQ126","v":0},{"$f":"'Animal Balances'!OR126","v":0},{"$f":"'Animal Balances'!OS126","v":0},{"$f":"'Animal Balances'!OT126","v":0},{"$f":"'Animal Balances'!OU126","v":0},{"$f":"'Animal Balances'!OV126","v":0},{"$f":"'Animal Balances'!OW126","v":0},{"$f":"'Animal Balances'!OX126","v":0},{"$f":"'Animal Balances'!OY126","v":0},{"$f":"'Animal Balances'!OZ126","v":0},{"$f":"'Animal Balances'!PA126","v":0},{"$f":"'Animal Balances'!PB126","v":0},{"$f":"'Animal Balances'!PC126","v":0},{"$f":"'Animal Balances'!PD126","v":0},{"$f":"'Animal Balances'!PE126","v":0},{"$f":"'Animal Balances'!PF126","v":0},{"$f":"'Animal Balances'!PG126","v":0},{"$f":"'Animal Balances'!PH126","v":0},{"$f":"'Animal Balances'!PI126","v":0},{"$f":"'Animal Balances'!PJ126","v":0},{"$f":"'Animal Balances'!PK126","v":0},{"$f":"'Animal Balances'!PL126","v":0},{"$f":"'Animal Balances'!PM126","v":0},{"$f":"'Animal Balances'!PN126","v":0},{"$f":"'Animal Balances'!PO126","v":0},{"$f":"'Animal Balances'!PP126","v":0},{"$f":"'Animal Balances'!PQ126","v":0},{"$f":"'Animal Balances'!PR126","v":0},{"$f":"'Animal Balances'!PS126","v":0},{"$f":"'Animal Balances'!PT126","v":0},{"$f":"'Animal Balances'!PU126","v":0},{"$f":"'Animal Balances'!PV126","v":0},{"$f":"'Animal Balances'!PW126","v":0},{"$f":"'Animal Balances'!PX126","v":0},{"$f":"'Animal Balances'!PY126","v":0},{"$f":"'Animal Balances'!PZ126","v":0},{"$f":"'Animal Balances'!QA126","v":0},{"$f":"'Animal Balances'!QB126","v":0},{"$f":"'Animal Balances'!QC126","v":0},{"$f":"'Animal Balances'!QD126","v":0},{"$f":"'Animal Balances'!QE126","v":0},{"$f":"'Animal Balances'!QF126","v":0},{"$f":"'Animal Balances'!QG126","v":0},{"$f":"'Animal Balances'!QH126","v":0},{"$f":"'Animal Balances'!QI126","v":0},{"$f":"'Animal Balances'!QJ126","v":0},{"$f":"'Animal Balances'!QK126","v":0},{"$f":"'Animal Balances'!QL126","v":0},{"$f":"'Animal Balances'!QM126","v":0},{"$f":"'Animal Balances'!QN126","v":0},{"$f":"'Animal Balances'!QO126","v":0},{"$f":"'Animal Balances'!QP126","v":0},{"$f":"'Animal Balances'!QQ126","v":0},{"$f":"'Animal Balances'!QR126","v":0},{"$f":"'Animal Balances'!QS126","v":0},{"$f":"'Animal Balances'!QT126","v":0},{"$f":"'Animal Balances'!QU126","v":0},{"$f":"'Animal Balances'!QV126","v":0},{"$f":"'Animal Balances'!QW126","v":0},{"$f":"'Animal Balances'!QX126","v":0},{"$f":"'Animal Balances'!QY126","v":0},{"$f":"'Animal Balances'!QZ126","v":0},{"$f":"'Animal Balances'!RA126","v":0},{"$f":"'Animal Balances'!RB126","v":0},{"$f":"'Animal Balances'!RC126","v":0},{"$f":"'Animal Balances'!RD126","v":0},{"$f":"'Animal Balances'!RE126","v":0},{"$f":"'Animal Balances'!RF126","v":0},{"$f":"'Animal Balances'!RG126","v":0},{"$f":"'Animal Balances'!RH126","v":0},{"$f":"'Animal Balances'!RI126","v":0},{"$f":"'Animal Balances'!RJ126","v":0},{"$f":"'Animal Balances'!RK126","v":0},{"$f":"'Animal Balances'!RL126","v":0},{"$f":"'Animal Balances'!RM126","v":0},{"$f":"'Animal Balances'!RN126","v":0},{"$f":"'Animal Balances'!RO126","v":0},{"$f":"'Animal Balances'!RP126","v":0},{"$f":"'Animal Balances'!RQ126","v":0},{"$f":"'Animal Balances'!RR126","v":0},{"$f":"'Animal Balances'!RS126","v":0},{"$f":"'Animal Balances'!RT126","v":0},{"$f":"'Animal Balances'!RU126","v":0},{"$f":"'Animal Balances'!RV126","v":0},{"$f":"'Animal Balances'!RW126","v":0},{"$f":"'Animal Balances'!RX126","v":0},{"$f":"'Animal Balances'!RY126","v":0},{"$f":"'Animal Balances'!RZ126","v":0},{"$f":"'Animal Balances'!SA126","v":0},{"$f":"'Animal Balances'!SB126","v":0},{"$f":"'Animal Balances'!SC126","v":0},{"$f":"'Animal Balances'!SD126","v":0},{"$f":"'Animal Balances'!SE126","v":0},{"$f":"'Animal Balances'!SF126","v":0},{"$f":"'Animal Balances'!SG126","v":0},{"$f":"'Animal Balances'!SH126","v":0},{"$f":"'Animal Balances'!SI126","v":0},{"$f":"'Animal Balances'!SJ126","v":0},{"$f":"'Animal Balances'!SK126","v":0},{"$f":"'Animal Balances'!SL126","v":0},{"$f":"'Animal Balances'!SM126","v":0}]
[null,null,"Total Slaughtered Sheep",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I128","v":68.333333333333329},{"$f":"'Animal Balances'!J128","v":68.333333333333329},{"$f":"'Animal Balances'!K128","v":68.333333333333329},{"$f":"'Animal Balances'!L128","v":68.333333333333329},{"$f":"'Animal Balances'!M128","v":68.333333333333329},{"$f":"'Animal Balances'!N128","v":68.333333333333329},{"$f":"'Animal Balances'!O128","v":68.333333333333329},{"$f":"'Animal Balances'!P128","v":68.333333333333329},{"$f":"'Animal Balances'!Q128","v":68.333333333333329},{"$f":"'Animal Balances'!R128","v":68.333333333333329},{"$f":"'Animal Balances'!S128","v":68.333333333333329},{"$f":"'Animal Balances'!T128","v":190},{"$f":"'Animal Balances'!U128","v":190},{"$f":"'Animal Balances'!V128","v":190},{"$f":"'Animal Balances'!W128","v":190},{"$f":"'Animal Balances'!X128","v":190},{"$f":"'Animal Balances'!Y128","v":190},{"$f":"'Animal Balances'!Z128","v":190},{"$f":"'Animal Balances'!AA128","v":190},{"$f":"'Animal Balances'!AB128","v":190},{"$f":"'Animal Balances'!AC128","v":190},{"$f":"'Animal Balances'!AD128","v":190},{"$f":"'Animal Balances'!AE128","v":190},{"$f":"'Animal Balances'!AF128","v":190},{"$f":"'Animal Balances'!AG128","v":190},{"$f":"'Animal Balances'!AH128","v":190},{"$f":"'Animal Balances'!AI128","v":190},{"$f":"'Animal Balances'!AJ128","v":190},{"$f":"'Animal Balances'!AK128","v":190},{"$f":"'Animal Balances'!AL128","v":190},{"$f":"'Animal Balances'!AM128","v":190},{"$f":"'Animal Balances'!AN128","v":190},{"$f":"'Animal Balances'!AO128","v":190},{"$f":"'Animal Balances'!AP128","v":190},{"$f":"'Animal Balances'!AQ128","v":190},{"$f":"'Animal Balances'!AR128","v":190},{"$f":"'Animal Balances'!AS128","v":190},{"$f":"'Animal Balances'!AT128","v":190},{"$f":"'Animal Balances'!AU128","v":190},{"$f":"'Animal Balances'!AV128","v":190},{"$f":"'Animal Balances'!AW128","v":190},{"$f":"'Animal Balances'!AX128","v":190},{"$f":"'Animal Balances'!AY128","v":190},{"$f":"'Animal Balances'!AZ128","v":190},{"$f":"'Animal Balances'!BA128","v":190},{"$f":"'Animal Balances'!BB128","v":190},{"$f":"'Animal Balances'!BC128","v":190},{"$f":"'Animal Balances'!BD128","v":190},{"$f":"'Animal Balances'!BE128","v":190},{"$f":"'Animal Balances'!BF128","v":190},{"$f":"'Animal Balances'!BG128","v":190},{"$f":"'Animal Balances'!BH128","v":190},{"$f":"'Animal Balances'!BI128","v":190},{"$f":"'Animal Balances'!BJ128","v":190},{"$f":"'Animal Balances'!BK128","v":190},{"$f":"'Animal Balances'!BL128","v":190},{"$f":"'Animal Balances'!BM128","v":190},{"$f":"'Animal Balances'!BN128","v":190},{"$f":"'Animal Balances'!BO128","v":190},{"$f":"'Animal Balances'!BP128","v":190},{"$f":"'Animal Balances'!BQ128","v":190},{"$f":"'Animal Balances'!BR128","v":190},{"$f":"'Animal Balances'!BS128","v":190},{"$f":"'Animal Balances'!BT128","v":190},{"$f":"'Animal Balances'!BU128","v":190},{"$f":"'Animal Balances'!BV128","v":190},{"$f":"'Animal Balances'!BW128","v":190},{"$f":"'Animal Balances'!BX128","v":190},{"$f":"'Animal Balances'!BY128","v":190},{"$f":"'Animal Balances'!BZ128","v":190},{"$f":"'Animal Balances'!CA128","v":190},{"$f":"'Animal Balances'!CB128","v":190},{"$f":"'Animal Balances'!CC128","v":190},{"$f":"'Animal Balances'!CD128","v":190},{"$f":"'Animal Balances'!CE128","v":190},{"$f":"'Animal Balances'!CF128","v":190},{"$f":"'Animal Balances'!CG128","v":190},{"$f":"'Animal Balances'!CH128","v":190},{"$f":"'Animal Balances'!CI128","v":190},{"$f":"'Animal Balances'!CJ128","v":190},{"$f":"'Animal Balances'!CK128","v":190},{"$f":"'Animal Balances'!CL128","v":190},{"$f":"'Animal Balances'!CM128","v":190},{"$f":"'Animal Balances'!CN128","v":190},{"$f":"'Animal Balances'!CO128","v":190},{"$f":"'Animal Balances'!CP128","v":190},{"$f":"'Animal Balances'!CQ128","v":190},{"$f":"'Animal Balances'!CR128","v":190},{"$f":"'Animal Balances'!CS128","v":190},{"$f":"'Animal Balances'!CT128","v":190},{"$f":"'Animal Balances'!CU128","v":190},{"$f":"'Animal Balances'!CV128","v":190},{"$f":"'Animal Balances'!CW128","v":190},{"$f":"'Animal Balances'!CX128","v":190},{"$f":"'Animal Balances'!CY128","v":190},{"$f":"'Animal Balances'!CZ128","v":190},{"$f":"'Animal Balances'!DA128","v":190},{"$f":"'Animal Balances'!DB128","v":190},{"$f":"'Animal Balances'!DC128","v":190},{"$f":"'Animal Balances'!DD128","v":190},{"$f":"'Animal Balances'!DE128","v":190},{"$f":"'Animal Balances'!DF128","v":190},{"$f":"'Animal Balances'!DG128","v":190},{"$f":"'Animal Balances'!DH128","v":190},{"$f":"'Animal Balances'!DI128","v":190},{"$f":"'Animal Balances'!DJ128","v":190},{"$f":"'Animal Balances'!DK128","v":190},{"$f":"'Animal Balances'!DL128","v":190},{"$f":"'Animal Balances'!DM128","v":190},{"$f":"'Animal Balances'!DN128","v":190},{"$f":"'Animal Balances'!DO128","v":190},{"$f":"'Animal Balances'!DP128","v":190},{"$f":"'Animal Balances'!DQ128","v":190},{"$f":"'Animal Balances'!DR128","v":190},{"$f":"'Animal Balances'!DS128","v":190},{"$f":"'Animal Balances'!DT128","v":190},{"$f":"'Animal Balances'!DU128","v":190},{"$f":"'Animal Balances'!DV128","v":190},{"$f":"'Animal Balances'!DW128","v":190},{"$f":"'Animal Balances'!DX128","v":190},{"$f":"'Animal Balances'!DY128","v":190},{"$f":"'Animal Balances'!DZ128","v":190},{"$f":"'Animal Balances'!EA128","v":190},{"$f":"'Animal Balances'!EB128","v":190},{"$f":"'Animal Balances'!EC128","v":190},{"$f":"'Animal Balances'!ED128","v":190},{"$f":"'Animal Balances'!EE128","v":190},{"$f":"'Animal Balances'!EF128","v":190},{"$f":"'Animal Balances'!EG128","v":190},{"$f":"'Animal Balances'!EH128","v":190},{"$f":"'Animal Balances'!EI128","v":190},{"$f":"'Animal Balances'!EJ128","v":190},{"$f":"'Animal Balances'!EK128","v":190},{"$f":"'Animal Balances'!EL128","v":190},{"$f":"'Animal Balances'!EM128","v":190},{"$f":"'Animal Balances'!EN128","v":190},{"$f":"'Animal Balances'!EO128","v":190},{"$f":"'Animal Balances'!EP128","v":190},{"$f":"'Animal Balances'!EQ128","v":190},{"$f":"'Animal Balances'!ER128","v":190},{"$f":"'Animal Balances'!ES128","v":190},{"$f":"'Animal Balances'!ET128","v":190},{"$f":"'Animal Balances'!EU128","v":190},{"$f":"'Animal Balances'!EV128","v":190},{"$f":"'Animal Balances'!EW128","v":190},{"$f":"'Animal Balances'!EX128","v":190},{"$f":"'Animal Balances'!EY128","v":190},{"$f":"'Animal Balances'!EZ128","v":190},{"$f":"'Animal Balances'!FA128","v":190},{"$f":"'Animal Balances'!FB128","v":190},{"$f":"'Animal Balances'!FC128","v":190},{"$f":"'Animal Balances'!FD128","v":190},{"$f":"'Animal Balances'!FE128","v":190},{"$f":"'Animal Balances'!FF128","v":190},{"$f":"'Animal Balances'!FG128","v":190},{"$f":"'Animal Balances'!FH128","v":190},{"$f":"'Animal Balances'!FI128","v":190},{"$f":"'Animal Balances'!FJ128","v":190},{"$f":"'Animal Balances'!FK128","v":190},{"$f":"'Animal Balances'!FL128","v":190},{"$f":"'Animal Balances'!FM128","v":190},{"$f":"'Animal Balances'!FN128","v":190},{"$f":"'Animal Balances'!FO128","v":190},{"$f":"'Animal Balances'!FP128","v":190},{"$f":"'Animal Balances'!FQ128","v":190},{"$f":"'Animal Balances'!FR128","v":190},{"$f":"'Animal Balances'!FS128","v":190},{"$f":"'Animal Balances'!FT128","v":190},{"$f":"'Animal Balances'!FU128","v":190},{"$f":"'Animal Balances'!FV128","v":190},{"$f":"'Animal Balances'!FW128","v":190},{"$f":"'Animal Balances'!FX128","v":190},{"$f":"'Animal Balances'!FY128","v":190},{"$f":"'Animal Balances'!FZ128","v":190},{"$f":"'Animal Balances'!GA128","v":190},{"$f":"'Animal Balances'!GB128","v":190},{"$f":"'Animal Balances'!GC128","v":190},{"$f":"'Animal Balances'!GD128","v":190},{"$f":"'Animal Balances'!GE128","v":190},{"$f":"'Animal Balances'!GF128","v":190},{"$f":"'Animal Balances'!GG128","v":190},{"$f":"'Animal Balances'!GH128","v":190},{"$f":"'Animal Balances'!GI128","v":190},{"$f":"'Animal Balances'!GJ128","v":190},{"$f":"'Animal Balances'!GK128","v":190},{"$f":"'Animal Balances'!GL128","v":190},{"$f":"'Animal Balances'!GM128","v":190},{"$f":"'Animal Balances'!GN128","v":190},{"$f":"'Animal Balances'!GO128","v":190},{"$f":"'Animal Balances'!GP128","v":190},{"$f":"'Animal Balances'!GQ128","v":190},{"$f":"'Animal Balances'!GR128","v":190},{"$f":"'Animal Balances'!GS128","v":190},{"$f":"'Animal Balances'!GT128","v":190},{"$f":"'Animal Balances'!GU128","v":190},{"$f":"'Animal Balances'!GV128","v":190},{"$f":"'Animal Balances'!GW128","v":190},{"$f":"'Animal Balances'!GX128","v":190},{"$f":"'Animal Balances'!GY128","v":190},{"$f":"'Animal Balances'!GZ128","v":190},{"$f":"'Animal Balances'!HA128","v":190},{"$f":"'Animal Balances'!HB128","v":190},{"$f":"'Animal Balances'!HC128","v":190},{"$f":"'Animal Balances'!HD128","v":190},{"$f":"'Animal Balances'!HE128","v":190},{"$f":"'Animal Balances'!HF128","v":190},{"$f":"'Animal Balances'!HG128","v":190},{"$f":"'Animal Balances'!HH128","v":190},{"$f":"'Animal Balances'!HI128","v":190},{"$f":"'Animal Balances'!HJ128","v":190},{"$f":"'Animal Balances'!HK128","v":190},{"$f":"'Animal Balances'!HL128","v":190},{"$f":"'Animal Balances'!HM128","v":190},{"$f":"'Animal Balances'!HN128","v":190},{"$f":"'Animal Balances'!HO128","v":190},{"$f":"'Animal Balances'!HP128","v":190},{"$f":"'Animal Balances'!HQ128","v":190},{"$f":"'Animal Balances'!HR128","v":190},{"$f":"'Animal Balances'!HS128","v":190},{"$f":"'Animal Balances'!HT128","v":190},{"$f":"'Animal Balances'!HU128","v":190},{"$f":"'Animal Balances'!HV128","v":190},{"$f":"'Animal Balances'!HW128","v":190},{"$f":"'Animal Balances'!HX128","v":190},{"$f":"'Animal Balances'!HY128","v":190},{"$f":"'Animal Balances'!HZ128","v":190},{"$f":"'Animal Balances'!IA128","v":190},{"$f":"'Animal Balances'!IB128","v":190},{"$f":"'Animal Balances'!IC128","v":190},{"$f":"'Animal Balances'!ID128","v":190},{"$f":"'Animal Balances'!IE128","v":190},{"$f":"'Animal Balances'!IF128","v":190},{"$f":"'Animal Balances'!IG128","v":190},{"$f":"'Animal Balances'!IH128","v":190},{"$f":"'Animal Balances'!II128","v":190},{"$f":"'Animal Balances'!IJ128","v":190},{"$f":"'Animal Balances'!IK128","v":190},{"$f":"'Animal Balances'!IL128","v":190},{"$f":"'Animal Balances'!IM128","v":190},{"$f":"'Animal Balances'!IN128","v":190},{"$f":"'Animal Balances'!IO128","v":190},{"$f":"'Animal Balances'!IP128","v":190},{"$f":"'Animal Balances'!IQ128","v":190},{"$f":"'Animal Balances'!IR128","v":190},{"$f":"'Animal Balances'!IS128","v":190},{"$f":"'Animal Balances'!IT128","v":190},{"$f":"'Animal Balances'!IU128","v":190},{"$f":"'Animal Balances'!IV128","v":190},{"$f":"'Animal Balances'!IW128","v":190},{"$f":"'Animal Balances'!IX128","v":190},{"$f":"'Animal Balances'!IY128","v":190},{"$f":"'Animal Balances'!IZ128","v":190},{"$f":"'Animal Balances'!JA128","v":190},{"$f":"'Animal Balances'!JB128","v":190},{"$f":"'Animal Balances'!JC128","v":190},{"$f":"'Animal Balances'!JD128","v":190},{"$f":"'Animal Balances'!JE128","v":190},{"$f":"'Animal Balances'!JF128","v":190},{"$f":"'Animal Balances'!JG128","v":190},{"$f":"'Animal Balances'!JH128","v":190},{"$f":"'Animal Balances'!JI128","v":190},{"$f":"'Animal Balances'!JJ128","v":190},{"$f":"'Animal Balances'!JK128","v":190},{"$f":"'Animal Balances'!JL128","v":190},{"$f":"'Animal Balances'!JM128","v":190},{"$f":"'Animal Balances'!JN128","v":190},{"$f":"'Animal Balances'!JO128","v":190},{"$f":"'Animal Balances'!JP128","v":190},{"$f":"'Animal Balances'!JQ128","v":190},{"$f":"'Animal Balances'!JR128","v":190},{"$f":"'Animal Balances'!JS128","v":190},{"$f":"'Animal Balances'!JT128","v":190},{"$f":"'Animal Balances'!JU128","v":190},{"$f":"'Animal Balances'!JV128","v":190},{"$f":"'Animal Balances'!JW128","v":190},{"$f":"'Animal Balances'!JX128","v":190},{"$f":"'Animal Balances'!JY128","v":190},{"$f":"'Animal Balances'!JZ128","v":190},{"$f":"'Animal Balances'!KA128","v":190},{"$f":"'Animal Balances'!KB128","v":190},{"$f":"'Animal Balances'!KC128","v":190},{"$f":"'Animal Balances'!KD128","v":190},{"$f":"'Animal Balances'!KE128","v":190},{"$f":"'Animal Balances'!KF128","v":190},{"$f":"'Animal Balances'!KG128","v":190},{"$f":"'Animal Balances'!KH128","v":190},{"$f":"'Animal Balances'!KI128","v":190},{"$f":"'Animal Balances'!KJ128","v":190},{"$f":"'Animal Balances'!KK128","v":190},{"$f":"'Animal Balances'!KL128","v":190},{"$f":"'Animal Balances'!KM128","v":190},{"$f":"'Animal Balances'!KN128","v":190},{"$f":"'Animal Balances'!KO128","v":190},{"$f":"'Animal Balances'!KP128","v":190},{"$f":"'Animal Balances'!KQ128","v":190},{"$f":"'Animal Balances'!KR128","v":190},{"$f":"'Animal Balances'!KS128","v":190},{"$f":"'Animal Balances'!KT128","v":0},{"$f":"'Animal Balances'!KU128","v":0},{"$f":"'Animal Balances'!KV128","v":0},{"$f":"'Animal Balances'!KW128","v":0},{"$f":"'Animal Balances'!KX128","v":0},{"$f":"'Animal Balances'!KY128","v":0},{"$f":"'Animal Balances'!KZ128","v":0},{"$f":"'Animal Balances'!LA128","v":0},{"$f":"'Animal Balances'!LB128","v":0},{"$f":"'Animal Balances'!LC128","v":0},{"$f":"'Animal Balances'!LD128","v":0},{"$f":"'Animal Balances'!LE128","v":0},{"$f":"'Animal Balances'!LF128","v":0},{"$f":"'Animal Balances'!LG128","v":0},{"$f":"'Animal Balances'!LH128","v":0},{"$f":"'Animal Balances'!LI128","v":0},{"$f":"'Animal Balances'!LJ128","v":0},{"$f":"'Animal Balances'!LK128","v":0},{"$f":"'Animal Balances'!LL128","v":0},{"$f":"'Animal Balances'!LM128","v":0},{"$f":"'Animal Balances'!LN128","v":0},{"$f":"'Animal Balances'!LO128","v":0},{"$f":"'Animal Balances'!LP128","v":0},{"$f":"'Animal Balances'!LQ128","v":0},{"$f":"'Animal Balances'!LR128","v":0},{"$f":"'Animal Balances'!LS128","v":0},{"$f":"'Animal Balances'!LT128","v":0},{"$f":"'Animal Balances'!LU128","v":0},{"$f":"'Animal Balances'!LV128","v":0},{"$f":"'Animal Balances'!LW128","v":0},{"$f":"'Animal Balances'!LX128","v":0},{"$f":"'Animal Balances'!LY128","v":0},{"$f":"'Animal Balances'!LZ128","v":0},{"$f":"'Animal Balances'!MA128","v":0},{"$f":"'Animal Balances'!MB128","v":0},{"$f":"'Animal Balances'!MC128","v":0},{"$f":"'Animal Balances'!MD128","v":0},{"$f":"'Animal Balances'!ME128","v":0},{"$f":"'Animal Balances'!MF128","v":0},{"$f":"'Animal Balances'!MG128","v":0},{"$f":"'Animal Balances'!MH128","v":0},{"$f":"'Animal Balances'!MI128","v":0},{"$f":"'Animal Balances'!MJ128","v":0},{"$f":"'Animal Balances'!MK128","v":0},{"$f":"'Animal Balances'!ML128","v":0},{"$f":"'Animal Balances'!MM128","v":0},{"$f":"'Animal Balances'!MN128","v":0},{"$f":"'Animal Balances'!MO128","v":0},{"$f":"'Animal Balances'!MP128","v":0},{"$f":"'Animal Balances'!MQ128","v":0},{"$f":"'Animal Balances'!MR128","v":0},{"$f":"'Animal Balances'!MS128","v":0},{"$f":"'Animal Balances'!MT128","v":0},{"$f":"'Animal Balances'!MU128","v":0},{"$f":"'Animal Balances'!MV128","v":0},{"$f":"'Animal Balances'!MW128","v":0},{"$f":"'Animal Balances'!MX128","v":0},{"$f":"'Animal Balances'!MY128","v":0},{"$f":"'Animal Balances'!MZ128","v":0},{"$f":"'Animal Balances'!NA128","v":0},{"$f":"'Animal Balances'!NB128","v":0},{"$f":"'Animal Balances'!NC128","v":0},{"$f":"'Animal Balances'!ND128","v":0},{"$f":"'Animal Balances'!NE128","v":0},{"$f":"'Animal Balances'!NF128","v":0},{"$f":"'Animal Balances'!NG128","v":0},{"$f":"'Animal Balances'!NH128","v":0},{"$f":"'Animal Balances'!NI128","v":0},{"$f":"'Animal Balances'!NJ128","v":0},{"$f":"'Animal Balances'!NK128","v":0},{"$f":"'Animal Balances'!NL128","v":0},{"$f":"'Animal Balances'!NM128","v":0},{"$f":"'Animal Balances'!NN128","v":0},{"$f":"'Animal Balances'!NO128","v":0},{"$f":"'Animal Balances'!NP128","v":0},{"$f":"'Animal Balances'!NQ128","v":0},{"$f":"'Animal Balances'!NR128","v":0},{"$f":"'Animal Balances'!NS128","v":0},{"$f":"'Animal Balances'!NT128","v":0},{"$f":"'Animal Balances'!NU128","v":0},{"$f":"'Animal Balances'!NV128","v":0},{"$f":"'Animal Balances'!NW128","v":0},{"$f":"'Animal Balances'!NX128","v":0},{"$f":"'Animal Balances'!NY128","v":0},{"$f":"'Animal Balances'!NZ128","v":0},{"$f":"'Animal Balances'!OA128","v":0},{"$f":"'Animal Balances'!OB128","v":0},{"$f":"'Animal Balances'!OC128","v":0},{"$f":"'Animal Balances'!OD128","v":0},{"$f":"'Animal Balances'!OE128","v":0},{"$f":"'Animal Balances'!OF128","v":0},{"$f":"'Animal Balances'!OG128","v":0},{"$f":"'Animal Balances'!OH128","v":0},{"$f":"'Animal Balances'!OI128","v":0},{"$f":"'Animal Balances'!OJ128","v":0},{"$f":"'Animal Balances'!OK128","v":0},{"$f":"'Animal Balances'!OL128","v":0},{"$f":"'Animal Balances'!OM128","v":0},{"$f":"'Animal Balances'!ON128","v":0},{"$f":"'Animal Balances'!OO128","v":0},{"$f":"'Animal Balances'!OP128","v":0},{"$f":"'Animal Balances'!OQ128","v":0},{"$f":"'Animal Balances'!OR128","v":0},{"$f":"'Animal Balances'!OS128","v":0},{"$f":"'Animal Balances'!OT128","v":0},{"$f":"'Animal Balances'!OU128","v":0},{"$f":"'Animal Balances'!OV128","v":0},{"$f":"'Animal Balances'!OW128","v":0},{"$f":"'Animal Balances'!OX128","v":0},{"$f":"'Animal Balances'!OY128","v":0},{"$f":"'Animal Balances'!OZ128","v":0},{"$f":"'Animal Balances'!PA128","v":0},{"$f":"'Animal Balances'!PB128","v":0},{"$f":"'Animal Balances'!PC128","v":0},{"$f":"'Animal Balances'!PD128","v":0},{"$f":"'Animal Balances'!PE128","v":0},{"$f":"'Animal Balances'!PF128","v":0},{"$f":"'Animal Balances'!PG128","v":0},{"$f":"'Animal Balances'!PH128","v":0},{"$f":"'Animal Balances'!PI128","v":0},{"$f":"'Animal Balances'!PJ128","v":0},{"$f":"'Animal Balances'!PK128","v":0},{"$f":"'Animal Balances'!PL128","v":0},{"$f":"'Animal Balances'!PM128","v":0},{"$f":"'Animal Balances'!PN128","v":0},{"$f":"'Animal Balances'!PO128","v":0},{"$f":"'Animal Balances'!PP128","v":0},{"$f":"'Animal Balances'!PQ128","v":0},{"$f":"'Animal Balances'!PR128","v":0},{"$f":"'Animal Balances'!PS128","v":0},{"$f":"'Animal Balances'!PT128","v":0},{"$f":"'Animal Balances'!PU128","v":0},{"$f":"'Animal Balances'!PV128","v":0},{"$f":"'Animal Balances'!PW128","v":0},{"$f":"'Animal Balances'!PX128","v":0},{"$f":"'Animal Balances'!PY128","v":0},{"$f":"'Animal Balances'!PZ128","v":0},{"$f":"'Animal Balances'!QA128","v":0},{"$f":"'Animal Balances'!QB128","v":0},{"$f":"'Animal Balances'!QC128","v":0},{"$f":"'Animal Balances'!QD128","v":0},{"$f":"'Animal Balances'!QE128","v":0},{"$f":"'Animal Balances'!QF128","v":0},{"$f":"'Animal Balances'!QG128","v":0},{"$f":"'Animal Balances'!QH128","v":0},{"$f":"'Animal Balances'!QI128","v":0},{"$f":"'Animal Balances'!QJ128","v":0},{"$f":"'Animal Balances'!QK128","v":0},{"$f":"'Animal Balances'!QL128","v":0},{"$f":"'Animal Balances'!QM128","v":0},{"$f":"'Animal Balances'!QN128","v":0},{"$f":"'Animal Balances'!QO128","v":0},{"$f":"'Animal Balances'!QP128","v":0},{"$f":"'Animal Balances'!QQ128","v":0},{"$f":"'Animal Balances'!QR128","v":0},{"$f":"'Animal Balances'!QS128","v":0},{"$f":"'Animal Balances'!QT128","v":0},{"$f":"'Animal Balances'!QU128","v":0},{"$f":"'Animal Balances'!QV128","v":0},{"$f":"'Animal Balances'!QW128","v":0},{"$f":"'Animal Balances'!QX128","v":0},{"$f":"'Animal Balances'!QY128","v":0},{"$f":"'Animal Balances'!QZ128","v":0},{"$f":"'Animal Balances'!RA128","v":0},{"$f":"'Animal Balances'!RB128","v":0},{"$f":"'Animal Balances'!RC128","v":0},{"$f":"'Animal Balances'!RD128","v":0},{"$f":"'Animal Balances'!RE128","v":0},{"$f":"'Animal Balances'!RF128","v":0},{"$f":"'Animal Balances'!RG128","v":0},{"$f":"'Animal Balances'!RH128","v":0},{"$f":"'Animal Balances'!RI128","v":0},{"$f":"'Animal Balances'!RJ128","v":0},{"$f":"'Animal Balances'!RK128","v":0},{"$f":"'Animal Balances'!RL128","v":0},{"$f":"'Animal Balances'!RM128","v":0},{"$f":"'Animal Balances'!RN128","v":0},{"$f":"'Animal Balances'!RO128","v":0},{"$f":"'Animal Balances'!RP128","v":0},{"$f":"'Animal Balances'!RQ128","v":0},{"$f":"'Animal Balances'!RR128","v":0},{"$f":"'Animal Balances'!RS128","v":0},{"$f":"'Animal Balances'!RT128","v":0},{"$f":"'Animal Balances'!RU128","v":0},{"$f":"'Animal Balances'!RV128","v":0},{"$f":"'Animal Balances'!RW128","v":0},{"$f":"'Animal Balances'!RX128","v":0},{"$f":"'Animal Balances'!RY128","v":0},{"$f":"'Animal Balances'!RZ128","v":0},{"$f":"'Animal Balances'!SA128","v":0},{"$f":"'Animal Balances'!SB128","v":0},{"$f":"'Animal Balances'!SC128","v":0},{"$f":"'Animal Balances'!SD128","v":0},{"$f":"'Animal Balances'!SE128","v":0},{"$f":"'Animal Balances'!SF128","v":0},{"$f":"'Animal Balances'!SG128","v":0},{"$f":"'Animal Balances'!SH128","v":0},{"$f":"'Animal Balances'!SI128","v":0},{"$f":"'Animal Balances'!SJ128","v":0},{"$f":"'Animal Balances'!SK128","v":0},{"$f":"'Animal Balances'!SL128","v":0},{"$f":"'Animal Balances'!SM128","v":0}]
[]
[null,null,"Weight per Animal",null,"Kg",null,{"$f":"Assumptions!F66","v":45},null,null,{"$f":"$G$40","v":45},{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$40","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,"Average Balance",null,"Number",null,null,null,null,{"$f":"J36+J37","v":760},{"$f":"K36+K37","v":760},760,760,1520,1520,1520,1520,2280,2280,2280,2158.3333333333335,2796.666666666667,2675,2553.3333333333335,2431.666666666667,3070.0000000000005,2948.3333333333339,2826.666666666667,2705.0000000000005,3343.3333333333339,3221.666666666667,3100.0000000000005,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,{"$f":"BW36+BW37","v":3358.3333333333335},3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,{"$f":"EI36+EI37","v":3358.3333333333335},3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,{"$f":"GU36+GU37","v":3358.3333333333335},3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,{"$f":"JG36+JG37","v":3358.3333333333335},3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,3358.3333333333335,3168.3333333333335,2978.3333333333335,3548.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS36+LS37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE36+OE37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ36+QQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Daily Ration",null,"kg/day/animal",null,{"$f":"Assumptions!F73","v":0.75},null,null,{"$f":"$G$42","v":0.75},{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$42","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,"Monthly Ration",null,"kg/Month",null,null,null,null,{"$f":"J42*(K3-J3)*J41","v":17100},17670,17100,17670,35340,33060,35340,34200,53010,51300,53010,50181.25,62925.000000000007,62193.75,57450,56536.250000000007,71377.500000000015,61915.000000000015,65720,60862.500000000007,77732.500000000015,72487.5,72075.000000000015,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,73043.75,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,{"$f":"BV42*(BW3-BV3)*BV41","v":82498.75},70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,73043.75,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,{"$f":"EH42*(EI3-EH3)*EH41","v":82498.75},75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,73043.75,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,{"$f":"GT42*(GU3-GT3)*GT41","v":79837.5},78081.25,71287.5,69246.25,82498.75,73043.75,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,73043.75,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,{"$f":"JF42*(JG3-JF3)*JF41","v":82498.75},70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,70525,73663.75,67012.5,82498.75,75562.5,73663.75,69246.25,79837.5,78081.25,71287.5,69246.25,82498.75,73043.75,73663.75,67012.5,82498.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR42*(LS3-LR3)*LR41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD42*(OE3-OD3)*OD41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP42*(QQ3-QP3)*QP41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corn",null,"kg",null,{"$f":"Assumptions!F80","v":0.19999999999999998},null,null,{"$f":"J$43*$G44","v":3419.9999999999995},{"$f":"K$43*$G44","v":3533.9999999999995},3419.9999999999995,3533.9999999999995,7067.9999999999991,6611.9999999999991,7067.9999999999991,6839.9999999999991,10602,10260,10602,10036.25,12585,12438.749999999998,11489.999999999998,11307.25,14275.500000000002,12383.000000000002,13143.999999999998,12172.5,15546.500000000002,14497.499999999998,14415.000000000002,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14608.749999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,{"$f":"BW$43*$G44","v":14104.999999999998},14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14608.749999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,{"$f":"EI$43*$G44","v":15112.499999999998},14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14608.749999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,{"$f":"GU$43*$G44","v":15616.249999999998},14257.499999999998,13849.249999999998,16499.75,14608.749999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14608.749999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,{"$f":"JG$43*$G44","v":14104.999999999998},14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14104.999999999998,14732.749999999998,13402.499999999998,16499.75,15112.499999999998,14732.749999999998,13849.249999999998,15967.499999999998,15616.249999999998,14257.499999999998,13849.249999999998,16499.75,14608.749999999998,14732.749999999998,13402.499999999998,16499.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS$43*$G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE$43*$G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ$43*$G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Soy",null,"kg",null,{"$f":"Assumptions!F87","v":0.13333333333333333},null,null,{"$f":"J$43*$G45","v":2280},2356,2280,2356,4712,4408,4712,4560,7068,6840,7068,6690.833333333333,8390,8292.5,7660,7538.1666666666679,9517.0000000000018,8255.3333333333358,8762.6666666666661,8115.0000000000009,10364.333333333336,9665,9610.0000000000018,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9739.1666666666661,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9739.1666666666661,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9739.1666666666661,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9739.1666666666661,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9739.1666666666661,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9403.3333333333339,9821.8333333333339,8935,10999.833333333334,10075,9821.8333333333339,9232.8333333333339,10645,10410.833333333334,9505,9232.8333333333339,10999.833333333334,9739.1666666666661,9821.8333333333339,8935,10999.833333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hay",null,"kg",null,{"$f":"Assumptions!F94","v":0.66666666666666663},null,null,11400,11780,11400,11780,23560,22040,23560,22800,35340,34200,35340,33454.166666666664,41950,41462.5,38300,37690.833333333336,47585.000000000007,41276.666666666672,43813.333333333328,40575,51821.666666666672,48325,48050.000000000007,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,48695.833333333328,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,48695.833333333328,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,48695.833333333328,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,48695.833333333328,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,48695.833333333328,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,47016.666666666664,49109.166666666664,44675,54999.166666666664,50375,49109.166666666664,46164.166666666664,53225,52054.166666666664,47525,46164.166666666664,54999.166666666664,48695.833333333328,49109.166666666664,44675,54999.166666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of Corn",null,"USD/kg",null,{"$f":"Assumptions!F100","v":0.27638624978407328},null,null,{"$f":"$G48*J44","v":945.24097426153048},{"$f":"$G48*K44","v":976.74900673691479},945.24097426153048,976.74900673691479,1953.4980134738296,1827.4658835722923,1953.4980134738296,1890.481948523061,2930.2470202107447,2835.7229227845919,2930.2470202107447,2773.8814993954056,3478.3209535325623,3437.899464501641,3175.6780100190012,3125.1684228709628,3945.5519087925386,3422.49093107618,3632.8208671618586,3364.3116254966321,4296.8388322680958,4006.909656244602,3984.1077906374167,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,4037.65762653308,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,{"$f":"$G48*BW44","v":3898.4280532043531},4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,4037.65762653308,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,{"$f":"$G48*EI44","v":4176.8871998618069},4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,4037.65762653308,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,{"$f":"$G48*GU44","v":4316.1167731905334},3940.5769562964242,3827.7422698220762,4560.3040248747629,4037.65762653308,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,4037.65762653308,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,{"$f":"$G48*JG44","v":3898.4280532043531},4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,3898.4280532043531,4071.9295215063053,3704.2667127310415,4560.3040248747629,4176.8871998618069,4071.9295215063053,3827.7422698220762,4413.1974434271897,4316.1167731905334,3940.5769562964242,3827.7422698220762,4560.3040248747629,4037.65762653308,4071.9295215063053,3704.2667127310415,4560.3040248747629,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G48*LS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G48*OE44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G48*QQ44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Soy",null,"USD/kg",null,{"$f":"Assumptions!F101","v":0.47447874468823892},null,null,{"$f":"$G49*J45","v":1081.8115378891848},1117.8719224854908,1081.8115378891848,1117.8719224854908,2235.7438449709816,2091.5023065857572,2235.7438449709816,2163.6230757783696,3353.6157674564729,3245.434613667554,3353.6157674564729,3174.6582009182252,3980.8766679343244,3934.6149903272212,3634.5071843119099,3576.6998572507268,4515.6142131979705,3916.9801969829759,4157.6990801214743,3850.3950131450592,4917.655869530472,4585.8370674118296,4559.7407364539768,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4621.0275743095399,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4621.0275743095399,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4621.0275743095399,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4621.0275743095399,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4621.0275743095399,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4461.6817958850734,4660.2511505371012,4239.4675837894147,5219.1871117798473,4780.3733527340073,4660.2511505371012,4380.7831699157286,5050.8262372063036,4939.7191311584747,4509.920468261711,4380.7831699157286,5219.1871117798473,4621.0275743095399,4660.2511505371012,4239.4675837894147,5219.1871117798473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Hay",null,"USD/kg",null,{"$f":"Assumptions!F102","v":0.1974187498457666},null,null,2250.5737482417394,2325.5928731831305,2250.5737482417394,2325.5928731831305,4651.1857463662609,4351.1092466006958,4651.1857463662609,4501.1474964834788,6976.7786195493918,6751.7212447252177,6976.7786195493918,6604.4797604652495,8281.716556029909,8185.4749154800975,7561.1381190928605,7440.8771973118155,9394.171211410805,8148.7879311337601,8649.5734932425203,8010.2657749919799,10230.568648257369,9540.2610862966703,9485.9709300890863,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9613.4705393644745,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9613.4705393644745,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9613.4705393644745,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9613.4705393644745,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9613.4705393644745,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9281.9715552484595,9695.0702893007256,8819.6826493596236,10857.866725892291,9944.9695234804931,9695.0702893007256,9113.6720710049431,10507.612960540928,10276.468507596508,9382.3260864200583,9113.6720710049431,10857.866725892291,9613.4705393644745,9695.0702893007256,8819.6826493596236,10857.866725892291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost","USD ",null,null,null,null,{"$f":"SUM(J48:J50)","v":4277.6262603924552},{"$f":"SUM(K48:K50)","v":4420.2138024055366},4277.6262603924552,4420.2138024055366,8840.4276048110733,8270.0774367587455,8840.4276048110733,8555.2525207849103,13260.64140721661,12832.878781177364,13260.64140721661,12553.01946077888,15740.914177496796,15557.98937030896,14371.323313423771,14142.745477433506,17855.337333401316,15488.259059192917,16440.093440525852,15224.972413633672,19445.063350055938,18133.007809953102,18029.819457180478,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,18272.155740207094,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,{"$f":"SUM(BW48:BW50)","v":17642.081404337885},18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,18272.155740207094,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,{"$f":"SUM(EI48:EI50)","v":18902.230076076306},18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,18272.155740207094,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,{"$f":"SUM(GU48:GU50)","v":19532.304411945515},17832.823510978196,17322.19751074275,20637.357862546902,18272.155740207094,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,18272.155740207094,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,{"$f":"SUM(JG48:JG50)","v":17642.081404337885},18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,17642.081404337885,18427.250961344133,16763.416945880079,20637.357862546902,18902.230076076306,18427.250961344133,17322.19751074275,19971.636641174424,19532.304411945515,17832.823510978196,17322.19751074275,20637.357862546902,18272.155740207094,18427.250961344133,16763.416945880079,20637.357862546902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS48:LS50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE48:OE50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ48:QQ50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Weight of Carcas Sold",null,"kg/Sheep",null,{"$f":"Assumptions!F107*Assumptions!F114","v":40.5},null,null,{"$f":"$G$53","v":40.5},{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$53","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5]
[null,null,"Total Weight Sold",null,"kg",null,null,null,null,{"$f":"J53*J38","v":2767.5},{"$f":"K53*K38","v":2767.5},2767.5,2767.5,2767.5,2767.5,2767.5,2767.5,2767.5,2767.5,2767.5,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,{"$f":"BW53*BW38","v":7695},7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,{"$f":"EI53*EI38","v":7695},7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,{"$f":"GU53*GU38","v":7695},7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,{"$f":"JG53*JG38","v":7695},7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS53*LS38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE53*OE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ53*QQ38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price per kg Realised",null,"USD/kg",null,{"$f":"Assumptions!F121","v":6.5100000000000007},null,null,{"$f":"$G$55","v":6.5100000000000007},{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,{"$f":"$G$55","v":6.5100000000000007},6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007,6.5100000000000007]
[null,null,"Price per Animal Sold",null,"USD/Animal",null,null,null,null,{"$f":"IF(J57,J57/J38)*1","v":263.65500000000009},{"$f":"IF(K57,K57/K38)*1","v":263.65500000000009},263.65500000000009,263.65500000000009,263.65500000000009,263.65500000000009,263.65500000000009,263.65500000000009,263.65500000000009,263.65500000000009,263.65500000000009,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,{"$f":"IF(BW57,BW57/BW38)*1","v":263.65500000000003},263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,{"$f":"IF(EI57,EI57/EI38)*1","v":263.65500000000003},263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,{"$f":"IF(GU57,GU57/GU38)*1","v":263.65500000000003},263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,{"$f":"IF(JG57,JG57/JG38)*1","v":263.65500000000003},263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,263.65500000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LS57,LS57/LS38)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OE57,OE57/OE38)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QQ57,QQ57/QQ38)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues from Steer","USD",null,null,null,null,{"$f":"J55*J54","v":18016.425000000003},{"$f":"K55*K54","v":18016.425000000003},18016.425000000003,18016.425000000003,18016.425000000003,18016.425000000003,18016.425000000003,18016.425000000003,18016.425000000003,18016.425000000003,18016.425000000003,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,{"$f":"BW55*BW54","v":50094.450000000004},50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,{"$f":"EI55*EI54","v":50094.450000000004},50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,{"$f":"GU55*GU54","v":50094.450000000004},50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,{"$f":"JG55*JG54","v":50094.450000000004},50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,50094.450000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS55*LS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE55*OE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ55*QQ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"  "]
[null,null,null,"Margin from Sheep",null,null,null,null,null,{"$f":"J57-J51","v":13738.798739607548},{"$f":"K57-K51","v":13596.211197594466},13738.798739607548,13596.211197594466,9175.9973951889297,9746.3475632412574,9175.9973951889297,9461.1724792150926,4755.783592783393,5183.5462188226393,4755.783592783393,37541.430539221124,34353.535822503211,34536.460629691042,35723.12668657623,35951.704522566499,32239.112666598689,34606.190940807086,33654.356559474152,34869.477586366331,30649.386649944066,31961.442190046902,32064.630542819526,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,{"$f":"BW57-BW51","v":32452.368595662119},31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,{"$f":"EI57-EI51","v":31192.219923923698},31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,{"$f":"GU57-GU51","v":30562.145588054489},32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,{"$f":"JG57-JG51","v":32452.368595662119},31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS57-LS51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE57-OE51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ57-QQ51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Section 3: Goats"]
[null,null,"Maternal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I162","v":1520},{"$f":"'Animal Balances'!J162","v":1520},{"$f":"'Animal Balances'!K162","v":1520},{"$f":"'Animal Balances'!L162","v":1520},{"$f":"'Animal Balances'!M162","v":1520},{"$f":"'Animal Balances'!N162","v":1520},{"$f":"'Animal Balances'!O162","v":1520},{"$f":"'Animal Balances'!P162","v":1520},{"$f":"'Animal Balances'!Q162","v":1520},{"$f":"'Animal Balances'!R162","v":1520},{"$f":"'Animal Balances'!S162","v":1520},{"$f":"'Animal Balances'!T162","v":1520},{"$f":"'Animal Balances'!U162","v":1520},{"$f":"'Animal Balances'!V162","v":1520},{"$f":"'Animal Balances'!W162","v":1520},{"$f":"'Animal Balances'!X162","v":1520},{"$f":"'Animal Balances'!Y162","v":1520},{"$f":"'Animal Balances'!Z162","v":1520},{"$f":"'Animal Balances'!AA162","v":1520},{"$f":"'Animal Balances'!AB162","v":1520},{"$f":"'Animal Balances'!AC162","v":1520},{"$f":"'Animal Balances'!AD162","v":1520},{"$f":"'Animal Balances'!AE162","v":1520},{"$f":"'Animal Balances'!AF162","v":1520},{"$f":"'Animal Balances'!AG162","v":1520},{"$f":"'Animal Balances'!AH162","v":1520},{"$f":"'Animal Balances'!AI162","v":1520},{"$f":"'Animal Balances'!AJ162","v":1520},{"$f":"'Animal Balances'!AK162","v":1520},{"$f":"'Animal Balances'!AL162","v":1520},{"$f":"'Animal Balances'!AM162","v":1520},{"$f":"'Animal Balances'!AN162","v":1520},{"$f":"'Animal Balances'!AO162","v":1520},{"$f":"'Animal Balances'!AP162","v":1520},{"$f":"'Animal Balances'!AQ162","v":1520},{"$f":"'Animal Balances'!AR162","v":1520},{"$f":"'Animal Balances'!AS162","v":1520},{"$f":"'Animal Balances'!AT162","v":1520},{"$f":"'Animal Balances'!AU162","v":1520},{"$f":"'Animal Balances'!AV162","v":1520},{"$f":"'Animal Balances'!AW162","v":1520},{"$f":"'Animal Balances'!AX162","v":1520},{"$f":"'Animal Balances'!AY162","v":1520},{"$f":"'Animal Balances'!AZ162","v":1520},{"$f":"'Animal Balances'!BA162","v":1520},{"$f":"'Animal Balances'!BB162","v":1520},{"$f":"'Animal Balances'!BC162","v":1520},{"$f":"'Animal Balances'!BD162","v":1520},{"$f":"'Animal Balances'!BE162","v":1520},{"$f":"'Animal Balances'!BF162","v":1520},{"$f":"'Animal Balances'!BG162","v":1520},{"$f":"'Animal Balances'!BH162","v":1520},{"$f":"'Animal Balances'!BI162","v":1520},{"$f":"'Animal Balances'!BJ162","v":1520},{"$f":"'Animal Balances'!BK162","v":1520},{"$f":"'Animal Balances'!BL162","v":1520},{"$f":"'Animal Balances'!BM162","v":1520},{"$f":"'Animal Balances'!BN162","v":1520},{"$f":"'Animal Balances'!BO162","v":1520},{"$f":"'Animal Balances'!BP162","v":1520},{"$f":"'Animal Balances'!BQ162","v":1520},{"$f":"'Animal Balances'!BR162","v":1520},{"$f":"'Animal Balances'!BS162","v":1520},{"$f":"'Animal Balances'!BT162","v":1520},{"$f":"'Animal Balances'!BU162","v":1520},{"$f":"'Animal Balances'!BV162","v":1520},{"$f":"'Animal Balances'!BW162","v":1520},{"$f":"'Animal Balances'!BX162","v":1520},{"$f":"'Animal Balances'!BY162","v":1520},{"$f":"'Animal Balances'!BZ162","v":1520},{"$f":"'Animal Balances'!CA162","v":1520},{"$f":"'Animal Balances'!CB162","v":1520},{"$f":"'Animal Balances'!CC162","v":1520},{"$f":"'Animal Balances'!CD162","v":1520},{"$f":"'Animal Balances'!CE162","v":1520},{"$f":"'Animal Balances'!CF162","v":1520},{"$f":"'Animal Balances'!CG162","v":1520},{"$f":"'Animal Balances'!CH162","v":1520},{"$f":"'Animal Balances'!CI162","v":1520},{"$f":"'Animal Balances'!CJ162","v":1520},{"$f":"'Animal Balances'!CK162","v":1520},{"$f":"'Animal Balances'!CL162","v":1520},{"$f":"'Animal Balances'!CM162","v":1520},{"$f":"'Animal Balances'!CN162","v":1520},{"$f":"'Animal Balances'!CO162","v":1520},{"$f":"'Animal Balances'!CP162","v":1520},{"$f":"'Animal Balances'!CQ162","v":1520},{"$f":"'Animal Balances'!CR162","v":1520},{"$f":"'Animal Balances'!CS162","v":1520},{"$f":"'Animal Balances'!CT162","v":1520},{"$f":"'Animal Balances'!CU162","v":1520},{"$f":"'Animal Balances'!CV162","v":1520},{"$f":"'Animal Balances'!CW162","v":1520},{"$f":"'Animal Balances'!CX162","v":1520},{"$f":"'Animal Balances'!CY162","v":1520},{"$f":"'Animal Balances'!CZ162","v":1520},{"$f":"'Animal Balances'!DA162","v":1520},{"$f":"'Animal Balances'!DB162","v":1520},{"$f":"'Animal Balances'!DC162","v":1520},{"$f":"'Animal Balances'!DD162","v":1520},{"$f":"'Animal Balances'!DE162","v":1520},{"$f":"'Animal Balances'!DF162","v":1520},{"$f":"'Animal Balances'!DG162","v":1520},{"$f":"'Animal Balances'!DH162","v":1520},{"$f":"'Animal Balances'!DI162","v":1520},{"$f":"'Animal Balances'!DJ162","v":1520},{"$f":"'Animal Balances'!DK162","v":1520},{"$f":"'Animal Balances'!DL162","v":1520},{"$f":"'Animal Balances'!DM162","v":1520},{"$f":"'Animal Balances'!DN162","v":1520},{"$f":"'Animal Balances'!DO162","v":1520},{"$f":"'Animal Balances'!DP162","v":1520},{"$f":"'Animal Balances'!DQ162","v":1520},{"$f":"'Animal Balances'!DR162","v":1520},{"$f":"'Animal Balances'!DS162","v":1520},{"$f":"'Animal Balances'!DT162","v":1520},{"$f":"'Animal Balances'!DU162","v":1520},{"$f":"'Animal Balances'!DV162","v":1520},{"$f":"'Animal Balances'!DW162","v":1520},{"$f":"'Animal Balances'!DX162","v":1520},{"$f":"'Animal Balances'!DY162","v":1520},{"$f":"'Animal Balances'!DZ162","v":1520},{"$f":"'Animal Balances'!EA162","v":1520},{"$f":"'Animal Balances'!EB162","v":1520},{"$f":"'Animal Balances'!EC162","v":1520},{"$f":"'Animal Balances'!ED162","v":1520},{"$f":"'Animal Balances'!EE162","v":1520},{"$f":"'Animal Balances'!EF162","v":1520},{"$f":"'Animal Balances'!EG162","v":1520},{"$f":"'Animal Balances'!EH162","v":1520},{"$f":"'Animal Balances'!EI162","v":1520},{"$f":"'Animal Balances'!EJ162","v":1520},{"$f":"'Animal Balances'!EK162","v":1520},{"$f":"'Animal Balances'!EL162","v":1520},{"$f":"'Animal Balances'!EM162","v":1520},{"$f":"'Animal Balances'!EN162","v":1520},{"$f":"'Animal Balances'!EO162","v":1520},{"$f":"'Animal Balances'!EP162","v":1520},{"$f":"'Animal Balances'!EQ162","v":1520},{"$f":"'Animal Balances'!ER162","v":1520},{"$f":"'Animal Balances'!ES162","v":1520},{"$f":"'Animal Balances'!ET162","v":1520},{"$f":"'Animal Balances'!EU162","v":1520},{"$f":"'Animal Balances'!EV162","v":1520},{"$f":"'Animal Balances'!EW162","v":1520},{"$f":"'Animal Balances'!EX162","v":1520},{"$f":"'Animal Balances'!EY162","v":1520},{"$f":"'Animal Balances'!EZ162","v":1520},{"$f":"'Animal Balances'!FA162","v":1520},{"$f":"'Animal Balances'!FB162","v":1520},{"$f":"'Animal Balances'!FC162","v":1520},{"$f":"'Animal Balances'!FD162","v":1520},{"$f":"'Animal Balances'!FE162","v":1520},{"$f":"'Animal Balances'!FF162","v":1520},{"$f":"'Animal Balances'!FG162","v":1520},{"$f":"'Animal Balances'!FH162","v":1520},{"$f":"'Animal Balances'!FI162","v":1520},{"$f":"'Animal Balances'!FJ162","v":1520},{"$f":"'Animal Balances'!FK162","v":1520},{"$f":"'Animal Balances'!FL162","v":1520},{"$f":"'Animal Balances'!FM162","v":1520},{"$f":"'Animal Balances'!FN162","v":1520},{"$f":"'Animal Balances'!FO162","v":1520},{"$f":"'Animal Balances'!FP162","v":1520},{"$f":"'Animal Balances'!FQ162","v":1520},{"$f":"'Animal Balances'!FR162","v":1520},{"$f":"'Animal Balances'!FS162","v":1520},{"$f":"'Animal Balances'!FT162","v":1520},{"$f":"'Animal Balances'!FU162","v":1520},{"$f":"'Animal Balances'!FV162","v":1520},{"$f":"'Animal Balances'!FW162","v":1520},{"$f":"'Animal Balances'!FX162","v":1520},{"$f":"'Animal Balances'!FY162","v":1520},{"$f":"'Animal Balances'!FZ162","v":1520},{"$f":"'Animal Balances'!GA162","v":1520},{"$f":"'Animal Balances'!GB162","v":1520},{"$f":"'Animal Balances'!GC162","v":1520},{"$f":"'Animal Balances'!GD162","v":1520},{"$f":"'Animal Balances'!GE162","v":1520},{"$f":"'Animal Balances'!GF162","v":1520},{"$f":"'Animal Balances'!GG162","v":1520},{"$f":"'Animal Balances'!GH162","v":1520},{"$f":"'Animal Balances'!GI162","v":1520},{"$f":"'Animal Balances'!GJ162","v":1520},{"$f":"'Animal Balances'!GK162","v":1520},{"$f":"'Animal Balances'!GL162","v":1520},{"$f":"'Animal Balances'!GM162","v":1520},{"$f":"'Animal Balances'!GN162","v":1520},{"$f":"'Animal Balances'!GO162","v":1520},{"$f":"'Animal Balances'!GP162","v":1520},{"$f":"'Animal Balances'!GQ162","v":1520},{"$f":"'Animal Balances'!GR162","v":1520},{"$f":"'Animal Balances'!GS162","v":1520},{"$f":"'Animal Balances'!GT162","v":1520},{"$f":"'Animal Balances'!GU162","v":1520},{"$f":"'Animal Balances'!GV162","v":1520},{"$f":"'Animal Balances'!GW162","v":1520},{"$f":"'Animal Balances'!GX162","v":1520},{"$f":"'Animal Balances'!GY162","v":1520},{"$f":"'Animal Balances'!GZ162","v":1520},{"$f":"'Animal Balances'!HA162","v":1520},{"$f":"'Animal Balances'!HB162","v":1520},{"$f":"'Animal Balances'!HC162","v":1520},{"$f":"'Animal Balances'!HD162","v":1520},{"$f":"'Animal Balances'!HE162","v":1520},{"$f":"'Animal Balances'!HF162","v":1520},{"$f":"'Animal Balances'!HG162","v":1520},{"$f":"'Animal Balances'!HH162","v":1520},{"$f":"'Animal Balances'!HI162","v":1520},{"$f":"'Animal Balances'!HJ162","v":1520},{"$f":"'Animal Balances'!HK162","v":1520},{"$f":"'Animal Balances'!HL162","v":1520},{"$f":"'Animal Balances'!HM162","v":1520},{"$f":"'Animal Balances'!HN162","v":1520},{"$f":"'Animal Balances'!HO162","v":1520},{"$f":"'Animal Balances'!HP162","v":1520},{"$f":"'Animal Balances'!HQ162","v":1520},{"$f":"'Animal Balances'!HR162","v":1520},{"$f":"'Animal Balances'!HS162","v":1520},{"$f":"'Animal Balances'!HT162","v":1520},{"$f":"'Animal Balances'!HU162","v":1520},{"$f":"'Animal Balances'!HV162","v":1520},{"$f":"'Animal Balances'!HW162","v":1520},{"$f":"'Animal Balances'!HX162","v":1520},{"$f":"'Animal Balances'!HY162","v":1520},{"$f":"'Animal Balances'!HZ162","v":1520},{"$f":"'Animal Balances'!IA162","v":1520},{"$f":"'Animal Balances'!IB162","v":1520},{"$f":"'Animal Balances'!IC162","v":1520},{"$f":"'Animal Balances'!ID162","v":1520},{"$f":"'Animal Balances'!IE162","v":1520},{"$f":"'Animal Balances'!IF162","v":1520},{"$f":"'Animal Balances'!IG162","v":1520},{"$f":"'Animal Balances'!IH162","v":1520},{"$f":"'Animal Balances'!II162","v":1520},{"$f":"'Animal Balances'!IJ162","v":1520},{"$f":"'Animal Balances'!IK162","v":1520},{"$f":"'Animal Balances'!IL162","v":1520},{"$f":"'Animal Balances'!IM162","v":1520},{"$f":"'Animal Balances'!IN162","v":1520},{"$f":"'Animal Balances'!IO162","v":1520},{"$f":"'Animal Balances'!IP162","v":1520},{"$f":"'Animal Balances'!IQ162","v":1520},{"$f":"'Animal Balances'!IR162","v":1520},{"$f":"'Animal Balances'!IS162","v":1520},{"$f":"'Animal Balances'!IT162","v":1520},{"$f":"'Animal Balances'!IU162","v":1520},{"$f":"'Animal Balances'!IV162","v":1520},{"$f":"'Animal Balances'!IW162","v":1520},{"$f":"'Animal Balances'!IX162","v":1520},{"$f":"'Animal Balances'!IY162","v":1520},{"$f":"'Animal Balances'!IZ162","v":1520},{"$f":"'Animal Balances'!JA162","v":1520},{"$f":"'Animal Balances'!JB162","v":1520},{"$f":"'Animal Balances'!JC162","v":1520},{"$f":"'Animal Balances'!JD162","v":1520},{"$f":"'Animal Balances'!JE162","v":1520},{"$f":"'Animal Balances'!JF162","v":1520},{"$f":"'Animal Balances'!JG162","v":1520},{"$f":"'Animal Balances'!JH162","v":1520},{"$f":"'Animal Balances'!JI162","v":1520},{"$f":"'Animal Balances'!JJ162","v":1520},{"$f":"'Animal Balances'!JK162","v":1520},{"$f":"'Animal Balances'!JL162","v":1520},{"$f":"'Animal Balances'!JM162","v":1520},{"$f":"'Animal Balances'!JN162","v":1520},{"$f":"'Animal Balances'!JO162","v":1520},{"$f":"'Animal Balances'!JP162","v":1520},{"$f":"'Animal Balances'!JQ162","v":1520},{"$f":"'Animal Balances'!JR162","v":1520},{"$f":"'Animal Balances'!JS162","v":1520},{"$f":"'Animal Balances'!JT162","v":1520},{"$f":"'Animal Balances'!JU162","v":1520},{"$f":"'Animal Balances'!JV162","v":1520},{"$f":"'Animal Balances'!JW162","v":1520},{"$f":"'Animal Balances'!JX162","v":1520},{"$f":"'Animal Balances'!JY162","v":1520},{"$f":"'Animal Balances'!JZ162","v":1520},{"$f":"'Animal Balances'!KA162","v":1520},{"$f":"'Animal Balances'!KB162","v":1520},{"$f":"'Animal Balances'!KC162","v":1520},{"$f":"'Animal Balances'!KD162","v":1520},{"$f":"'Animal Balances'!KE162","v":1520},{"$f":"'Animal Balances'!KF162","v":1520},{"$f":"'Animal Balances'!KG162","v":1520},{"$f":"'Animal Balances'!KH162","v":1520},{"$f":"'Animal Balances'!KI162","v":1520},{"$f":"'Animal Balances'!KJ162","v":1520},{"$f":"'Animal Balances'!KK162","v":1520},{"$f":"'Animal Balances'!KL162","v":1520},{"$f":"'Animal Balances'!KM162","v":1520},{"$f":"'Animal Balances'!KN162","v":1520},{"$f":"'Animal Balances'!KO162","v":1520},{"$f":"'Animal Balances'!KP162","v":1520},{"$f":"'Animal Balances'!KQ162","v":1520},{"$f":"'Animal Balances'!KR162","v":1520},{"$f":"'Animal Balances'!KS162","v":1520},{"$f":"'Animal Balances'!KT162","v":0},{"$f":"'Animal Balances'!KU162","v":0},{"$f":"'Animal Balances'!KV162","v":0},{"$f":"'Animal Balances'!KW162","v":0},{"$f":"'Animal Balances'!KX162","v":0},{"$f":"'Animal Balances'!KY162","v":0},{"$f":"'Animal Balances'!KZ162","v":0},{"$f":"'Animal Balances'!LA162","v":0},{"$f":"'Animal Balances'!LB162","v":0},{"$f":"'Animal Balances'!LC162","v":0},{"$f":"'Animal Balances'!LD162","v":0},{"$f":"'Animal Balances'!LE162","v":0},{"$f":"'Animal Balances'!LF162","v":0},{"$f":"'Animal Balances'!LG162","v":0},{"$f":"'Animal Balances'!LH162","v":0},{"$f":"'Animal Balances'!LI162","v":0},{"$f":"'Animal Balances'!LJ162","v":0},{"$f":"'Animal Balances'!LK162","v":0},{"$f":"'Animal Balances'!LL162","v":0},{"$f":"'Animal Balances'!LM162","v":0},{"$f":"'Animal Balances'!LN162","v":0},{"$f":"'Animal Balances'!LO162","v":0},{"$f":"'Animal Balances'!LP162","v":0},{"$f":"'Animal Balances'!LQ162","v":0},{"$f":"'Animal Balances'!LR162","v":0},{"$f":"'Animal Balances'!LS162","v":0},{"$f":"'Animal Balances'!LT162","v":0},{"$f":"'Animal Balances'!LU162","v":0},{"$f":"'Animal Balances'!LV162","v":0},{"$f":"'Animal Balances'!LW162","v":0},{"$f":"'Animal Balances'!LX162","v":0},{"$f":"'Animal Balances'!LY162","v":0},{"$f":"'Animal Balances'!LZ162","v":0},{"$f":"'Animal Balances'!MA162","v":0},{"$f":"'Animal Balances'!MB162","v":0},{"$f":"'Animal Balances'!MC162","v":0},{"$f":"'Animal Balances'!MD162","v":0},{"$f":"'Animal Balances'!ME162","v":0},{"$f":"'Animal Balances'!MF162","v":0},{"$f":"'Animal Balances'!MG162","v":0},{"$f":"'Animal Balances'!MH162","v":0},{"$f":"'Animal Balances'!MI162","v":0},{"$f":"'Animal Balances'!MJ162","v":0},{"$f":"'Animal Balances'!MK162","v":0},{"$f":"'Animal Balances'!ML162","v":0},{"$f":"'Animal Balances'!MM162","v":0},{"$f":"'Animal Balances'!MN162","v":0},{"$f":"'Animal Balances'!MO162","v":0},{"$f":"'Animal Balances'!MP162","v":0},{"$f":"'Animal Balances'!MQ162","v":0},{"$f":"'Animal Balances'!MR162","v":0},{"$f":"'Animal Balances'!MS162","v":0},{"$f":"'Animal Balances'!MT162","v":0},{"$f":"'Animal Balances'!MU162","v":0},{"$f":"'Animal Balances'!MV162","v":0},{"$f":"'Animal Balances'!MW162","v":0},{"$f":"'Animal Balances'!MX162","v":0},{"$f":"'Animal Balances'!MY162","v":0},{"$f":"'Animal Balances'!MZ162","v":0},{"$f":"'Animal Balances'!NA162","v":0},{"$f":"'Animal Balances'!NB162","v":0},{"$f":"'Animal Balances'!NC162","v":0},{"$f":"'Animal Balances'!ND162","v":0},{"$f":"'Animal Balances'!NE162","v":0},{"$f":"'Animal Balances'!NF162","v":0},{"$f":"'Animal Balances'!NG162","v":0},{"$f":"'Animal Balances'!NH162","v":0},{"$f":"'Animal Balances'!NI162","v":0},{"$f":"'Animal Balances'!NJ162","v":0},{"$f":"'Animal Balances'!NK162","v":0},{"$f":"'Animal Balances'!NL162","v":0},{"$f":"'Animal Balances'!NM162","v":0},{"$f":"'Animal Balances'!NN162","v":0},{"$f":"'Animal Balances'!NO162","v":0},{"$f":"'Animal Balances'!NP162","v":0},{"$f":"'Animal Balances'!NQ162","v":0},{"$f":"'Animal Balances'!NR162","v":0},{"$f":"'Animal Balances'!NS162","v":0},{"$f":"'Animal Balances'!NT162","v":0},{"$f":"'Animal Balances'!NU162","v":0},{"$f":"'Animal Balances'!NV162","v":0},{"$f":"'Animal Balances'!NW162","v":0},{"$f":"'Animal Balances'!NX162","v":0},{"$f":"'Animal Balances'!NY162","v":0},{"$f":"'Animal Balances'!NZ162","v":0},{"$f":"'Animal Balances'!OA162","v":0},{"$f":"'Animal Balances'!OB162","v":0},{"$f":"'Animal Balances'!OC162","v":0},{"$f":"'Animal Balances'!OD162","v":0},{"$f":"'Animal Balances'!OE162","v":0},{"$f":"'Animal Balances'!OF162","v":0},{"$f":"'Animal Balances'!OG162","v":0},{"$f":"'Animal Balances'!OH162","v":0},{"$f":"'Animal Balances'!OI162","v":0},{"$f":"'Animal Balances'!OJ162","v":0},{"$f":"'Animal Balances'!OK162","v":0},{"$f":"'Animal Balances'!OL162","v":0},{"$f":"'Animal Balances'!OM162","v":0},{"$f":"'Animal Balances'!ON162","v":0},{"$f":"'Animal Balances'!OO162","v":0},{"$f":"'Animal Balances'!OP162","v":0},{"$f":"'Animal Balances'!OQ162","v":0},{"$f":"'Animal Balances'!OR162","v":0},{"$f":"'Animal Balances'!OS162","v":0},{"$f":"'Animal Balances'!OT162","v":0},{"$f":"'Animal Balances'!OU162","v":0},{"$f":"'Animal Balances'!OV162","v":0},{"$f":"'Animal Balances'!OW162","v":0},{"$f":"'Animal Balances'!OX162","v":0},{"$f":"'Animal Balances'!OY162","v":0},{"$f":"'Animal Balances'!OZ162","v":0},{"$f":"'Animal Balances'!PA162","v":0},{"$f":"'Animal Balances'!PB162","v":0},{"$f":"'Animal Balances'!PC162","v":0},{"$f":"'Animal Balances'!PD162","v":0},{"$f":"'Animal Balances'!PE162","v":0},{"$f":"'Animal Balances'!PF162","v":0},{"$f":"'Animal Balances'!PG162","v":0},{"$f":"'Animal Balances'!PH162","v":0},{"$f":"'Animal Balances'!PI162","v":0},{"$f":"'Animal Balances'!PJ162","v":0},{"$f":"'Animal Balances'!PK162","v":0},{"$f":"'Animal Balances'!PL162","v":0},{"$f":"'Animal Balances'!PM162","v":0},{"$f":"'Animal Balances'!PN162","v":0},{"$f":"'Animal Balances'!PO162","v":0},{"$f":"'Animal Balances'!PP162","v":0},{"$f":"'Animal Balances'!PQ162","v":0},{"$f":"'Animal Balances'!PR162","v":0},{"$f":"'Animal Balances'!PS162","v":0},{"$f":"'Animal Balances'!PT162","v":0},{"$f":"'Animal Balances'!PU162","v":0},{"$f":"'Animal Balances'!PV162","v":0},{"$f":"'Animal Balances'!PW162","v":0},{"$f":"'Animal Balances'!PX162","v":0},{"$f":"'Animal Balances'!PY162","v":0},{"$f":"'Animal Balances'!PZ162","v":0},{"$f":"'Animal Balances'!QA162","v":0},{"$f":"'Animal Balances'!QB162","v":0},{"$f":"'Animal Balances'!QC162","v":0},{"$f":"'Animal Balances'!QD162","v":0},{"$f":"'Animal Balances'!QE162","v":0},{"$f":"'Animal Balances'!QF162","v":0},{"$f":"'Animal Balances'!QG162","v":0},{"$f":"'Animal Balances'!QH162","v":0},{"$f":"'Animal Balances'!QI162","v":0},{"$f":"'Animal Balances'!QJ162","v":0},{"$f":"'Animal Balances'!QK162","v":0},{"$f":"'Animal Balances'!QL162","v":0},{"$f":"'Animal Balances'!QM162","v":0},{"$f":"'Animal Balances'!QN162","v":0},{"$f":"'Animal Balances'!QO162","v":0},{"$f":"'Animal Balances'!QP162","v":0},{"$f":"'Animal Balances'!QQ162","v":0},{"$f":"'Animal Balances'!QR162","v":0},{"$f":"'Animal Balances'!QS162","v":0},{"$f":"'Animal Balances'!QT162","v":0},{"$f":"'Animal Balances'!QU162","v":0},{"$f":"'Animal Balances'!QV162","v":0},{"$f":"'Animal Balances'!QW162","v":0},{"$f":"'Animal Balances'!QX162","v":0},{"$f":"'Animal Balances'!QY162","v":0},{"$f":"'Animal Balances'!QZ162","v":0},{"$f":"'Animal Balances'!RA162","v":0},{"$f":"'Animal Balances'!RB162","v":0},{"$f":"'Animal Balances'!RC162","v":0},{"$f":"'Animal Balances'!RD162","v":0},{"$f":"'Animal Balances'!RE162","v":0},{"$f":"'Animal Balances'!RF162","v":0},{"$f":"'Animal Balances'!RG162","v":0},{"$f":"'Animal Balances'!RH162","v":0},{"$f":"'Animal Balances'!RI162","v":0},{"$f":"'Animal Balances'!RJ162","v":0},{"$f":"'Animal Balances'!RK162","v":0},{"$f":"'Animal Balances'!RL162","v":0},{"$f":"'Animal Balances'!RM162","v":0},{"$f":"'Animal Balances'!RN162","v":0},{"$f":"'Animal Balances'!RO162","v":0},{"$f":"'Animal Balances'!RP162","v":0},{"$f":"'Animal Balances'!RQ162","v":0},{"$f":"'Animal Balances'!RR162","v":0},{"$f":"'Animal Balances'!RS162","v":0},{"$f":"'Animal Balances'!RT162","v":0},{"$f":"'Animal Balances'!RU162","v":0},{"$f":"'Animal Balances'!RV162","v":0},{"$f":"'Animal Balances'!RW162","v":0},{"$f":"'Animal Balances'!RX162","v":0},{"$f":"'Animal Balances'!RY162","v":0},{"$f":"'Animal Balances'!RZ162","v":0},{"$f":"'Animal Balances'!SA162","v":0},{"$f":"'Animal Balances'!SB162","v":0},{"$f":"'Animal Balances'!SC162","v":0},{"$f":"'Animal Balances'!SD162","v":0},{"$f":"'Animal Balances'!SE162","v":0},{"$f":"'Animal Balances'!SF162","v":0},{"$f":"'Animal Balances'!SG162","v":0},{"$f":"'Animal Balances'!SH162","v":0},{"$f":"'Animal Balances'!SI162","v":0},{"$f":"'Animal Balances'!SJ162","v":0},{"$f":"'Animal Balances'!SK162","v":0},{"$f":"'Animal Balances'!SL162","v":0},{"$f":"'Animal Balances'!SM162","v":0}]
[null,null,"Terminal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I188","v":0},{"$f":"'Animal Balances'!J188","v":0},{"$f":"'Animal Balances'!K188","v":0},{"$f":"'Animal Balances'!L188","v":1520},{"$f":"'Animal Balances'!M188","v":1520},{"$f":"'Animal Balances'!N188","v":1520},{"$f":"'Animal Balances'!O188","v":1520},{"$f":"'Animal Balances'!P188","v":3039.9999999999995},{"$f":"'Animal Balances'!Q188","v":3039.9999999999995},{"$f":"'Animal Balances'!R188","v":3039.9999999999995},{"$f":"'Animal Balances'!S188","v":2800.833333333333},{"$f":"'Animal Balances'!T188","v":4081.6666666666661},{"$f":"'Animal Balances'!U188","v":3842.4999999999995},{"$f":"'Animal Balances'!V188","v":3603.333333333333},{"$f":"'Animal Balances'!W188","v":3364.1666666666661},{"$f":"'Animal Balances'!X188","v":4644.9999999999991},{"$f":"'Animal Balances'!Y188","v":4405.8333333333321},{"$f":"'Animal Balances'!Z188","v":4166.6666666666661},{"$f":"'Animal Balances'!AA188","v":3927.4999999999991},{"$f":"'Animal Balances'!AB188","v":5208.3333333333321},{"$f":"'Animal Balances'!AC188","v":4969.1666666666661},{"$f":"'Animal Balances'!AD188","v":4729.9999999999991},{"$f":"'Animal Balances'!AE188","v":4490.833333333333},{"$f":"'Animal Balances'!AF188","v":5771.6666666666661},{"$f":"'Animal Balances'!AG188","v":5391.6666666666661},{"$f":"'Animal Balances'!AH188","v":5011.6666666666661},{"$f":"'Animal Balances'!AI188","v":4631.6666666666661},{"$f":"'Animal Balances'!AJ188","v":5771.6666666666661},{"$f":"'Animal Balances'!AK188","v":5391.6666666666661},{"$f":"'Animal Balances'!AL188","v":5011.6666666666661},{"$f":"'Animal Balances'!AM188","v":4631.6666666666661},{"$f":"'Animal Balances'!AN188","v":5771.6666666666661},{"$f":"'Animal Balances'!AO188","v":5391.6666666666661},{"$f":"'Animal Balances'!AP188","v":5011.6666666666661},{"$f":"'Animal Balances'!AQ188","v":4631.6666666666661},{"$f":"'Animal Balances'!AR188","v":5771.6666666666661},{"$f":"'Animal Balances'!AS188","v":5391.6666666666661},{"$f":"'Animal Balances'!AT188","v":5011.6666666666661},{"$f":"'Animal Balances'!AU188","v":4631.6666666666661},{"$f":"'Animal Balances'!AV188","v":5771.6666666666661},{"$f":"'Animal Balances'!AW188","v":5391.6666666666661},{"$f":"'Animal Balances'!AX188","v":5011.6666666666661},{"$f":"'Animal Balances'!AY188","v":4631.6666666666661},{"$f":"'Animal Balances'!AZ188","v":5771.6666666666661},{"$f":"'Animal Balances'!BA188","v":5391.6666666666661},{"$f":"'Animal Balances'!BB188","v":5011.6666666666661},{"$f":"'Animal Balances'!BC188","v":4631.6666666666661},{"$f":"'Animal Balances'!BD188","v":5771.6666666666661},{"$f":"'Animal Balances'!BE188","v":5391.6666666666661},{"$f":"'Animal Balances'!BF188","v":5011.6666666666661},{"$f":"'Animal Balances'!BG188","v":4631.6666666666661},{"$f":"'Animal Balances'!BH188","v":5771.6666666666661},{"$f":"'Animal Balances'!BI188","v":5391.6666666666661},{"$f":"'Animal Balances'!BJ188","v":5011.6666666666661},{"$f":"'Animal Balances'!BK188","v":4631.6666666666661},{"$f":"'Animal Balances'!BL188","v":5771.6666666666661},{"$f":"'Animal Balances'!BM188","v":5391.6666666666661},{"$f":"'Animal Balances'!BN188","v":5011.6666666666661},{"$f":"'Animal Balances'!BO188","v":4631.6666666666661},{"$f":"'Animal Balances'!BP188","v":5771.6666666666661},{"$f":"'Animal Balances'!BQ188","v":5391.6666666666661},{"$f":"'Animal Balances'!BR188","v":5011.6666666666661},{"$f":"'Animal Balances'!BS188","v":4631.6666666666661},{"$f":"'Animal Balances'!BT188","v":5771.6666666666661},{"$f":"'Animal Balances'!BU188","v":5391.6666666666661},{"$f":"'Animal Balances'!BV188","v":5011.6666666666661},{"$f":"'Animal Balances'!BW188","v":4631.6666666666661},{"$f":"'Animal Balances'!BX188","v":5771.6666666666661},{"$f":"'Animal Balances'!BY188","v":5391.6666666666661},{"$f":"'Animal Balances'!BZ188","v":5011.6666666666661},{"$f":"'Animal Balances'!CA188","v":4631.6666666666661},{"$f":"'Animal Balances'!CB188","v":5771.6666666666661},{"$f":"'Animal Balances'!CC188","v":5391.6666666666661},{"$f":"'Animal Balances'!CD188","v":5011.6666666666661},{"$f":"'Animal Balances'!CE188","v":4631.6666666666661},{"$f":"'Animal Balances'!CF188","v":5771.6666666666661},{"$f":"'Animal Balances'!CG188","v":5391.6666666666661},{"$f":"'Animal Balances'!CH188","v":5011.6666666666661},{"$f":"'Animal Balances'!CI188","v":4631.6666666666661},{"$f":"'Animal Balances'!CJ188","v":5771.6666666666661},{"$f":"'Animal Balances'!CK188","v":5391.6666666666661},{"$f":"'Animal Balances'!CL188","v":5011.6666666666661},{"$f":"'Animal Balances'!CM188","v":4631.6666666666661},{"$f":"'Animal Balances'!CN188","v":5771.6666666666661},{"$f":"'Animal Balances'!CO188","v":5391.6666666666661},{"$f":"'Animal Balances'!CP188","v":5011.6666666666661},{"$f":"'Animal Balances'!CQ188","v":4631.6666666666661},{"$f":"'Animal Balances'!CR188","v":5771.6666666666661},{"$f":"'Animal Balances'!CS188","v":5391.6666666666661},{"$f":"'Animal Balances'!CT188","v":5011.6666666666661},{"$f":"'Animal Balances'!CU188","v":4631.6666666666661},{"$f":"'Animal Balances'!CV188","v":5771.6666666666661},{"$f":"'Animal Balances'!CW188","v":5391.6666666666661},{"$f":"'Animal Balances'!CX188","v":5011.6666666666661},{"$f":"'Animal Balances'!CY188","v":4631.6666666666661},{"$f":"'Animal Balances'!CZ188","v":5771.6666666666661},{"$f":"'Animal Balances'!DA188","v":5391.6666666666661},{"$f":"'Animal Balances'!DB188","v":5011.6666666666661},{"$f":"'Animal Balances'!DC188","v":4631.6666666666661},{"$f":"'Animal Balances'!DD188","v":5771.6666666666661},{"$f":"'Animal Balances'!DE188","v":5391.6666666666661},{"$f":"'Animal Balances'!DF188","v":5011.6666666666661},{"$f":"'Animal Balances'!DG188","v":4631.6666666666661},{"$f":"'Animal Balances'!DH188","v":5771.6666666666661},{"$f":"'Animal Balances'!DI188","v":5391.6666666666661},{"$f":"'Animal Balances'!DJ188","v":5011.6666666666661},{"$f":"'Animal Balances'!DK188","v":4631.6666666666661},{"$f":"'Animal Balances'!DL188","v":5771.6666666666661},{"$f":"'Animal Balances'!DM188","v":5391.6666666666661},{"$f":"'Animal Balances'!DN188","v":5011.6666666666661},{"$f":"'Animal Balances'!DO188","v":4631.6666666666661},{"$f":"'Animal Balances'!DP188","v":5771.6666666666661},{"$f":"'Animal Balances'!DQ188","v":5391.6666666666661},{"$f":"'Animal Balances'!DR188","v":5011.6666666666661},{"$f":"'Animal Balances'!DS188","v":4631.6666666666661},{"$f":"'Animal Balances'!DT188","v":5771.6666666666661},{"$f":"'Animal Balances'!DU188","v":5391.6666666666661},{"$f":"'Animal Balances'!DV188","v":5011.6666666666661},{"$f":"'Animal Balances'!DW188","v":4631.6666666666661},{"$f":"'Animal Balances'!DX188","v":5771.6666666666661},{"$f":"'Animal Balances'!DY188","v":5391.6666666666661},{"$f":"'Animal Balances'!DZ188","v":5011.6666666666661},{"$f":"'Animal Balances'!EA188","v":4631.6666666666661},{"$f":"'Animal Balances'!EB188","v":5771.6666666666661},{"$f":"'Animal Balances'!EC188","v":5391.6666666666661},{"$f":"'Animal Balances'!ED188","v":5011.6666666666661},{"$f":"'Animal Balances'!EE188","v":4631.6666666666661},{"$f":"'Animal Balances'!EF188","v":5771.6666666666661},{"$f":"'Animal Balances'!EG188","v":5391.6666666666661},{"$f":"'Animal Balances'!EH188","v":5011.6666666666661},{"$f":"'Animal Balances'!EI188","v":4631.6666666666661},{"$f":"'Animal Balances'!EJ188","v":5771.6666666666661},{"$f":"'Animal Balances'!EK188","v":5391.6666666666661},{"$f":"'Animal Balances'!EL188","v":5011.6666666666661},{"$f":"'Animal Balances'!EM188","v":4631.6666666666661},{"$f":"'Animal Balances'!EN188","v":5771.6666666666661},{"$f":"'Animal Balances'!EO188","v":5391.6666666666661},{"$f":"'Animal Balances'!EP188","v":5011.6666666666661},{"$f":"'Animal Balances'!EQ188","v":4631.6666666666661},{"$f":"'Animal Balances'!ER188","v":5771.6666666666661},{"$f":"'Animal Balances'!ES188","v":5391.6666666666661},{"$f":"'Animal Balances'!ET188","v":5011.6666666666661},{"$f":"'Animal Balances'!EU188","v":4631.6666666666661},{"$f":"'Animal Balances'!EV188","v":5771.6666666666661},{"$f":"'Animal Balances'!EW188","v":5391.6666666666661},{"$f":"'Animal Balances'!EX188","v":5011.6666666666661},{"$f":"'Animal Balances'!EY188","v":4631.6666666666661},{"$f":"'Animal Balances'!EZ188","v":5771.6666666666661},{"$f":"'Animal Balances'!FA188","v":5391.6666666666661},{"$f":"'Animal Balances'!FB188","v":5011.6666666666661},{"$f":"'Animal Balances'!FC188","v":4631.6666666666661},{"$f":"'Animal Balances'!FD188","v":5771.6666666666661},{"$f":"'Animal Balances'!FE188","v":5391.6666666666661},{"$f":"'Animal Balances'!FF188","v":5011.6666666666661},{"$f":"'Animal Balances'!FG188","v":4631.6666666666661},{"$f":"'Animal Balances'!FH188","v":5771.6666666666661},{"$f":"'Animal Balances'!FI188","v":5391.6666666666661},{"$f":"'Animal Balances'!FJ188","v":5011.6666666666661},{"$f":"'Animal Balances'!FK188","v":4631.6666666666661},{"$f":"'Animal Balances'!FL188","v":5771.6666666666661},{"$f":"'Animal Balances'!FM188","v":5391.6666666666661},{"$f":"'Animal Balances'!FN188","v":5011.6666666666661},{"$f":"'Animal Balances'!FO188","v":4631.6666666666661},{"$f":"'Animal Balances'!FP188","v":5771.6666666666661},{"$f":"'Animal Balances'!FQ188","v":5391.6666666666661},{"$f":"'Animal Balances'!FR188","v":5011.6666666666661},{"$f":"'Animal Balances'!FS188","v":4631.6666666666661},{"$f":"'Animal Balances'!FT188","v":5771.6666666666661},{"$f":"'Animal Balances'!FU188","v":5391.6666666666661},{"$f":"'Animal Balances'!FV188","v":5011.6666666666661},{"$f":"'Animal Balances'!FW188","v":4631.6666666666661},{"$f":"'Animal Balances'!FX188","v":5771.6666666666661},{"$f":"'Animal Balances'!FY188","v":5391.6666666666661},{"$f":"'Animal Balances'!FZ188","v":5011.6666666666661},{"$f":"'Animal Balances'!GA188","v":4631.6666666666661},{"$f":"'Animal Balances'!GB188","v":5771.6666666666661},{"$f":"'Animal Balances'!GC188","v":5391.6666666666661},{"$f":"'Animal Balances'!GD188","v":5011.6666666666661},{"$f":"'Animal Balances'!GE188","v":4631.6666666666661},{"$f":"'Animal Balances'!GF188","v":5771.6666666666661},{"$f":"'Animal Balances'!GG188","v":5391.6666666666661},{"$f":"'Animal Balances'!GH188","v":5011.6666666666661},{"$f":"'Animal Balances'!GI188","v":4631.6666666666661},{"$f":"'Animal Balances'!GJ188","v":5771.6666666666661},{"$f":"'Animal Balances'!GK188","v":5391.6666666666661},{"$f":"'Animal Balances'!GL188","v":5011.6666666666661},{"$f":"'Animal Balances'!GM188","v":4631.6666666666661},{"$f":"'Animal Balances'!GN188","v":5771.6666666666661},{"$f":"'Animal Balances'!GO188","v":5391.6666666666661},{"$f":"'Animal Balances'!GP188","v":5011.6666666666661},{"$f":"'Animal Balances'!GQ188","v":4631.6666666666661},{"$f":"'Animal Balances'!GR188","v":5771.6666666666661},{"$f":"'Animal Balances'!GS188","v":5391.6666666666661},{"$f":"'Animal Balances'!GT188","v":5011.6666666666661},{"$f":"'Animal Balances'!GU188","v":4631.6666666666661},{"$f":"'Animal Balances'!GV188","v":5771.6666666666661},{"$f":"'Animal Balances'!GW188","v":5391.6666666666661},{"$f":"'Animal Balances'!GX188","v":5011.6666666666661},{"$f":"'Animal Balances'!GY188","v":4631.6666666666661},{"$f":"'Animal Balances'!GZ188","v":5771.6666666666661},{"$f":"'Animal Balances'!HA188","v":5391.6666666666661},{"$f":"'Animal Balances'!HB188","v":5011.6666666666661},{"$f":"'Animal Balances'!HC188","v":4631.6666666666661},{"$f":"'Animal Balances'!HD188","v":5771.6666666666661},{"$f":"'Animal Balances'!HE188","v":5391.6666666666661},{"$f":"'Animal Balances'!HF188","v":5011.6666666666661},{"$f":"'Animal Balances'!HG188","v":4631.6666666666661},{"$f":"'Animal Balances'!HH188","v":5771.6666666666661},{"$f":"'Animal Balances'!HI188","v":5391.6666666666661},{"$f":"'Animal Balances'!HJ188","v":5011.6666666666661},{"$f":"'Animal Balances'!HK188","v":4631.6666666666661},{"$f":"'Animal Balances'!HL188","v":5771.6666666666661},{"$f":"'Animal Balances'!HM188","v":5391.6666666666661},{"$f":"'Animal Balances'!HN188","v":5011.6666666666661},{"$f":"'Animal Balances'!HO188","v":4631.6666666666661},{"$f":"'Animal Balances'!HP188","v":5771.6666666666661},{"$f":"'Animal Balances'!HQ188","v":5391.6666666666661},{"$f":"'Animal Balances'!HR188","v":5011.6666666666661},{"$f":"'Animal Balances'!HS188","v":4631.6666666666661},{"$f":"'Animal Balances'!HT188","v":5771.6666666666661},{"$f":"'Animal Balances'!HU188","v":5391.6666666666661},{"$f":"'Animal Balances'!HV188","v":5011.6666666666661},{"$f":"'Animal Balances'!HW188","v":4631.6666666666661},{"$f":"'Animal Balances'!HX188","v":5771.6666666666661},{"$f":"'Animal Balances'!HY188","v":5391.6666666666661},{"$f":"'Animal Balances'!HZ188","v":5011.6666666666661},{"$f":"'Animal Balances'!IA188","v":4631.6666666666661},{"$f":"'Animal Balances'!IB188","v":5771.6666666666661},{"$f":"'Animal Balances'!IC188","v":5391.6666666666661},{"$f":"'Animal Balances'!ID188","v":5011.6666666666661},{"$f":"'Animal Balances'!IE188","v":4631.6666666666661},{"$f":"'Animal Balances'!IF188","v":5771.6666666666661},{"$f":"'Animal Balances'!IG188","v":5391.6666666666661},{"$f":"'Animal Balances'!IH188","v":5011.6666666666661},{"$f":"'Animal Balances'!II188","v":4631.6666666666661},{"$f":"'Animal Balances'!IJ188","v":5771.6666666666661},{"$f":"'Animal Balances'!IK188","v":5391.6666666666661},{"$f":"'Animal Balances'!IL188","v":5011.6666666666661},{"$f":"'Animal Balances'!IM188","v":4631.6666666666661},{"$f":"'Animal Balances'!IN188","v":5771.6666666666661},{"$f":"'Animal Balances'!IO188","v":5391.6666666666661},{"$f":"'Animal Balances'!IP188","v":5011.6666666666661},{"$f":"'Animal Balances'!IQ188","v":4631.6666666666661},{"$f":"'Animal Balances'!IR188","v":5771.6666666666661},{"$f":"'Animal Balances'!IS188","v":5391.6666666666661},{"$f":"'Animal Balances'!IT188","v":5011.6666666666661},{"$f":"'Animal Balances'!IU188","v":4631.6666666666661},{"$f":"'Animal Balances'!IV188","v":5771.6666666666661},{"$f":"'Animal Balances'!IW188","v":5391.6666666666661},{"$f":"'Animal Balances'!IX188","v":5011.6666666666661},{"$f":"'Animal Balances'!IY188","v":4631.6666666666661},{"$f":"'Animal Balances'!IZ188","v":5771.6666666666661},{"$f":"'Animal Balances'!JA188","v":5391.6666666666661},{"$f":"'Animal Balances'!JB188","v":5011.6666666666661},{"$f":"'Animal Balances'!JC188","v":4631.6666666666661},{"$f":"'Animal Balances'!JD188","v":5771.6666666666661},{"$f":"'Animal Balances'!JE188","v":5391.6666666666661},{"$f":"'Animal Balances'!JF188","v":5011.6666666666661},{"$f":"'Animal Balances'!JG188","v":4631.6666666666661},{"$f":"'Animal Balances'!JH188","v":5771.6666666666661},{"$f":"'Animal Balances'!JI188","v":5391.6666666666661},{"$f":"'Animal Balances'!JJ188","v":5011.6666666666661},{"$f":"'Animal Balances'!JK188","v":4631.6666666666661},{"$f":"'Animal Balances'!JL188","v":5771.6666666666661},{"$f":"'Animal Balances'!JM188","v":5391.6666666666661},{"$f":"'Animal Balances'!JN188","v":5011.6666666666661},{"$f":"'Animal Balances'!JO188","v":4631.6666666666661},{"$f":"'Animal Balances'!JP188","v":5771.6666666666661},{"$f":"'Animal Balances'!JQ188","v":5391.6666666666661},{"$f":"'Animal Balances'!JR188","v":5011.6666666666661},{"$f":"'Animal Balances'!JS188","v":4631.6666666666661},{"$f":"'Animal Balances'!JT188","v":5771.6666666666661},{"$f":"'Animal Balances'!JU188","v":5391.6666666666661},{"$f":"'Animal Balances'!JV188","v":5011.6666666666661},{"$f":"'Animal Balances'!JW188","v":4631.6666666666661},{"$f":"'Animal Balances'!JX188","v":5771.6666666666661},{"$f":"'Animal Balances'!JY188","v":5391.6666666666661},{"$f":"'Animal Balances'!JZ188","v":5011.6666666666661},{"$f":"'Animal Balances'!KA188","v":4631.6666666666661},{"$f":"'Animal Balances'!KB188","v":5771.6666666666661},{"$f":"'Animal Balances'!KC188","v":5391.6666666666661},{"$f":"'Animal Balances'!KD188","v":5011.6666666666661},{"$f":"'Animal Balances'!KE188","v":4631.6666666666661},{"$f":"'Animal Balances'!KF188","v":5771.6666666666661},{"$f":"'Animal Balances'!KG188","v":5391.6666666666661},{"$f":"'Animal Balances'!KH188","v":5011.6666666666661},{"$f":"'Animal Balances'!KI188","v":4631.6666666666661},{"$f":"'Animal Balances'!KJ188","v":5771.6666666666661},{"$f":"'Animal Balances'!KK188","v":5391.6666666666661},{"$f":"'Animal Balances'!KL188","v":5011.6666666666661},{"$f":"'Animal Balances'!KM188","v":4631.6666666666661},{"$f":"'Animal Balances'!KN188","v":5771.6666666666661},{"$f":"'Animal Balances'!KO188","v":5391.6666666666661},{"$f":"'Animal Balances'!KP188","v":5011.6666666666661},{"$f":"'Animal Balances'!KQ188","v":4631.6666666666661},{"$f":"'Animal Balances'!KR188","v":5771.6666666666661},{"$f":"'Animal Balances'!KS188","v":5391.6666666666661},{"$f":"'Animal Balances'!KT188","v":0},{"$f":"'Animal Balances'!KU188","v":0},{"$f":"'Animal Balances'!KV188","v":0},{"$f":"'Animal Balances'!KW188","v":0},{"$f":"'Animal Balances'!KX188","v":0},{"$f":"'Animal Balances'!KY188","v":0},{"$f":"'Animal Balances'!KZ188","v":0},{"$f":"'Animal Balances'!LA188","v":0},{"$f":"'Animal Balances'!LB188","v":0},{"$f":"'Animal Balances'!LC188","v":0},{"$f":"'Animal Balances'!LD188","v":0},{"$f":"'Animal Balances'!LE188","v":0},{"$f":"'Animal Balances'!LF188","v":0},{"$f":"'Animal Balances'!LG188","v":0},{"$f":"'Animal Balances'!LH188","v":0},{"$f":"'Animal Balances'!LI188","v":0},{"$f":"'Animal Balances'!LJ188","v":0},{"$f":"'Animal Balances'!LK188","v":0},{"$f":"'Animal Balances'!LL188","v":0},{"$f":"'Animal Balances'!LM188","v":0},{"$f":"'Animal Balances'!LN188","v":0},{"$f":"'Animal Balances'!LO188","v":0},{"$f":"'Animal Balances'!LP188","v":0},{"$f":"'Animal Balances'!LQ188","v":0},{"$f":"'Animal Balances'!LR188","v":0},{"$f":"'Animal Balances'!LS188","v":0},{"$f":"'Animal Balances'!LT188","v":0},{"$f":"'Animal Balances'!LU188","v":0},{"$f":"'Animal Balances'!LV188","v":0},{"$f":"'Animal Balances'!LW188","v":0},{"$f":"'Animal Balances'!LX188","v":0},{"$f":"'Animal Balances'!LY188","v":0},{"$f":"'Animal Balances'!LZ188","v":0},{"$f":"'Animal Balances'!MA188","v":0},{"$f":"'Animal Balances'!MB188","v":0},{"$f":"'Animal Balances'!MC188","v":0},{"$f":"'Animal Balances'!MD188","v":0},{"$f":"'Animal Balances'!ME188","v":0},{"$f":"'Animal Balances'!MF188","v":0},{"$f":"'Animal Balances'!MG188","v":0},{"$f":"'Animal Balances'!MH188","v":0},{"$f":"'Animal Balances'!MI188","v":0},{"$f":"'Animal Balances'!MJ188","v":0},{"$f":"'Animal Balances'!MK188","v":0},{"$f":"'Animal Balances'!ML188","v":0},{"$f":"'Animal Balances'!MM188","v":0},{"$f":"'Animal Balances'!MN188","v":0},{"$f":"'Animal Balances'!MO188","v":0},{"$f":"'Animal Balances'!MP188","v":0},{"$f":"'Animal Balances'!MQ188","v":0},{"$f":"'Animal Balances'!MR188","v":0},{"$f":"'Animal Balances'!MS188","v":0},{"$f":"'Animal Balances'!MT188","v":0},{"$f":"'Animal Balances'!MU188","v":0},{"$f":"'Animal Balances'!MV188","v":0},{"$f":"'Animal Balances'!MW188","v":0},{"$f":"'Animal Balances'!MX188","v":0},{"$f":"'Animal Balances'!MY188","v":0},{"$f":"'Animal Balances'!MZ188","v":0},{"$f":"'Animal Balances'!NA188","v":0},{"$f":"'Animal Balances'!NB188","v":0},{"$f":"'Animal Balances'!NC188","v":0},{"$f":"'Animal Balances'!ND188","v":0},{"$f":"'Animal Balances'!NE188","v":0},{"$f":"'Animal Balances'!NF188","v":0},{"$f":"'Animal Balances'!NG188","v":0},{"$f":"'Animal Balances'!NH188","v":0},{"$f":"'Animal Balances'!NI188","v":0},{"$f":"'Animal Balances'!NJ188","v":0},{"$f":"'Animal Balances'!NK188","v":0},{"$f":"'Animal Balances'!NL188","v":0},{"$f":"'Animal Balances'!NM188","v":0},{"$f":"'Animal Balances'!NN188","v":0},{"$f":"'Animal Balances'!NO188","v":0},{"$f":"'Animal Balances'!NP188","v":0},{"$f":"'Animal Balances'!NQ188","v":0},{"$f":"'Animal Balances'!NR188","v":0},{"$f":"'Animal Balances'!NS188","v":0},{"$f":"'Animal Balances'!NT188","v":0},{"$f":"'Animal Balances'!NU188","v":0},{"$f":"'Animal Balances'!NV188","v":0},{"$f":"'Animal Balances'!NW188","v":0},{"$f":"'Animal Balances'!NX188","v":0},{"$f":"'Animal Balances'!NY188","v":0},{"$f":"'Animal Balances'!NZ188","v":0},{"$f":"'Animal Balances'!OA188","v":0},{"$f":"'Animal Balances'!OB188","v":0},{"$f":"'Animal Balances'!OC188","v":0},{"$f":"'Animal Balances'!OD188","v":0},{"$f":"'Animal Balances'!OE188","v":0},{"$f":"'Animal Balances'!OF188","v":0},{"$f":"'Animal Balances'!OG188","v":0},{"$f":"'Animal Balances'!OH188","v":0},{"$f":"'Animal Balances'!OI188","v":0},{"$f":"'Animal Balances'!OJ188","v":0},{"$f":"'Animal Balances'!OK188","v":0},{"$f":"'Animal Balances'!OL188","v":0},{"$f":"'Animal Balances'!OM188","v":0},{"$f":"'Animal Balances'!ON188","v":0},{"$f":"'Animal Balances'!OO188","v":0},{"$f":"'Animal Balances'!OP188","v":0},{"$f":"'Animal Balances'!OQ188","v":0},{"$f":"'Animal Balances'!OR188","v":0},{"$f":"'Animal Balances'!OS188","v":0},{"$f":"'Animal Balances'!OT188","v":0},{"$f":"'Animal Balances'!OU188","v":0},{"$f":"'Animal Balances'!OV188","v":0},{"$f":"'Animal Balances'!OW188","v":0},{"$f":"'Animal Balances'!OX188","v":0},{"$f":"'Animal Balances'!OY188","v":0},{"$f":"'Animal Balances'!OZ188","v":0},{"$f":"'Animal Balances'!PA188","v":0},{"$f":"'Animal Balances'!PB188","v":0},{"$f":"'Animal Balances'!PC188","v":0},{"$f":"'Animal Balances'!PD188","v":0},{"$f":"'Animal Balances'!PE188","v":0},{"$f":"'Animal Balances'!PF188","v":0},{"$f":"'Animal Balances'!PG188","v":0},{"$f":"'Animal Balances'!PH188","v":0},{"$f":"'Animal Balances'!PI188","v":0},{"$f":"'Animal Balances'!PJ188","v":0},{"$f":"'Animal Balances'!PK188","v":0},{"$f":"'Animal Balances'!PL188","v":0},{"$f":"'Animal Balances'!PM188","v":0},{"$f":"'Animal Balances'!PN188","v":0},{"$f":"'Animal Balances'!PO188","v":0},{"$f":"'Animal Balances'!PP188","v":0},{"$f":"'Animal Balances'!PQ188","v":0},{"$f":"'Animal Balances'!PR188","v":0},{"$f":"'Animal Balances'!PS188","v":0},{"$f":"'Animal Balances'!PT188","v":0},{"$f":"'Animal Balances'!PU188","v":0},{"$f":"'Animal Balances'!PV188","v":0},{"$f":"'Animal Balances'!PW188","v":0},{"$f":"'Animal Balances'!PX188","v":0},{"$f":"'Animal Balances'!PY188","v":0},{"$f":"'Animal Balances'!PZ188","v":0},{"$f":"'Animal Balances'!QA188","v":0},{"$f":"'Animal Balances'!QB188","v":0},{"$f":"'Animal Balances'!QC188","v":0},{"$f":"'Animal Balances'!QD188","v":0},{"$f":"'Animal Balances'!QE188","v":0},{"$f":"'Animal Balances'!QF188","v":0},{"$f":"'Animal Balances'!QG188","v":0},{"$f":"'Animal Balances'!QH188","v":0},{"$f":"'Animal Balances'!QI188","v":0},{"$f":"'Animal Balances'!QJ188","v":0},{"$f":"'Animal Balances'!QK188","v":0},{"$f":"'Animal Balances'!QL188","v":0},{"$f":"'Animal Balances'!QM188","v":0},{"$f":"'Animal Balances'!QN188","v":0},{"$f":"'Animal Balances'!QO188","v":0},{"$f":"'Animal Balances'!QP188","v":0},{"$f":"'Animal Balances'!QQ188","v":0},{"$f":"'Animal Balances'!QR188","v":0},{"$f":"'Animal Balances'!QS188","v":0},{"$f":"'Animal Balances'!QT188","v":0},{"$f":"'Animal Balances'!QU188","v":0},{"$f":"'Animal Balances'!QV188","v":0},{"$f":"'Animal Balances'!QW188","v":0},{"$f":"'Animal Balances'!QX188","v":0},{"$f":"'Animal Balances'!QY188","v":0},{"$f":"'Animal Balances'!QZ188","v":0},{"$f":"'Animal Balances'!RA188","v":0},{"$f":"'Animal Balances'!RB188","v":0},{"$f":"'Animal Balances'!RC188","v":0},{"$f":"'Animal Balances'!RD188","v":0},{"$f":"'Animal Balances'!RE188","v":0},{"$f":"'Animal Balances'!RF188","v":0},{"$f":"'Animal Balances'!RG188","v":0},{"$f":"'Animal Balances'!RH188","v":0},{"$f":"'Animal Balances'!RI188","v":0},{"$f":"'Animal Balances'!RJ188","v":0},{"$f":"'Animal Balances'!RK188","v":0},{"$f":"'Animal Balances'!RL188","v":0},{"$f":"'Animal Balances'!RM188","v":0},{"$f":"'Animal Balances'!RN188","v":0},{"$f":"'Animal Balances'!RO188","v":0},{"$f":"'Animal Balances'!RP188","v":0},{"$f":"'Animal Balances'!RQ188","v":0},{"$f":"'Animal Balances'!RR188","v":0},{"$f":"'Animal Balances'!RS188","v":0},{"$f":"'Animal Balances'!RT188","v":0},{"$f":"'Animal Balances'!RU188","v":0},{"$f":"'Animal Balances'!RV188","v":0},{"$f":"'Animal Balances'!RW188","v":0},{"$f":"'Animal Balances'!RX188","v":0},{"$f":"'Animal Balances'!RY188","v":0},{"$f":"'Animal Balances'!RZ188","v":0},{"$f":"'Animal Balances'!SA188","v":0},{"$f":"'Animal Balances'!SB188","v":0},{"$f":"'Animal Balances'!SC188","v":0},{"$f":"'Animal Balances'!SD188","v":0},{"$f":"'Animal Balances'!SE188","v":0},{"$f":"'Animal Balances'!SF188","v":0},{"$f":"'Animal Balances'!SG188","v":0},{"$f":"'Animal Balances'!SH188","v":0},{"$f":"'Animal Balances'!SI188","v":0},{"$f":"'Animal Balances'!SJ188","v":0},{"$f":"'Animal Balances'!SK188","v":0},{"$f":"'Animal Balances'!SL188","v":0},{"$f":"'Animal Balances'!SM188","v":0}]
[null,null,"Total Slaughtered Goats",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I190","v":140.83333333333334},{"$f":"'Animal Balances'!J190","v":140.83333333333334},{"$f":"'Animal Balances'!K190","v":140.83333333333334},{"$f":"'Animal Balances'!L190","v":140.83333333333334},{"$f":"'Animal Balances'!M190","v":140.83333333333334},{"$f":"'Animal Balances'!N190","v":140.83333333333334},{"$f":"'Animal Balances'!O190","v":140.83333333333334},{"$f":"'Animal Balances'!P190","v":140.83333333333334},{"$f":"'Animal Balances'!Q190","v":140.83333333333334},{"$f":"'Animal Balances'!R190","v":140.83333333333334},{"$f":"'Animal Balances'!S190","v":380},{"$f":"'Animal Balances'!T190","v":380},{"$f":"'Animal Balances'!U190","v":380},{"$f":"'Animal Balances'!V190","v":380},{"$f":"'Animal Balances'!W190","v":380},{"$f":"'Animal Balances'!X190","v":380},{"$f":"'Animal Balances'!Y190","v":380},{"$f":"'Animal Balances'!Z190","v":380},{"$f":"'Animal Balances'!AA190","v":380},{"$f":"'Animal Balances'!AB190","v":380},{"$f":"'Animal Balances'!AC190","v":380},{"$f":"'Animal Balances'!AD190","v":380},{"$f":"'Animal Balances'!AE190","v":380},{"$f":"'Animal Balances'!AF190","v":380},{"$f":"'Animal Balances'!AG190","v":380},{"$f":"'Animal Balances'!AH190","v":380},{"$f":"'Animal Balances'!AI190","v":380},{"$f":"'Animal Balances'!AJ190","v":380},{"$f":"'Animal Balances'!AK190","v":380},{"$f":"'Animal Balances'!AL190","v":380},{"$f":"'Animal Balances'!AM190","v":380},{"$f":"'Animal Balances'!AN190","v":380},{"$f":"'Animal Balances'!AO190","v":380},{"$f":"'Animal Balances'!AP190","v":380},{"$f":"'Animal Balances'!AQ190","v":380},{"$f":"'Animal Balances'!AR190","v":380},{"$f":"'Animal Balances'!AS190","v":380},{"$f":"'Animal Balances'!AT190","v":380},{"$f":"'Animal Balances'!AU190","v":380},{"$f":"'Animal Balances'!AV190","v":380},{"$f":"'Animal Balances'!AW190","v":380},{"$f":"'Animal Balances'!AX190","v":380},{"$f":"'Animal Balances'!AY190","v":380},{"$f":"'Animal Balances'!AZ190","v":380},{"$f":"'Animal Balances'!BA190","v":380},{"$f":"'Animal Balances'!BB190","v":380},{"$f":"'Animal Balances'!BC190","v":380},{"$f":"'Animal Balances'!BD190","v":380},{"$f":"'Animal Balances'!BE190","v":380},{"$f":"'Animal Balances'!BF190","v":380},{"$f":"'Animal Balances'!BG190","v":380},{"$f":"'Animal Balances'!BH190","v":380},{"$f":"'Animal Balances'!BI190","v":380},{"$f":"'Animal Balances'!BJ190","v":380},{"$f":"'Animal Balances'!BK190","v":380},{"$f":"'Animal Balances'!BL190","v":380},{"$f":"'Animal Balances'!BM190","v":380},{"$f":"'Animal Balances'!BN190","v":380},{"$f":"'Animal Balances'!BO190","v":380},{"$f":"'Animal Balances'!BP190","v":380},{"$f":"'Animal Balances'!BQ190","v":380},{"$f":"'Animal Balances'!BR190","v":380},{"$f":"'Animal Balances'!BS190","v":380},{"$f":"'Animal Balances'!BT190","v":380},{"$f":"'Animal Balances'!BU190","v":380},{"$f":"'Animal Balances'!BV190","v":380},{"$f":"'Animal Balances'!BW190","v":380},{"$f":"'Animal Balances'!BX190","v":380},{"$f":"'Animal Balances'!BY190","v":380},{"$f":"'Animal Balances'!BZ190","v":380},{"$f":"'Animal Balances'!CA190","v":380},{"$f":"'Animal Balances'!CB190","v":380},{"$f":"'Animal Balances'!CC190","v":380},{"$f":"'Animal Balances'!CD190","v":380},{"$f":"'Animal Balances'!CE190","v":380},{"$f":"'Animal Balances'!CF190","v":380},{"$f":"'Animal Balances'!CG190","v":380},{"$f":"'Animal Balances'!CH190","v":380},{"$f":"'Animal Balances'!CI190","v":380},{"$f":"'Animal Balances'!CJ190","v":380},{"$f":"'Animal Balances'!CK190","v":380},{"$f":"'Animal Balances'!CL190","v":380},{"$f":"'Animal Balances'!CM190","v":380},{"$f":"'Animal Balances'!CN190","v":380},{"$f":"'Animal Balances'!CO190","v":380},{"$f":"'Animal Balances'!CP190","v":380},{"$f":"'Animal Balances'!CQ190","v":380},{"$f":"'Animal Balances'!CR190","v":380},{"$f":"'Animal Balances'!CS190","v":380},{"$f":"'Animal Balances'!CT190","v":380},{"$f":"'Animal Balances'!CU190","v":380},{"$f":"'Animal Balances'!CV190","v":380},{"$f":"'Animal Balances'!CW190","v":380},{"$f":"'Animal Balances'!CX190","v":380},{"$f":"'Animal Balances'!CY190","v":380},{"$f":"'Animal Balances'!CZ190","v":380},{"$f":"'Animal Balances'!DA190","v":380},{"$f":"'Animal Balances'!DB190","v":380},{"$f":"'Animal Balances'!DC190","v":380},{"$f":"'Animal Balances'!DD190","v":380},{"$f":"'Animal Balances'!DE190","v":380},{"$f":"'Animal Balances'!DF190","v":380},{"$f":"'Animal Balances'!DG190","v":380},{"$f":"'Animal Balances'!DH190","v":380},{"$f":"'Animal Balances'!DI190","v":380},{"$f":"'Animal Balances'!DJ190","v":380},{"$f":"'Animal Balances'!DK190","v":380},{"$f":"'Animal Balances'!DL190","v":380},{"$f":"'Animal Balances'!DM190","v":380},{"$f":"'Animal Balances'!DN190","v":380},{"$f":"'Animal Balances'!DO190","v":380},{"$f":"'Animal Balances'!DP190","v":380},{"$f":"'Animal Balances'!DQ190","v":380},{"$f":"'Animal Balances'!DR190","v":380},{"$f":"'Animal Balances'!DS190","v":380},{"$f":"'Animal Balances'!DT190","v":380},{"$f":"'Animal Balances'!DU190","v":380},{"$f":"'Animal Balances'!DV190","v":380},{"$f":"'Animal Balances'!DW190","v":380},{"$f":"'Animal Balances'!DX190","v":380},{"$f":"'Animal Balances'!DY190","v":380},{"$f":"'Animal Balances'!DZ190","v":380},{"$f":"'Animal Balances'!EA190","v":380},{"$f":"'Animal Balances'!EB190","v":380},{"$f":"'Animal Balances'!EC190","v":380},{"$f":"'Animal Balances'!ED190","v":380},{"$f":"'Animal Balances'!EE190","v":380},{"$f":"'Animal Balances'!EF190","v":380},{"$f":"'Animal Balances'!EG190","v":380},{"$f":"'Animal Balances'!EH190","v":380},{"$f":"'Animal Balances'!EI190","v":380},{"$f":"'Animal Balances'!EJ190","v":380},{"$f":"'Animal Balances'!EK190","v":380},{"$f":"'Animal Balances'!EL190","v":380},{"$f":"'Animal Balances'!EM190","v":380},{"$f":"'Animal Balances'!EN190","v":380},{"$f":"'Animal Balances'!EO190","v":380},{"$f":"'Animal Balances'!EP190","v":380},{"$f":"'Animal Balances'!EQ190","v":380},{"$f":"'Animal Balances'!ER190","v":380},{"$f":"'Animal Balances'!ES190","v":380},{"$f":"'Animal Balances'!ET190","v":380},{"$f":"'Animal Balances'!EU190","v":380},{"$f":"'Animal Balances'!EV190","v":380},{"$f":"'Animal Balances'!EW190","v":380},{"$f":"'Animal Balances'!EX190","v":380},{"$f":"'Animal Balances'!EY190","v":380},{"$f":"'Animal Balances'!EZ190","v":380},{"$f":"'Animal Balances'!FA190","v":380},{"$f":"'Animal Balances'!FB190","v":380},{"$f":"'Animal Balances'!FC190","v":380},{"$f":"'Animal Balances'!FD190","v":380},{"$f":"'Animal Balances'!FE190","v":380},{"$f":"'Animal Balances'!FF190","v":380},{"$f":"'Animal Balances'!FG190","v":380},{"$f":"'Animal Balances'!FH190","v":380},{"$f":"'Animal Balances'!FI190","v":380},{"$f":"'Animal Balances'!FJ190","v":380},{"$f":"'Animal Balances'!FK190","v":380},{"$f":"'Animal Balances'!FL190","v":380},{"$f":"'Animal Balances'!FM190","v":380},{"$f":"'Animal Balances'!FN190","v":380},{"$f":"'Animal Balances'!FO190","v":380},{"$f":"'Animal Balances'!FP190","v":380},{"$f":"'Animal Balances'!FQ190","v":380},{"$f":"'Animal Balances'!FR190","v":380},{"$f":"'Animal Balances'!FS190","v":380},{"$f":"'Animal Balances'!FT190","v":380},{"$f":"'Animal Balances'!FU190","v":380},{"$f":"'Animal Balances'!FV190","v":380},{"$f":"'Animal Balances'!FW190","v":380},{"$f":"'Animal Balances'!FX190","v":380},{"$f":"'Animal Balances'!FY190","v":380},{"$f":"'Animal Balances'!FZ190","v":380},{"$f":"'Animal Balances'!GA190","v":380},{"$f":"'Animal Balances'!GB190","v":380},{"$f":"'Animal Balances'!GC190","v":380},{"$f":"'Animal Balances'!GD190","v":380},{"$f":"'Animal Balances'!GE190","v":380},{"$f":"'Animal Balances'!GF190","v":380},{"$f":"'Animal Balances'!GG190","v":380},{"$f":"'Animal Balances'!GH190","v":380},{"$f":"'Animal Balances'!GI190","v":380},{"$f":"'Animal Balances'!GJ190","v":380},{"$f":"'Animal Balances'!GK190","v":380},{"$f":"'Animal Balances'!GL190","v":380},{"$f":"'Animal Balances'!GM190","v":380},{"$f":"'Animal Balances'!GN190","v":380},{"$f":"'Animal Balances'!GO190","v":380},{"$f":"'Animal Balances'!GP190","v":380},{"$f":"'Animal Balances'!GQ190","v":380},{"$f":"'Animal Balances'!GR190","v":380},{"$f":"'Animal Balances'!GS190","v":380},{"$f":"'Animal Balances'!GT190","v":380},{"$f":"'Animal Balances'!GU190","v":380},{"$f":"'Animal Balances'!GV190","v":380},{"$f":"'Animal Balances'!GW190","v":380},{"$f":"'Animal Balances'!GX190","v":380},{"$f":"'Animal Balances'!GY190","v":380},{"$f":"'Animal Balances'!GZ190","v":380},{"$f":"'Animal Balances'!HA190","v":380},{"$f":"'Animal Balances'!HB190","v":380},{"$f":"'Animal Balances'!HC190","v":380},{"$f":"'Animal Balances'!HD190","v":380},{"$f":"'Animal Balances'!HE190","v":380},{"$f":"'Animal Balances'!HF190","v":380},{"$f":"'Animal Balances'!HG190","v":380},{"$f":"'Animal Balances'!HH190","v":380},{"$f":"'Animal Balances'!HI190","v":380},{"$f":"'Animal Balances'!HJ190","v":380},{"$f":"'Animal Balances'!HK190","v":380},{"$f":"'Animal Balances'!HL190","v":380},{"$f":"'Animal Balances'!HM190","v":380},{"$f":"'Animal Balances'!HN190","v":380},{"$f":"'Animal Balances'!HO190","v":380},{"$f":"'Animal Balances'!HP190","v":380},{"$f":"'Animal Balances'!HQ190","v":380},{"$f":"'Animal Balances'!HR190","v":380},{"$f":"'Animal Balances'!HS190","v":380},{"$f":"'Animal Balances'!HT190","v":380},{"$f":"'Animal Balances'!HU190","v":380},{"$f":"'Animal Balances'!HV190","v":380},{"$f":"'Animal Balances'!HW190","v":380},{"$f":"'Animal Balances'!HX190","v":380},{"$f":"'Animal Balances'!HY190","v":380},{"$f":"'Animal Balances'!HZ190","v":380},{"$f":"'Animal Balances'!IA190","v":380},{"$f":"'Animal Balances'!IB190","v":380},{"$f":"'Animal Balances'!IC190","v":380},{"$f":"'Animal Balances'!ID190","v":380},{"$f":"'Animal Balances'!IE190","v":380},{"$f":"'Animal Balances'!IF190","v":380},{"$f":"'Animal Balances'!IG190","v":380},{"$f":"'Animal Balances'!IH190","v":380},{"$f":"'Animal Balances'!II190","v":380},{"$f":"'Animal Balances'!IJ190","v":380},{"$f":"'Animal Balances'!IK190","v":380},{"$f":"'Animal Balances'!IL190","v":380},{"$f":"'Animal Balances'!IM190","v":380},{"$f":"'Animal Balances'!IN190","v":380},{"$f":"'Animal Balances'!IO190","v":380},{"$f":"'Animal Balances'!IP190","v":380},{"$f":"'Animal Balances'!IQ190","v":380},{"$f":"'Animal Balances'!IR190","v":380},{"$f":"'Animal Balances'!IS190","v":380},{"$f":"'Animal Balances'!IT190","v":380},{"$f":"'Animal Balances'!IU190","v":380},{"$f":"'Animal Balances'!IV190","v":380},{"$f":"'Animal Balances'!IW190","v":380},{"$f":"'Animal Balances'!IX190","v":380},{"$f":"'Animal Balances'!IY190","v":380},{"$f":"'Animal Balances'!IZ190","v":380},{"$f":"'Animal Balances'!JA190","v":380},{"$f":"'Animal Balances'!JB190","v":380},{"$f":"'Animal Balances'!JC190","v":380},{"$f":"'Animal Balances'!JD190","v":380},{"$f":"'Animal Balances'!JE190","v":380},{"$f":"'Animal Balances'!JF190","v":380},{"$f":"'Animal Balances'!JG190","v":380},{"$f":"'Animal Balances'!JH190","v":380},{"$f":"'Animal Balances'!JI190","v":380},{"$f":"'Animal Balances'!JJ190","v":380},{"$f":"'Animal Balances'!JK190","v":380},{"$f":"'Animal Balances'!JL190","v":380},{"$f":"'Animal Balances'!JM190","v":380},{"$f":"'Animal Balances'!JN190","v":380},{"$f":"'Animal Balances'!JO190","v":380},{"$f":"'Animal Balances'!JP190","v":380},{"$f":"'Animal Balances'!JQ190","v":380},{"$f":"'Animal Balances'!JR190","v":380},{"$f":"'Animal Balances'!JS190","v":380},{"$f":"'Animal Balances'!JT190","v":380},{"$f":"'Animal Balances'!JU190","v":380},{"$f":"'Animal Balances'!JV190","v":380},{"$f":"'Animal Balances'!JW190","v":380},{"$f":"'Animal Balances'!JX190","v":380},{"$f":"'Animal Balances'!JY190","v":380},{"$f":"'Animal Balances'!JZ190","v":380},{"$f":"'Animal Balances'!KA190","v":380},{"$f":"'Animal Balances'!KB190","v":380},{"$f":"'Animal Balances'!KC190","v":380},{"$f":"'Animal Balances'!KD190","v":380},{"$f":"'Animal Balances'!KE190","v":380},{"$f":"'Animal Balances'!KF190","v":380},{"$f":"'Animal Balances'!KG190","v":380},{"$f":"'Animal Balances'!KH190","v":380},{"$f":"'Animal Balances'!KI190","v":380},{"$f":"'Animal Balances'!KJ190","v":380},{"$f":"'Animal Balances'!KK190","v":380},{"$f":"'Animal Balances'!KL190","v":380},{"$f":"'Animal Balances'!KM190","v":380},{"$f":"'Animal Balances'!KN190","v":380},{"$f":"'Animal Balances'!KO190","v":380},{"$f":"'Animal Balances'!KP190","v":380},{"$f":"'Animal Balances'!KQ190","v":380},{"$f":"'Animal Balances'!KR190","v":380},{"$f":"'Animal Balances'!KS190","v":380},{"$f":"'Animal Balances'!KT190","v":0},{"$f":"'Animal Balances'!KU190","v":0},{"$f":"'Animal Balances'!KV190","v":0},{"$f":"'Animal Balances'!KW190","v":0},{"$f":"'Animal Balances'!KX190","v":0},{"$f":"'Animal Balances'!KY190","v":0},{"$f":"'Animal Balances'!KZ190","v":0},{"$f":"'Animal Balances'!LA190","v":0},{"$f":"'Animal Balances'!LB190","v":0},{"$f":"'Animal Balances'!LC190","v":0},{"$f":"'Animal Balances'!LD190","v":0},{"$f":"'Animal Balances'!LE190","v":0},{"$f":"'Animal Balances'!LF190","v":0},{"$f":"'Animal Balances'!LG190","v":0},{"$f":"'Animal Balances'!LH190","v":0},{"$f":"'Animal Balances'!LI190","v":0},{"$f":"'Animal Balances'!LJ190","v":0},{"$f":"'Animal Balances'!LK190","v":0},{"$f":"'Animal Balances'!LL190","v":0},{"$f":"'Animal Balances'!LM190","v":0},{"$f":"'Animal Balances'!LN190","v":0},{"$f":"'Animal Balances'!LO190","v":0},{"$f":"'Animal Balances'!LP190","v":0},{"$f":"'Animal Balances'!LQ190","v":0},{"$f":"'Animal Balances'!LR190","v":0},{"$f":"'Animal Balances'!LS190","v":0},{"$f":"'Animal Balances'!LT190","v":0},{"$f":"'Animal Balances'!LU190","v":0},{"$f":"'Animal Balances'!LV190","v":0},{"$f":"'Animal Balances'!LW190","v":0},{"$f":"'Animal Balances'!LX190","v":0},{"$f":"'Animal Balances'!LY190","v":0},{"$f":"'Animal Balances'!LZ190","v":0},{"$f":"'Animal Balances'!MA190","v":0},{"$f":"'Animal Balances'!MB190","v":0},{"$f":"'Animal Balances'!MC190","v":0},{"$f":"'Animal Balances'!MD190","v":0},{"$f":"'Animal Balances'!ME190","v":0},{"$f":"'Animal Balances'!MF190","v":0},{"$f":"'Animal Balances'!MG190","v":0},{"$f":"'Animal Balances'!MH190","v":0},{"$f":"'Animal Balances'!MI190","v":0},{"$f":"'Animal Balances'!MJ190","v":0},{"$f":"'Animal Balances'!MK190","v":0},{"$f":"'Animal Balances'!ML190","v":0},{"$f":"'Animal Balances'!MM190","v":0},{"$f":"'Animal Balances'!MN190","v":0},{"$f":"'Animal Balances'!MO190","v":0},{"$f":"'Animal Balances'!MP190","v":0},{"$f":"'Animal Balances'!MQ190","v":0},{"$f":"'Animal Balances'!MR190","v":0},{"$f":"'Animal Balances'!MS190","v":0},{"$f":"'Animal Balances'!MT190","v":0},{"$f":"'Animal Balances'!MU190","v":0},{"$f":"'Animal Balances'!MV190","v":0},{"$f":"'Animal Balances'!MW190","v":0},{"$f":"'Animal Balances'!MX190","v":0},{"$f":"'Animal Balances'!MY190","v":0},{"$f":"'Animal Balances'!MZ190","v":0},{"$f":"'Animal Balances'!NA190","v":0},{"$f":"'Animal Balances'!NB190","v":0},{"$f":"'Animal Balances'!NC190","v":0},{"$f":"'Animal Balances'!ND190","v":0},{"$f":"'Animal Balances'!NE190","v":0},{"$f":"'Animal Balances'!NF190","v":0},{"$f":"'Animal Balances'!NG190","v":0},{"$f":"'Animal Balances'!NH190","v":0},{"$f":"'Animal Balances'!NI190","v":0},{"$f":"'Animal Balances'!NJ190","v":0},{"$f":"'Animal Balances'!NK190","v":0},{"$f":"'Animal Balances'!NL190","v":0},{"$f":"'Animal Balances'!NM190","v":0},{"$f":"'Animal Balances'!NN190","v":0},{"$f":"'Animal Balances'!NO190","v":0},{"$f":"'Animal Balances'!NP190","v":0},{"$f":"'Animal Balances'!NQ190","v":0},{"$f":"'Animal Balances'!NR190","v":0},{"$f":"'Animal Balances'!NS190","v":0},{"$f":"'Animal Balances'!NT190","v":0},{"$f":"'Animal Balances'!NU190","v":0},{"$f":"'Animal Balances'!NV190","v":0},{"$f":"'Animal Balances'!NW190","v":0},{"$f":"'Animal Balances'!NX190","v":0},{"$f":"'Animal Balances'!NY190","v":0},{"$f":"'Animal Balances'!NZ190","v":0},{"$f":"'Animal Balances'!OA190","v":0},{"$f":"'Animal Balances'!OB190","v":0},{"$f":"'Animal Balances'!OC190","v":0},{"$f":"'Animal Balances'!OD190","v":0},{"$f":"'Animal Balances'!OE190","v":0},{"$f":"'Animal Balances'!OF190","v":0},{"$f":"'Animal Balances'!OG190","v":0},{"$f":"'Animal Balances'!OH190","v":0},{"$f":"'Animal Balances'!OI190","v":0},{"$f":"'Animal Balances'!OJ190","v":0},{"$f":"'Animal Balances'!OK190","v":0},{"$f":"'Animal Balances'!OL190","v":0},{"$f":"'Animal Balances'!OM190","v":0},{"$f":"'Animal Balances'!ON190","v":0},{"$f":"'Animal Balances'!OO190","v":0},{"$f":"'Animal Balances'!OP190","v":0},{"$f":"'Animal Balances'!OQ190","v":0},{"$f":"'Animal Balances'!OR190","v":0},{"$f":"'Animal Balances'!OS190","v":0},{"$f":"'Animal Balances'!OT190","v":0},{"$f":"'Animal Balances'!OU190","v":0},{"$f":"'Animal Balances'!OV190","v":0},{"$f":"'Animal Balances'!OW190","v":0},{"$f":"'Animal Balances'!OX190","v":0},{"$f":"'Animal Balances'!OY190","v":0},{"$f":"'Animal Balances'!OZ190","v":0},{"$f":"'Animal Balances'!PA190","v":0},{"$f":"'Animal Balances'!PB190","v":0},{"$f":"'Animal Balances'!PC190","v":0},{"$f":"'Animal Balances'!PD190","v":0},{"$f":"'Animal Balances'!PE190","v":0},{"$f":"'Animal Balances'!PF190","v":0},{"$f":"'Animal Balances'!PG190","v":0},{"$f":"'Animal Balances'!PH190","v":0},{"$f":"'Animal Balances'!PI190","v":0},{"$f":"'Animal Balances'!PJ190","v":0},{"$f":"'Animal Balances'!PK190","v":0},{"$f":"'Animal Balances'!PL190","v":0},{"$f":"'Animal Balances'!PM190","v":0},{"$f":"'Animal Balances'!PN190","v":0},{"$f":"'Animal Balances'!PO190","v":0},{"$f":"'Animal Balances'!PP190","v":0},{"$f":"'Animal Balances'!PQ190","v":0},{"$f":"'Animal Balances'!PR190","v":0},{"$f":"'Animal Balances'!PS190","v":0},{"$f":"'Animal Balances'!PT190","v":0},{"$f":"'Animal Balances'!PU190","v":0},{"$f":"'Animal Balances'!PV190","v":0},{"$f":"'Animal Balances'!PW190","v":0},{"$f":"'Animal Balances'!PX190","v":0},{"$f":"'Animal Balances'!PY190","v":0},{"$f":"'Animal Balances'!PZ190","v":0},{"$f":"'Animal Balances'!QA190","v":0},{"$f":"'Animal Balances'!QB190","v":0},{"$f":"'Animal Balances'!QC190","v":0},{"$f":"'Animal Balances'!QD190","v":0},{"$f":"'Animal Balances'!QE190","v":0},{"$f":"'Animal Balances'!QF190","v":0},{"$f":"'Animal Balances'!QG190","v":0},{"$f":"'Animal Balances'!QH190","v":0},{"$f":"'Animal Balances'!QI190","v":0},{"$f":"'Animal Balances'!QJ190","v":0},{"$f":"'Animal Balances'!QK190","v":0},{"$f":"'Animal Balances'!QL190","v":0},{"$f":"'Animal Balances'!QM190","v":0},{"$f":"'Animal Balances'!QN190","v":0},{"$f":"'Animal Balances'!QO190","v":0},{"$f":"'Animal Balances'!QP190","v":0},{"$f":"'Animal Balances'!QQ190","v":0},{"$f":"'Animal Balances'!QR190","v":0},{"$f":"'Animal Balances'!QS190","v":0},{"$f":"'Animal Balances'!QT190","v":0},{"$f":"'Animal Balances'!QU190","v":0},{"$f":"'Animal Balances'!QV190","v":0},{"$f":"'Animal Balances'!QW190","v":0},{"$f":"'Animal Balances'!QX190","v":0},{"$f":"'Animal Balances'!QY190","v":0},{"$f":"'Animal Balances'!QZ190","v":0},{"$f":"'Animal Balances'!RA190","v":0},{"$f":"'Animal Balances'!RB190","v":0},{"$f":"'Animal Balances'!RC190","v":0},{"$f":"'Animal Balances'!RD190","v":0},{"$f":"'Animal Balances'!RE190","v":0},{"$f":"'Animal Balances'!RF190","v":0},{"$f":"'Animal Balances'!RG190","v":0},{"$f":"'Animal Balances'!RH190","v":0},{"$f":"'Animal Balances'!RI190","v":0},{"$f":"'Animal Balances'!RJ190","v":0},{"$f":"'Animal Balances'!RK190","v":0},{"$f":"'Animal Balances'!RL190","v":0},{"$f":"'Animal Balances'!RM190","v":0},{"$f":"'Animal Balances'!RN190","v":0},{"$f":"'Animal Balances'!RO190","v":0},{"$f":"'Animal Balances'!RP190","v":0},{"$f":"'Animal Balances'!RQ190","v":0},{"$f":"'Animal Balances'!RR190","v":0},{"$f":"'Animal Balances'!RS190","v":0},{"$f":"'Animal Balances'!RT190","v":0},{"$f":"'Animal Balances'!RU190","v":0},{"$f":"'Animal Balances'!RV190","v":0},{"$f":"'Animal Balances'!RW190","v":0},{"$f":"'Animal Balances'!RX190","v":0},{"$f":"'Animal Balances'!RY190","v":0},{"$f":"'Animal Balances'!RZ190","v":0},{"$f":"'Animal Balances'!SA190","v":0},{"$f":"'Animal Balances'!SB190","v":0},{"$f":"'Animal Balances'!SC190","v":0},{"$f":"'Animal Balances'!SD190","v":0},{"$f":"'Animal Balances'!SE190","v":0},{"$f":"'Animal Balances'!SF190","v":0},{"$f":"'Animal Balances'!SG190","v":0},{"$f":"'Animal Balances'!SH190","v":0},{"$f":"'Animal Balances'!SI190","v":0},{"$f":"'Animal Balances'!SJ190","v":0},{"$f":"'Animal Balances'!SK190","v":0},{"$f":"'Animal Balances'!SL190","v":0},{"$f":"'Animal Balances'!SM190","v":0}]
[]
[null,null,"Weight per Animal",null,"Kg",null,{"$f":"Assumptions!F108","v":45},null,null,{"$f":"$G$66","v":45},{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,{"$f":"$G$66","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,"Average Balance",null,"Number",null,null,null,null,{"$f":"AVERAGE(J62:J63)","v":760},{"$f":"AVERAGE(K62:K63)","v":760},760,1520,1520,1520,1520,2280,2280,2280,2160.4166666666665,2800.833333333333,2681.25,2561.6666666666665,2442.083333333333,3082.4999999999995,2962.9166666666661,2843.333333333333,2723.7499999999995,3364.1666666666661,3244.583333333333,3124.9999999999995,3005.4166666666665,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,{"$f":"AVERAGE(BW62:BW63)","v":3265.833333333333},3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,{"$f":"AVERAGE(EI62:EI63)","v":3265.833333333333},3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,{"$f":"AVERAGE(GU62:GU63)","v":3265.833333333333},3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,{"$f":"AVERAGE(JG62:JG63)","v":3265.833333333333},3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,3265.833333333333,3075.833333333333,3645.833333333333,3455.833333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(LS62:LS63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(OE62:OE63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(QQ62:QQ63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Daily Ration",null,"kg/day/animal",null,{"$f":"Assumptions!F74","v":0.75},null,null,{"$f":"$G$68","v":0.75},{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"$G$68","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[null,null,"Monthly Ration",null,"kg/Month",null,null,null,null,{"$f":"(K3-J3)*J68*J67","v":17100},17670,17100,35340,35340,33060,35340,51300,53010,51300,50229.6875,65119.374999999993,60328.125,59558.75,54946.874999999993,71668.124999999985,68887.812499999985,59709.999999999993,63327.187499999993,75693.749999999985,75436.5625,70312.499999999985,69875.9375,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,71031.875,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,{"$f":"(BW3-BV3)*BV68*BV67","v":80348.125},68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,71031.875,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,{"$f":"(EI3-EH3)*EH68*EH67","v":80348.125},73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,71031.875,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,{"$f":"(GU3-GT3)*GT68*GT67","v":77756.25},75930.625,69206.25,84765.625,80348.125,71031.875,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,71031.875,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,{"$f":"(JG3-JF3)*JF68*JF67","v":80348.125},68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,68582.5,71513.125,82031.25,80348.125,73481.25,71513.125,84765.625,77756.25,75930.625,69206.25,84765.625,80348.125,71031.875,71513.125,82031.25,80348.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS3-LR3)*LR68*LR67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE3-OD3)*OD68*OD67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ3-QP3)*QP68*QP67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corn",null,"kg",null,{"$f":"Assumptions!F81","v":0.19999999999999998},null,null,{"$f":"J$69*$G70","v":3419.9999999999995},{"$f":"K$69*$G70","v":3533.9999999999995},3419.9999999999995,7067.9999999999991,7067.9999999999991,6611.9999999999991,7067.9999999999991,10260,10602,10260,10045.9375,13023.874999999998,12065.624999999998,11911.749999999998,10989.374999999998,14333.624999999996,13777.562499999996,11941.999999999998,12665.437499999998,15138.749999999996,15087.312499999998,14062.499999999996,13975.187499999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,14206.374999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,{"$f":"BW$69*$G70","v":13716.499999999998},14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,14206.374999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,{"$f":"EI$69*$G70","v":14696.249999999998},14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,14206.374999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,{"$f":"GU$69*$G70","v":15186.124999999998},13841.249999999998,16953.125,16069.624999999998,14206.374999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,14206.374999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,{"$f":"JG$69*$G70","v":13716.499999999998},14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,13716.499999999998,14302.624999999998,16406.25,16069.624999999998,14696.249999999998,14302.624999999998,16953.125,15551.249999999998,15186.124999999998,13841.249999999998,16953.125,16069.624999999998,14206.374999999998,14302.624999999998,16406.25,16069.624999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS$69*$G70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE$69*$G70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ$69*$G70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Soy",null,"kg",null,{"$f":"Assumptions!F88","v":0.13333333333333333},null,null,{"$f":"J$69*$G71","v":2280},2356,2280,4712,4712,4408,4712,6840,7068,6840,6697.291666666667,8682.5833333333321,8043.75,7941.166666666667,7326.2499999999991,9555.7499999999982,9185.0416666666642,7961.3333333333321,8443.6249999999982,10092.499999999998,10058.208333333334,9374.9999999999982,9316.7916666666661,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9470.9166666666661,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9470.9166666666661,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9470.9166666666661,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9470.9166666666661,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9470.9166666666661,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9144.3333333333339,9535.0833333333339,10937.5,10713.083333333334,9797.5,9535.0833333333339,11302.083333333334,10367.5,10124.083333333334,9227.5,11302.083333333334,10713.083333333334,9470.9166666666661,9535.0833333333339,10937.5,10713.083333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hay",null,"kg",null,{"$f":"Assumptions!F95","v":0.66666666666666663},null,null,11400,11780,11400,23560,23560,22040,23560,34200,35340,34200,33486.458333333328,43412.916666666657,40218.75,39705.833333333328,36631.249999999993,47778.749999999985,45925.208333333321,39806.666666666657,42218.124999999993,50462.499999999985,50291.041666666664,46874.999999999985,46583.958333333328,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,47354.583333333328,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,47354.583333333328,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,47354.583333333328,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,47354.583333333328,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,47354.583333333328,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,45721.666666666664,47675.416666666664,54687.5,53565.416666666664,48987.5,47675.416666666664,56510.416666666664,51837.5,50620.416666666664,46137.5,56510.416666666664,53565.416666666664,47354.583333333328,47675.416666666664,54687.5,53565.416666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of Corn",null,"USD/kg",null,{"$f":"Assumptions!F100","v":0.27638624978407328},null,null,{"$f":"$G74*J70","v":945.24097426153048},{"$f":"$G74*K70","v":976.74900673691479},945.24097426153048,1953.4980134738296,1953.4980134738296,1827.4658835722923,1953.4980134738296,2835.7229227845919,2930.2470202107447,2835.7229227845919,2776.5589911901889,3599.619968906547,3334.7728450509585,3292.2439108654344,3037.3121437208497,3961.6168595612362,3807.9288305406799,3300.6045949214026,3500.5527724995682,4184.1423389186384,4169.9257211953709,3886.6816375885296,3862.5496631542583,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3926.4467092762134,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,{"$f":"$G74*BW70","v":3791.0519951632405},3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3926.4467092762134,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,{"$f":"$G74*EI70","v":4061.8414233891863},3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3926.4467092762134,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,{"$f":"$G74*GU70","v":4197.2361375021592},3825.531179823804,4685.6106408706173,4441.4233891863878,3926.4467092762134,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3926.4467092762134,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,{"$f":"$G74*JG70","v":3791.0519951632405},3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3791.0519951632405,3953.0488858179306,4534.4619105199527,4441.4233891863878,4061.8414233891863,3953.0488858179306,4685.6106408706173,4298.151666954569,4197.2361375021592,3825.531179823804,4685.6106408706173,4441.4233891863878,3926.4467092762134,3953.0488858179306,4534.4619105199527,4441.4233891863878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G74*LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G74*OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G74*QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Soy",null,"USD/kg",null,{"$f":"Assumptions!F101","v":0.47447874468823892},null,null,{"$f":"$G75*J71","v":1081.8115378891848},1117.8719224854908,1081.8115378891848,2235.7438449709816,2235.7438449709816,2091.5023065857572,2235.7438449709816,3245.434613667554,3353.6157674564729,3245.434613667554,3177.7225428110037,4119.7012406510248,3816.5884025860219,3767.9147913600868,3476.1499032722099,4534.0002645546383,4358.1070399091686,3777.4834460446323,4006.3205906182307,4788.6767307660502,4772.4060638127839,4448.2382314522392,4420.6196145218446,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4493.7486510469198,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4493.7486510469198,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4493.7486510469198,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4493.7486510469198,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4493.7486510469198,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4338.7918010108197,4524.1943704977493,5189.6112700276135,5083.1303317404945,4648.7055010830209,4524.1943704977493,5362.5983123618671,4919.1583855553172,4803.6623511191219,4378.2526166107245,5362.5983123618671,5083.1303317404945,4493.7486510469198,4524.1943704977493,5189.6112700276135,5083.1303317404945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Hay",null,"USD/kg",null,{"$f":"Assumptions!F102","v":0.1974187498457666},null,null,2250.5737482417394,2325.5928731831305,2250.5737482417394,4651.1857463662609,4651.1857463662609,4351.1092466006958,4651.1857463662609,6751.7212447252177,6976.7786195493918,6751.7212447252177,6610.8547409290186,8570.5237354917772,7939.9353453594258,7838.6759782510335,7231.6955802877364,9432.421094193418,9066.4972155730466,7858.5823688604805,8334.6494583323038,9962.243664091995,9928.394574274691,9254.0038990203066,9196.5468170339464,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9348.6826411338407,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9348.6826411338407,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9348.6826411338407,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9348.6826411338407,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9348.6826411338407,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9026.3142741981919,9412.0211567093575,10796.337882190361,10574.817593300922,9671.0510080694912,9412.0211567093575,11156.215811596705,10233.694445129926,9993.41937500514,9108.4075710090565,11156.215811596705,10574.817593300922,9348.6826411338407,9412.0211567093575,10796.337882190361,10574.817593300922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost","USD ",null,null,null,null,{"$f":"SUM(J74:J76)","v":4277.6262603924552},{"$f":"SUM(K74:K76)","v":4420.2138024055366},4277.6262603924552,8840.4276048110733,8840.4276048110733,8270.0774367587455,8840.4276048110733,12832.878781177364,13260.64140721661,12832.878781177364,12565.136274930212,16289.84494504935,15091.296592996405,14898.834680476553,13745.157627280796,17928.038218309292,17232.533086022893,14936.670409826515,15841.522821450102,18935.062733776685,18870.726359282846,17588.923768061075,17479.716094710049,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17768.878001456975,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,{"$f":"SUM(BW74:BW76)","v":17156.15807037225},17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17768.878001456975,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,{"$f":"SUM(EI74:EI76)","v":18381.597932541699},17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17768.878001456975,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,{"$f":"SUM(GU74:GU76)","v":18994.31786362642},17312.191367443585,21204.424764829189,20099.371314227807,17768.878001456975,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17768.878001456975,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,{"$f":"SUM(JG74:JG76)","v":17156.15807037225},17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17156.15807037225,17889.264413025037,20520.411062737927,20099.371314227807,18381.597932541699,17889.264413025037,21204.424764829189,19451.004497639813,18994.31786362642,17312.191367443585,21204.424764829189,20099.371314227807,17768.878001456975,17889.264413025037,20520.411062737927,20099.371314227807,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS74:LS76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE74:OE76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ74:QQ76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Weight of Carcas Sold",null,"kg/Sheep",null,{"$f":"Assumptions!F108*Assumptions!F115","v":40.5},null,null,{"$f":"$G$79","v":40.5},{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,{"$f":"$G$79","v":40.5},40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5,40.5]
[null,null,"Total Weight Sold",null,"kg",null,null,null,null,{"$f":"J79*J64","v":5703.75},{"$f":"K79*K64","v":5703.75},5703.75,5703.75,5703.75,5703.75,5703.75,5703.75,5703.75,5703.75,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,{"$f":"BW79*BW64","v":15390},15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,{"$f":"EI79*EI64","v":15390},15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,{"$f":"GU79*GU64","v":15390},15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,{"$f":"JG79*JG64","v":15390},15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*LS64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*OE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*QQ64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price per kg Realised",null,"USD/kg",null,{"$f":"Assumptions!F122","v":5.22},null,null,{"$f":"$G$81","v":5.22},{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,{"$f":"$G$81","v":5.22},5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22,5.22]
[null,null,"Price per Animal Sold",null,"USD/Animal",null,null,null,null,{"$f":"IF(J80,J83/J64)*1","v":211.40999999999997},{"$f":"IF(K80,K83/K64)*1","v":211.40999999999997},211.40999999999997,211.40999999999997,211.40999999999997,211.40999999999997,211.40999999999997,211.40999999999997,211.40999999999997,211.40999999999997,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,{"$f":"IF(BW80,BW83/BW64)*1","v":211.41},211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,{"$f":"IF(EI80,EI83/EI64)*1","v":211.41},211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,{"$f":"IF(GU80,GU83/GU64)*1","v":211.41},211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,{"$f":"IF(JG80,JG83/JG64)*1","v":211.41},211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,211.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LS80,LS83/LS64)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OE80,OE83/OE64)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QQ80,QQ83/QQ64)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues from Goats","USD",null,null,null,null,{"$f":"J81*J80","v":29773.574999999997},{"$f":"K81*K80","v":29773.574999999997},29773.574999999997,29773.574999999997,29773.574999999997,29773.574999999997,29773.574999999997,29773.574999999997,29773.574999999997,29773.574999999997,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,{"$f":"BW81*BW80","v":80335.8},80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,{"$f":"EI81*EI80","v":80335.8},80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,{"$f":"GU81*GU80","v":80335.8},80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,{"$f":"JG81*JG80","v":80335.8},80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,80335.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS81*LS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE81*OE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ81*QQ80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"  "]
[null,null,null,"Margin from Goats",null,null,null,null,null,{"$f":"J83-J77","v":25495.948739607542},{"$f":"K83-K77","v":25353.361197594459},25495.948739607542,20933.147395188924,20933.147395188924,21503.497563241253,20933.147395188924,16940.696218822632,16512.933592783389,16940.696218822632,67770.663725069797,64045.955054950653,65244.503407003598,65436.96531952345,66590.642372719201,62407.761781690715,63103.26691397711,65399.129590173485,64494.277178549899,61400.737266223317,61465.073640717157,62746.876231938928,62856.083905289954,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,{"$f":"BW83-BW77","v":63179.641929627753},62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,{"$f":"EI83-EI77","v":61954.202067458304},62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,{"$f":"GU83-GU77","v":61341.482136373583},63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,{"$f":"JG83-JG77","v":63179.641929627753},62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS83-LS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE83-OE77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ83-QQ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Section 4: Pigs"]
[null,null,"Maternal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I224","v":570},{"$f":"'Animal Balances'!J224","v":570},{"$f":"'Animal Balances'!K224","v":570},{"$f":"'Animal Balances'!L224","v":570},{"$f":"'Animal Balances'!M224","v":570},{"$f":"'Animal Balances'!N224","v":570},{"$f":"'Animal Balances'!O224","v":570},{"$f":"'Animal Balances'!P224","v":570},{"$f":"'Animal Balances'!Q224","v":570},{"$f":"'Animal Balances'!R224","v":570},{"$f":"'Animal Balances'!S224","v":570},{"$f":"'Animal Balances'!T224","v":570},{"$f":"'Animal Balances'!U224","v":570},{"$f":"'Animal Balances'!V224","v":570},{"$f":"'Animal Balances'!W224","v":570},{"$f":"'Animal Balances'!X224","v":570},{"$f":"'Animal Balances'!Y224","v":570},{"$f":"'Animal Balances'!Z224","v":570},{"$f":"'Animal Balances'!AA224","v":570},{"$f":"'Animal Balances'!AB224","v":570},{"$f":"'Animal Balances'!AC224","v":570},{"$f":"'Animal Balances'!AD224","v":570},{"$f":"'Animal Balances'!AE224","v":570},{"$f":"'Animal Balances'!AF224","v":570},{"$f":"'Animal Balances'!AG224","v":570},{"$f":"'Animal Balances'!AH224","v":570},{"$f":"'Animal Balances'!AI224","v":570},{"$f":"'Animal Balances'!AJ224","v":570},{"$f":"'Animal Balances'!AK224","v":570},{"$f":"'Animal Balances'!AL224","v":570},{"$f":"'Animal Balances'!AM224","v":570},{"$f":"'Animal Balances'!AN224","v":570},{"$f":"'Animal Balances'!AO224","v":570},{"$f":"'Animal Balances'!AP224","v":570},{"$f":"'Animal Balances'!AQ224","v":570},{"$f":"'Animal Balances'!AR224","v":570},{"$f":"'Animal Balances'!AS224","v":570},{"$f":"'Animal Balances'!AT224","v":570},{"$f":"'Animal Balances'!AU224","v":570},{"$f":"'Animal Balances'!AV224","v":570},{"$f":"'Animal Balances'!AW224","v":570},{"$f":"'Animal Balances'!AX224","v":570},{"$f":"'Animal Balances'!AY224","v":570},{"$f":"'Animal Balances'!AZ224","v":570},{"$f":"'Animal Balances'!BA224","v":570},{"$f":"'Animal Balances'!BB224","v":570},{"$f":"'Animal Balances'!BC224","v":570},{"$f":"'Animal Balances'!BD224","v":570},{"$f":"'Animal Balances'!BE224","v":570},{"$f":"'Animal Balances'!BF224","v":570},{"$f":"'Animal Balances'!BG224","v":570},{"$f":"'Animal Balances'!BH224","v":570},{"$f":"'Animal Balances'!BI224","v":570},{"$f":"'Animal Balances'!BJ224","v":570},{"$f":"'Animal Balances'!BK224","v":570},{"$f":"'Animal Balances'!BL224","v":570},{"$f":"'Animal Balances'!BM224","v":570},{"$f":"'Animal Balances'!BN224","v":570},{"$f":"'Animal Balances'!BO224","v":570},{"$f":"'Animal Balances'!BP224","v":570},{"$f":"'Animal Balances'!BQ224","v":570},{"$f":"'Animal Balances'!BR224","v":570},{"$f":"'Animal Balances'!BS224","v":570},{"$f":"'Animal Balances'!BT224","v":570},{"$f":"'Animal Balances'!BU224","v":570},{"$f":"'Animal Balances'!BV224","v":570},{"$f":"'Animal Balances'!BW224","v":570},{"$f":"'Animal Balances'!BX224","v":570},{"$f":"'Animal Balances'!BY224","v":570},{"$f":"'Animal Balances'!BZ224","v":570},{"$f":"'Animal Balances'!CA224","v":570},{"$f":"'Animal Balances'!CB224","v":570},{"$f":"'Animal Balances'!CC224","v":570},{"$f":"'Animal Balances'!CD224","v":570},{"$f":"'Animal Balances'!CE224","v":570},{"$f":"'Animal Balances'!CF224","v":570},{"$f":"'Animal Balances'!CG224","v":570},{"$f":"'Animal Balances'!CH224","v":570},{"$f":"'Animal Balances'!CI224","v":570},{"$f":"'Animal Balances'!CJ224","v":570},{"$f":"'Animal Balances'!CK224","v":570},{"$f":"'Animal Balances'!CL224","v":570},{"$f":"'Animal Balances'!CM224","v":570},{"$f":"'Animal Balances'!CN224","v":570},{"$f":"'Animal Balances'!CO224","v":570},{"$f":"'Animal Balances'!CP224","v":570},{"$f":"'Animal Balances'!CQ224","v":570},{"$f":"'Animal Balances'!CR224","v":570},{"$f":"'Animal Balances'!CS224","v":570},{"$f":"'Animal Balances'!CT224","v":570},{"$f":"'Animal Balances'!CU224","v":570},{"$f":"'Animal Balances'!CV224","v":570},{"$f":"'Animal Balances'!CW224","v":570},{"$f":"'Animal Balances'!CX224","v":570},{"$f":"'Animal Balances'!CY224","v":570},{"$f":"'Animal Balances'!CZ224","v":570},{"$f":"'Animal Balances'!DA224","v":570},{"$f":"'Animal Balances'!DB224","v":570},{"$f":"'Animal Balances'!DC224","v":570},{"$f":"'Animal Balances'!DD224","v":570},{"$f":"'Animal Balances'!DE224","v":570},{"$f":"'Animal Balances'!DF224","v":570},{"$f":"'Animal Balances'!DG224","v":570},{"$f":"'Animal Balances'!DH224","v":570},{"$f":"'Animal Balances'!DI224","v":570},{"$f":"'Animal Balances'!DJ224","v":570},{"$f":"'Animal Balances'!DK224","v":570},{"$f":"'Animal Balances'!DL224","v":570},{"$f":"'Animal Balances'!DM224","v":570},{"$f":"'Animal Balances'!DN224","v":570},{"$f":"'Animal Balances'!DO224","v":570},{"$f":"'Animal Balances'!DP224","v":570},{"$f":"'Animal Balances'!DQ224","v":570},{"$f":"'Animal Balances'!DR224","v":570},{"$f":"'Animal Balances'!DS224","v":570},{"$f":"'Animal Balances'!DT224","v":570},{"$f":"'Animal Balances'!DU224","v":570},{"$f":"'Animal Balances'!DV224","v":570},{"$f":"'Animal Balances'!DW224","v":570},{"$f":"'Animal Balances'!DX224","v":570},{"$f":"'Animal Balances'!DY224","v":570},{"$f":"'Animal Balances'!DZ224","v":570},{"$f":"'Animal Balances'!EA224","v":570},{"$f":"'Animal Balances'!EB224","v":570},{"$f":"'Animal Balances'!EC224","v":570},{"$f":"'Animal Balances'!ED224","v":570},{"$f":"'Animal Balances'!EE224","v":570},{"$f":"'Animal Balances'!EF224","v":570},{"$f":"'Animal Balances'!EG224","v":570},{"$f":"'Animal Balances'!EH224","v":570},{"$f":"'Animal Balances'!EI224","v":570},{"$f":"'Animal Balances'!EJ224","v":570},{"$f":"'Animal Balances'!EK224","v":570},{"$f":"'Animal Balances'!EL224","v":570},{"$f":"'Animal Balances'!EM224","v":570},{"$f":"'Animal Balances'!EN224","v":570},{"$f":"'Animal Balances'!EO224","v":570},{"$f":"'Animal Balances'!EP224","v":570},{"$f":"'Animal Balances'!EQ224","v":570},{"$f":"'Animal Balances'!ER224","v":570},{"$f":"'Animal Balances'!ES224","v":570},{"$f":"'Animal Balances'!ET224","v":570},{"$f":"'Animal Balances'!EU224","v":570},{"$f":"'Animal Balances'!EV224","v":570},{"$f":"'Animal Balances'!EW224","v":570},{"$f":"'Animal Balances'!EX224","v":570},{"$f":"'Animal Balances'!EY224","v":570},{"$f":"'Animal Balances'!EZ224","v":570},{"$f":"'Animal Balances'!FA224","v":570},{"$f":"'Animal Balances'!FB224","v":570},{"$f":"'Animal Balances'!FC224","v":570},{"$f":"'Animal Balances'!FD224","v":570},{"$f":"'Animal Balances'!FE224","v":570},{"$f":"'Animal Balances'!FF224","v":570},{"$f":"'Animal Balances'!FG224","v":570},{"$f":"'Animal Balances'!FH224","v":570},{"$f":"'Animal Balances'!FI224","v":570},{"$f":"'Animal Balances'!FJ224","v":570},{"$f":"'Animal Balances'!FK224","v":570},{"$f":"'Animal Balances'!FL224","v":570},{"$f":"'Animal Balances'!FM224","v":570},{"$f":"'Animal Balances'!FN224","v":570},{"$f":"'Animal Balances'!FO224","v":570},{"$f":"'Animal Balances'!FP224","v":570},{"$f":"'Animal Balances'!FQ224","v":570},{"$f":"'Animal Balances'!FR224","v":570},{"$f":"'Animal Balances'!FS224","v":570},{"$f":"'Animal Balances'!FT224","v":570},{"$f":"'Animal Balances'!FU224","v":570},{"$f":"'Animal Balances'!FV224","v":570},{"$f":"'Animal Balances'!FW224","v":570},{"$f":"'Animal Balances'!FX224","v":570},{"$f":"'Animal Balances'!FY224","v":570},{"$f":"'Animal Balances'!FZ224","v":570},{"$f":"'Animal Balances'!GA224","v":570},{"$f":"'Animal Balances'!GB224","v":570},{"$f":"'Animal Balances'!GC224","v":570},{"$f":"'Animal Balances'!GD224","v":570},{"$f":"'Animal Balances'!GE224","v":570},{"$f":"'Animal Balances'!GF224","v":570},{"$f":"'Animal Balances'!GG224","v":570},{"$f":"'Animal Balances'!GH224","v":570},{"$f":"'Animal Balances'!GI224","v":570},{"$f":"'Animal Balances'!GJ224","v":570},{"$f":"'Animal Balances'!GK224","v":570},{"$f":"'Animal Balances'!GL224","v":570},{"$f":"'Animal Balances'!GM224","v":570},{"$f":"'Animal Balances'!GN224","v":570},{"$f":"'Animal Balances'!GO224","v":570},{"$f":"'Animal Balances'!GP224","v":570},{"$f":"'Animal Balances'!GQ224","v":570},{"$f":"'Animal Balances'!GR224","v":570},{"$f":"'Animal Balances'!GS224","v":570},{"$f":"'Animal Balances'!GT224","v":570},{"$f":"'Animal Balances'!GU224","v":570},{"$f":"'Animal Balances'!GV224","v":570},{"$f":"'Animal Balances'!GW224","v":570},{"$f":"'Animal Balances'!GX224","v":570},{"$f":"'Animal Balances'!GY224","v":570},{"$f":"'Animal Balances'!GZ224","v":570},{"$f":"'Animal Balances'!HA224","v":570},{"$f":"'Animal Balances'!HB224","v":570},{"$f":"'Animal Balances'!HC224","v":570},{"$f":"'Animal Balances'!HD224","v":570},{"$f":"'Animal Balances'!HE224","v":570},{"$f":"'Animal Balances'!HF224","v":570},{"$f":"'Animal Balances'!HG224","v":570},{"$f":"'Animal Balances'!HH224","v":570},{"$f":"'Animal Balances'!HI224","v":570},{"$f":"'Animal Balances'!HJ224","v":570},{"$f":"'Animal Balances'!HK224","v":570},{"$f":"'Animal Balances'!HL224","v":570},{"$f":"'Animal Balances'!HM224","v":570},{"$f":"'Animal Balances'!HN224","v":570},{"$f":"'Animal Balances'!HO224","v":570},{"$f":"'Animal Balances'!HP224","v":570},{"$f":"'Animal Balances'!HQ224","v":570},{"$f":"'Animal Balances'!HR224","v":570},{"$f":"'Animal Balances'!HS224","v":570},{"$f":"'Animal Balances'!HT224","v":570},{"$f":"'Animal Balances'!HU224","v":570},{"$f":"'Animal Balances'!HV224","v":570},{"$f":"'Animal Balances'!HW224","v":570},{"$f":"'Animal Balances'!HX224","v":570},{"$f":"'Animal Balances'!HY224","v":570},{"$f":"'Animal Balances'!HZ224","v":570},{"$f":"'Animal Balances'!IA224","v":570},{"$f":"'Animal Balances'!IB224","v":570},{"$f":"'Animal Balances'!IC224","v":570},{"$f":"'Animal Balances'!ID224","v":570},{"$f":"'Animal Balances'!IE224","v":570},{"$f":"'Animal Balances'!IF224","v":570},{"$f":"'Animal Balances'!IG224","v":570},{"$f":"'Animal Balances'!IH224","v":570},{"$f":"'Animal Balances'!II224","v":570},{"$f":"'Animal Balances'!IJ224","v":570},{"$f":"'Animal Balances'!IK224","v":570},{"$f":"'Animal Balances'!IL224","v":570},{"$f":"'Animal Balances'!IM224","v":570},{"$f":"'Animal Balances'!IN224","v":570},{"$f":"'Animal Balances'!IO224","v":570},{"$f":"'Animal Balances'!IP224","v":570},{"$f":"'Animal Balances'!IQ224","v":570},{"$f":"'Animal Balances'!IR224","v":570},{"$f":"'Animal Balances'!IS224","v":570},{"$f":"'Animal Balances'!IT224","v":570},{"$f":"'Animal Balances'!IU224","v":570},{"$f":"'Animal Balances'!IV224","v":570},{"$f":"'Animal Balances'!IW224","v":570},{"$f":"'Animal Balances'!IX224","v":570},{"$f":"'Animal Balances'!IY224","v":570},{"$f":"'Animal Balances'!IZ224","v":570},{"$f":"'Animal Balances'!JA224","v":570},{"$f":"'Animal Balances'!JB224","v":570},{"$f":"'Animal Balances'!JC224","v":570},{"$f":"'Animal Balances'!JD224","v":570},{"$f":"'Animal Balances'!JE224","v":570},{"$f":"'Animal Balances'!JF224","v":570},{"$f":"'Animal Balances'!JG224","v":570},{"$f":"'Animal Balances'!JH224","v":570},{"$f":"'Animal Balances'!JI224","v":570},{"$f":"'Animal Balances'!JJ224","v":570},{"$f":"'Animal Balances'!JK224","v":570},{"$f":"'Animal Balances'!JL224","v":570},{"$f":"'Animal Balances'!JM224","v":570},{"$f":"'Animal Balances'!JN224","v":570},{"$f":"'Animal Balances'!JO224","v":570},{"$f":"'Animal Balances'!JP224","v":570},{"$f":"'Animal Balances'!JQ224","v":570},{"$f":"'Animal Balances'!JR224","v":570},{"$f":"'Animal Balances'!JS224","v":570},{"$f":"'Animal Balances'!JT224","v":570},{"$f":"'Animal Balances'!JU224","v":570},{"$f":"'Animal Balances'!JV224","v":570},{"$f":"'Animal Balances'!JW224","v":570},{"$f":"'Animal Balances'!JX224","v":570},{"$f":"'Animal Balances'!JY224","v":570},{"$f":"'Animal Balances'!JZ224","v":570},{"$f":"'Animal Balances'!KA224","v":570},{"$f":"'Animal Balances'!KB224","v":570},{"$f":"'Animal Balances'!KC224","v":570},{"$f":"'Animal Balances'!KD224","v":570},{"$f":"'Animal Balances'!KE224","v":570},{"$f":"'Animal Balances'!KF224","v":570},{"$f":"'Animal Balances'!KG224","v":570},{"$f":"'Animal Balances'!KH224","v":570},{"$f":"'Animal Balances'!KI224","v":570},{"$f":"'Animal Balances'!KJ224","v":570},{"$f":"'Animal Balances'!KK224","v":570},{"$f":"'Animal Balances'!KL224","v":570},{"$f":"'Animal Balances'!KM224","v":570},{"$f":"'Animal Balances'!KN224","v":570},{"$f":"'Animal Balances'!KO224","v":570},{"$f":"'Animal Balances'!KP224","v":570},{"$f":"'Animal Balances'!KQ224","v":570},{"$f":"'Animal Balances'!KR224","v":570},{"$f":"'Animal Balances'!KS224","v":570},{"$f":"'Animal Balances'!KT224","v":0},{"$f":"'Animal Balances'!KU224","v":0},{"$f":"'Animal Balances'!KV224","v":0},{"$f":"'Animal Balances'!KW224","v":0},{"$f":"'Animal Balances'!KX224","v":0},{"$f":"'Animal Balances'!KY224","v":0},{"$f":"'Animal Balances'!KZ224","v":0},{"$f":"'Animal Balances'!LA224","v":0},{"$f":"'Animal Balances'!LB224","v":0},{"$f":"'Animal Balances'!LC224","v":0},{"$f":"'Animal Balances'!LD224","v":0},{"$f":"'Animal Balances'!LE224","v":0},{"$f":"'Animal Balances'!LF224","v":0},{"$f":"'Animal Balances'!LG224","v":0},{"$f":"'Animal Balances'!LH224","v":0},{"$f":"'Animal Balances'!LI224","v":0},{"$f":"'Animal Balances'!LJ224","v":0},{"$f":"'Animal Balances'!LK224","v":0},{"$f":"'Animal Balances'!LL224","v":0},{"$f":"'Animal Balances'!LM224","v":0},{"$f":"'Animal Balances'!LN224","v":0},{"$f":"'Animal Balances'!LO224","v":0},{"$f":"'Animal Balances'!LP224","v":0},{"$f":"'Animal Balances'!LQ224","v":0},{"$f":"'Animal Balances'!LR224","v":0},{"$f":"'Animal Balances'!LS224","v":0},{"$f":"'Animal Balances'!LT224","v":0},{"$f":"'Animal Balances'!LU224","v":0},{"$f":"'Animal Balances'!LV224","v":0},{"$f":"'Animal Balances'!LW224","v":0},{"$f":"'Animal Balances'!LX224","v":0},{"$f":"'Animal Balances'!LY224","v":0},{"$f":"'Animal Balances'!LZ224","v":0},{"$f":"'Animal Balances'!MA224","v":0},{"$f":"'Animal Balances'!MB224","v":0},{"$f":"'Animal Balances'!MC224","v":0},{"$f":"'Animal Balances'!MD224","v":0},{"$f":"'Animal Balances'!ME224","v":0},{"$f":"'Animal Balances'!MF224","v":0},{"$f":"'Animal Balances'!MG224","v":0},{"$f":"'Animal Balances'!MH224","v":0},{"$f":"'Animal Balances'!MI224","v":0},{"$f":"'Animal Balances'!MJ224","v":0},{"$f":"'Animal Balances'!MK224","v":0},{"$f":"'Animal Balances'!ML224","v":0},{"$f":"'Animal Balances'!MM224","v":0},{"$f":"'Animal Balances'!MN224","v":0},{"$f":"'Animal Balances'!MO224","v":0},{"$f":"'Animal Balances'!MP224","v":0},{"$f":"'Animal Balances'!MQ224","v":0},{"$f":"'Animal Balances'!MR224","v":0},{"$f":"'Animal Balances'!MS224","v":0},{"$f":"'Animal Balances'!MT224","v":0},{"$f":"'Animal Balances'!MU224","v":0},{"$f":"'Animal Balances'!MV224","v":0},{"$f":"'Animal Balances'!MW224","v":0},{"$f":"'Animal Balances'!MX224","v":0},{"$f":"'Animal Balances'!MY224","v":0},{"$f":"'Animal Balances'!MZ224","v":0},{"$f":"'Animal Balances'!NA224","v":0},{"$f":"'Animal Balances'!NB224","v":0},{"$f":"'Animal Balances'!NC224","v":0},{"$f":"'Animal Balances'!ND224","v":0},{"$f":"'Animal Balances'!NE224","v":0},{"$f":"'Animal Balances'!NF224","v":0},{"$f":"'Animal Balances'!NG224","v":0},{"$f":"'Animal Balances'!NH224","v":0},{"$f":"'Animal Balances'!NI224","v":0},{"$f":"'Animal Balances'!NJ224","v":0},{"$f":"'Animal Balances'!NK224","v":0},{"$f":"'Animal Balances'!NL224","v":0},{"$f":"'Animal Balances'!NM224","v":0},{"$f":"'Animal Balances'!NN224","v":0},{"$f":"'Animal Balances'!NO224","v":0},{"$f":"'Animal Balances'!NP224","v":0},{"$f":"'Animal Balances'!NQ224","v":0},{"$f":"'Animal Balances'!NR224","v":0},{"$f":"'Animal Balances'!NS224","v":0},{"$f":"'Animal Balances'!NT224","v":0},{"$f":"'Animal Balances'!NU224","v":0},{"$f":"'Animal Balances'!NV224","v":0},{"$f":"'Animal Balances'!NW224","v":0},{"$f":"'Animal Balances'!NX224","v":0},{"$f":"'Animal Balances'!NY224","v":0},{"$f":"'Animal Balances'!NZ224","v":0},{"$f":"'Animal Balances'!OA224","v":0},{"$f":"'Animal Balances'!OB224","v":0},{"$f":"'Animal Balances'!OC224","v":0},{"$f":"'Animal Balances'!OD224","v":0},{"$f":"'Animal Balances'!OE224","v":0},{"$f":"'Animal Balances'!OF224","v":0},{"$f":"'Animal Balances'!OG224","v":0},{"$f":"'Animal Balances'!OH224","v":0},{"$f":"'Animal Balances'!OI224","v":0},{"$f":"'Animal Balances'!OJ224","v":0},{"$f":"'Animal Balances'!OK224","v":0},{"$f":"'Animal Balances'!OL224","v":0},{"$f":"'Animal Balances'!OM224","v":0},{"$f":"'Animal Balances'!ON224","v":0},{"$f":"'Animal Balances'!OO224","v":0},{"$f":"'Animal Balances'!OP224","v":0},{"$f":"'Animal Balances'!OQ224","v":0},{"$f":"'Animal Balances'!OR224","v":0},{"$f":"'Animal Balances'!OS224","v":0},{"$f":"'Animal Balances'!OT224","v":0},{"$f":"'Animal Balances'!OU224","v":0},{"$f":"'Animal Balances'!OV224","v":0},{"$f":"'Animal Balances'!OW224","v":0},{"$f":"'Animal Balances'!OX224","v":0},{"$f":"'Animal Balances'!OY224","v":0},{"$f":"'Animal Balances'!OZ224","v":0},{"$f":"'Animal Balances'!PA224","v":0},{"$f":"'Animal Balances'!PB224","v":0},{"$f":"'Animal Balances'!PC224","v":0},{"$f":"'Animal Balances'!PD224","v":0},{"$f":"'Animal Balances'!PE224","v":0},{"$f":"'Animal Balances'!PF224","v":0},{"$f":"'Animal Balances'!PG224","v":0},{"$f":"'Animal Balances'!PH224","v":0},{"$f":"'Animal Balances'!PI224","v":0},{"$f":"'Animal Balances'!PJ224","v":0},{"$f":"'Animal Balances'!PK224","v":0},{"$f":"'Animal Balances'!PL224","v":0},{"$f":"'Animal Balances'!PM224","v":0},{"$f":"'Animal Balances'!PN224","v":0},{"$f":"'Animal Balances'!PO224","v":0},{"$f":"'Animal Balances'!PP224","v":0},{"$f":"'Animal Balances'!PQ224","v":0},{"$f":"'Animal Balances'!PR224","v":0},{"$f":"'Animal Balances'!PS224","v":0},{"$f":"'Animal Balances'!PT224","v":0},{"$f":"'Animal Balances'!PU224","v":0},{"$f":"'Animal Balances'!PV224","v":0},{"$f":"'Animal Balances'!PW224","v":0},{"$f":"'Animal Balances'!PX224","v":0},{"$f":"'Animal Balances'!PY224","v":0},{"$f":"'Animal Balances'!PZ224","v":0},{"$f":"'Animal Balances'!QA224","v":0},{"$f":"'Animal Balances'!QB224","v":0},{"$f":"'Animal Balances'!QC224","v":0},{"$f":"'Animal Balances'!QD224","v":0},{"$f":"'Animal Balances'!QE224","v":0},{"$f":"'Animal Balances'!QF224","v":0},{"$f":"'Animal Balances'!QG224","v":0},{"$f":"'Animal Balances'!QH224","v":0},{"$f":"'Animal Balances'!QI224","v":0},{"$f":"'Animal Balances'!QJ224","v":0},{"$f":"'Animal Balances'!QK224","v":0},{"$f":"'Animal Balances'!QL224","v":0},{"$f":"'Animal Balances'!QM224","v":0},{"$f":"'Animal Balances'!QN224","v":0},{"$f":"'Animal Balances'!QO224","v":0},{"$f":"'Animal Balances'!QP224","v":0},{"$f":"'Animal Balances'!QQ224","v":0},{"$f":"'Animal Balances'!QR224","v":0},{"$f":"'Animal Balances'!QS224","v":0},{"$f":"'Animal Balances'!QT224","v":0},{"$f":"'Animal Balances'!QU224","v":0},{"$f":"'Animal Balances'!QV224","v":0},{"$f":"'Animal Balances'!QW224","v":0},{"$f":"'Animal Balances'!QX224","v":0},{"$f":"'Animal Balances'!QY224","v":0},{"$f":"'Animal Balances'!QZ224","v":0},{"$f":"'Animal Balances'!RA224","v":0},{"$f":"'Animal Balances'!RB224","v":0},{"$f":"'Animal Balances'!RC224","v":0},{"$f":"'Animal Balances'!RD224","v":0},{"$f":"'Animal Balances'!RE224","v":0},{"$f":"'Animal Balances'!RF224","v":0},{"$f":"'Animal Balances'!RG224","v":0},{"$f":"'Animal Balances'!RH224","v":0},{"$f":"'Animal Balances'!RI224","v":0},{"$f":"'Animal Balances'!RJ224","v":0},{"$f":"'Animal Balances'!RK224","v":0},{"$f":"'Animal Balances'!RL224","v":0},{"$f":"'Animal Balances'!RM224","v":0},{"$f":"'Animal Balances'!RN224","v":0},{"$f":"'Animal Balances'!RO224","v":0},{"$f":"'Animal Balances'!RP224","v":0},{"$f":"'Animal Balances'!RQ224","v":0},{"$f":"'Animal Balances'!RR224","v":0},{"$f":"'Animal Balances'!RS224","v":0},{"$f":"'Animal Balances'!RT224","v":0},{"$f":"'Animal Balances'!RU224","v":0},{"$f":"'Animal Balances'!RV224","v":0},{"$f":"'Animal Balances'!RW224","v":0},{"$f":"'Animal Balances'!RX224","v":0},{"$f":"'Animal Balances'!RY224","v":0},{"$f":"'Animal Balances'!RZ224","v":0},{"$f":"'Animal Balances'!SA224","v":0},{"$f":"'Animal Balances'!SB224","v":0},{"$f":"'Animal Balances'!SC224","v":0},{"$f":"'Animal Balances'!SD224","v":0},{"$f":"'Animal Balances'!SE224","v":0},{"$f":"'Animal Balances'!SF224","v":0},{"$f":"'Animal Balances'!SG224","v":0},{"$f":"'Animal Balances'!SH224","v":0},{"$f":"'Animal Balances'!SI224","v":0},{"$f":"'Animal Balances'!SJ224","v":0},{"$f":"'Animal Balances'!SK224","v":0},{"$f":"'Animal Balances'!SL224","v":0},{"$f":"'Animal Balances'!SM224","v":0}]
[null,null,"Terminal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I236","v":0},{"$f":"'Animal Balances'!J236","v":0},{"$f":"'Animal Balances'!K236","v":0},{"$f":"'Animal Balances'!L236","v":0},{"$f":"'Animal Balances'!M236","v":0},{"$f":"'Animal Balances'!N236","v":0},{"$f":"'Animal Balances'!O236","v":0},{"$f":"'Animal Balances'!P236","v":0},{"$f":"'Animal Balances'!Q236","v":5700},{"$f":"'Animal Balances'!R236","v":5700},{"$f":"'Animal Balances'!S236","v":5700},{"$f":"'Animal Balances'!T236","v":5700},{"$f":"'Animal Balances'!U236","v":5700},{"$f":"'Animal Balances'!V236","v":5700},{"$f":"'Animal Balances'!W236","v":11400},{"$f":"'Animal Balances'!X236","v":5700},{"$f":"'Animal Balances'!Y236","v":5700},{"$f":"'Animal Balances'!Z236","v":5700},{"$f":"'Animal Balances'!AA236","v":5700},{"$f":"'Animal Balances'!AB236","v":5700},{"$f":"'Animal Balances'!AC236","v":11400},{"$f":"'Animal Balances'!AD236","v":5700},{"$f":"'Animal Balances'!AE236","v":5700},{"$f":"'Animal Balances'!AF236","v":5700},{"$f":"'Animal Balances'!AG236","v":5700},{"$f":"'Animal Balances'!AH236","v":5700},{"$f":"'Animal Balances'!AI236","v":11400},{"$f":"'Animal Balances'!AJ236","v":5700},{"$f":"'Animal Balances'!AK236","v":5700},{"$f":"'Animal Balances'!AL236","v":5700},{"$f":"'Animal Balances'!AM236","v":5700},{"$f":"'Animal Balances'!AN236","v":5700},{"$f":"'Animal Balances'!AO236","v":11400},{"$f":"'Animal Balances'!AP236","v":5700},{"$f":"'Animal Balances'!AQ236","v":5700},{"$f":"'Animal Balances'!AR236","v":5700},{"$f":"'Animal Balances'!AS236","v":5700},{"$f":"'Animal Balances'!AT236","v":5700},{"$f":"'Animal Balances'!AU236","v":11400},{"$f":"'Animal Balances'!AV236","v":5700},{"$f":"'Animal Balances'!AW236","v":5700},{"$f":"'Animal Balances'!AX236","v":5700},{"$f":"'Animal Balances'!AY236","v":5700},{"$f":"'Animal Balances'!AZ236","v":5700},{"$f":"'Animal Balances'!BA236","v":11400},{"$f":"'Animal Balances'!BB236","v":5700},{"$f":"'Animal Balances'!BC236","v":5700},{"$f":"'Animal Balances'!BD236","v":5700},{"$f":"'Animal Balances'!BE236","v":5700},{"$f":"'Animal Balances'!BF236","v":5700},{"$f":"'Animal Balances'!BG236","v":11400},{"$f":"'Animal Balances'!BH236","v":5700},{"$f":"'Animal Balances'!BI236","v":5700},{"$f":"'Animal Balances'!BJ236","v":5700},{"$f":"'Animal Balances'!BK236","v":5700},{"$f":"'Animal Balances'!BL236","v":5700},{"$f":"'Animal Balances'!BM236","v":11400},{"$f":"'Animal Balances'!BN236","v":5700},{"$f":"'Animal Balances'!BO236","v":5700},{"$f":"'Animal Balances'!BP236","v":5700},{"$f":"'Animal Balances'!BQ236","v":5700},{"$f":"'Animal Balances'!BR236","v":5700},{"$f":"'Animal Balances'!BS236","v":11400},{"$f":"'Animal Balances'!BT236","v":5700},{"$f":"'Animal Balances'!BU236","v":5700},{"$f":"'Animal Balances'!BV236","v":5700},{"$f":"'Animal Balances'!BW236","v":5700},{"$f":"'Animal Balances'!BX236","v":5700},{"$f":"'Animal Balances'!BY236","v":11400},{"$f":"'Animal Balances'!BZ236","v":5700},{"$f":"'Animal Balances'!CA236","v":5700},{"$f":"'Animal Balances'!CB236","v":5700},{"$f":"'Animal Balances'!CC236","v":5700},{"$f":"'Animal Balances'!CD236","v":5700},{"$f":"'Animal Balances'!CE236","v":11400},{"$f":"'Animal Balances'!CF236","v":5700},{"$f":"'Animal Balances'!CG236","v":5700},{"$f":"'Animal Balances'!CH236","v":5700},{"$f":"'Animal Balances'!CI236","v":5700},{"$f":"'Animal Balances'!CJ236","v":5700},{"$f":"'Animal Balances'!CK236","v":11400},{"$f":"'Animal Balances'!CL236","v":5700},{"$f":"'Animal Balances'!CM236","v":5700},{"$f":"'Animal Balances'!CN236","v":5700},{"$f":"'Animal Balances'!CO236","v":5700},{"$f":"'Animal Balances'!CP236","v":5700},{"$f":"'Animal Balances'!CQ236","v":11400},{"$f":"'Animal Balances'!CR236","v":5700},{"$f":"'Animal Balances'!CS236","v":5700},{"$f":"'Animal Balances'!CT236","v":5700},{"$f":"'Animal Balances'!CU236","v":5700},{"$f":"'Animal Balances'!CV236","v":5700},{"$f":"'Animal Balances'!CW236","v":11400},{"$f":"'Animal Balances'!CX236","v":5700},{"$f":"'Animal Balances'!CY236","v":5700},{"$f":"'Animal Balances'!CZ236","v":5700},{"$f":"'Animal Balances'!DA236","v":5700},{"$f":"'Animal Balances'!DB236","v":5700},{"$f":"'Animal Balances'!DC236","v":11400},{"$f":"'Animal Balances'!DD236","v":5700},{"$f":"'Animal Balances'!DE236","v":5700},{"$f":"'Animal Balances'!DF236","v":5700},{"$f":"'Animal Balances'!DG236","v":5700},{"$f":"'Animal Balances'!DH236","v":5700},{"$f":"'Animal Balances'!DI236","v":11400},{"$f":"'Animal Balances'!DJ236","v":5700},{"$f":"'Animal Balances'!DK236","v":5700},{"$f":"'Animal Balances'!DL236","v":5700},{"$f":"'Animal Balances'!DM236","v":5700},{"$f":"'Animal Balances'!DN236","v":5700},{"$f":"'Animal Balances'!DO236","v":11400},{"$f":"'Animal Balances'!DP236","v":5700},{"$f":"'Animal Balances'!DQ236","v":5700},{"$f":"'Animal Balances'!DR236","v":5700},{"$f":"'Animal Balances'!DS236","v":5700},{"$f":"'Animal Balances'!DT236","v":5700},{"$f":"'Animal Balances'!DU236","v":11400},{"$f":"'Animal Balances'!DV236","v":5700},{"$f":"'Animal Balances'!DW236","v":5700},{"$f":"'Animal Balances'!DX236","v":5700},{"$f":"'Animal Balances'!DY236","v":5700},{"$f":"'Animal Balances'!DZ236","v":5700},{"$f":"'Animal Balances'!EA236","v":11400},{"$f":"'Animal Balances'!EB236","v":5700},{"$f":"'Animal Balances'!EC236","v":5700},{"$f":"'Animal Balances'!ED236","v":5700},{"$f":"'Animal Balances'!EE236","v":5700},{"$f":"'Animal Balances'!EF236","v":5700},{"$f":"'Animal Balances'!EG236","v":11400},{"$f":"'Animal Balances'!EH236","v":5700},{"$f":"'Animal Balances'!EI236","v":5700},{"$f":"'Animal Balances'!EJ236","v":5700},{"$f":"'Animal Balances'!EK236","v":5700},{"$f":"'Animal Balances'!EL236","v":5700},{"$f":"'Animal Balances'!EM236","v":11400},{"$f":"'Animal Balances'!EN236","v":5700},{"$f":"'Animal Balances'!EO236","v":5700},{"$f":"'Animal Balances'!EP236","v":5700},{"$f":"'Animal Balances'!EQ236","v":5700},{"$f":"'Animal Balances'!ER236","v":5700},{"$f":"'Animal Balances'!ES236","v":11400},{"$f":"'Animal Balances'!ET236","v":5700},{"$f":"'Animal Balances'!EU236","v":5700},{"$f":"'Animal Balances'!EV236","v":5700},{"$f":"'Animal Balances'!EW236","v":5700},{"$f":"'Animal Balances'!EX236","v":5700},{"$f":"'Animal Balances'!EY236","v":11400},{"$f":"'Animal Balances'!EZ236","v":5700},{"$f":"'Animal Balances'!FA236","v":5700},{"$f":"'Animal Balances'!FB236","v":5700},{"$f":"'Animal Balances'!FC236","v":5700},{"$f":"'Animal Balances'!FD236","v":5700},{"$f":"'Animal Balances'!FE236","v":11400},{"$f":"'Animal Balances'!FF236","v":5700},{"$f":"'Animal Balances'!FG236","v":5700},{"$f":"'Animal Balances'!FH236","v":5700},{"$f":"'Animal Balances'!FI236","v":5700},{"$f":"'Animal Balances'!FJ236","v":5700},{"$f":"'Animal Balances'!FK236","v":11400},{"$f":"'Animal Balances'!FL236","v":5700},{"$f":"'Animal Balances'!FM236","v":5700},{"$f":"'Animal Balances'!FN236","v":5700},{"$f":"'Animal Balances'!FO236","v":5700},{"$f":"'Animal Balances'!FP236","v":5700},{"$f":"'Animal Balances'!FQ236","v":11400},{"$f":"'Animal Balances'!FR236","v":5700},{"$f":"'Animal Balances'!FS236","v":5700},{"$f":"'Animal Balances'!FT236","v":5700},{"$f":"'Animal Balances'!FU236","v":5700},{"$f":"'Animal Balances'!FV236","v":5700},{"$f":"'Animal Balances'!FW236","v":11400},{"$f":"'Animal Balances'!FX236","v":5700},{"$f":"'Animal Balances'!FY236","v":5700},{"$f":"'Animal Balances'!FZ236","v":5700},{"$f":"'Animal Balances'!GA236","v":5700},{"$f":"'Animal Balances'!GB236","v":5700},{"$f":"'Animal Balances'!GC236","v":11400},{"$f":"'Animal Balances'!GD236","v":5700},{"$f":"'Animal Balances'!GE236","v":5700},{"$f":"'Animal Balances'!GF236","v":5700},{"$f":"'Animal Balances'!GG236","v":5700},{"$f":"'Animal Balances'!GH236","v":5700},{"$f":"'Animal Balances'!GI236","v":11400},{"$f":"'Animal Balances'!GJ236","v":5700},{"$f":"'Animal Balances'!GK236","v":5700},{"$f":"'Animal Balances'!GL236","v":5700},{"$f":"'Animal Balances'!GM236","v":5700},{"$f":"'Animal Balances'!GN236","v":5700},{"$f":"'Animal Balances'!GO236","v":11400},{"$f":"'Animal Balances'!GP236","v":5700},{"$f":"'Animal Balances'!GQ236","v":5700},{"$f":"'Animal Balances'!GR236","v":5700},{"$f":"'Animal Balances'!GS236","v":5700},{"$f":"'Animal Balances'!GT236","v":5700},{"$f":"'Animal Balances'!GU236","v":11400},{"$f":"'Animal Balances'!GV236","v":5700},{"$f":"'Animal Balances'!GW236","v":5700},{"$f":"'Animal Balances'!GX236","v":5700},{"$f":"'Animal Balances'!GY236","v":5700},{"$f":"'Animal Balances'!GZ236","v":5700},{"$f":"'Animal Balances'!HA236","v":11400},{"$f":"'Animal Balances'!HB236","v":5700},{"$f":"'Animal Balances'!HC236","v":5700},{"$f":"'Animal Balances'!HD236","v":5700},{"$f":"'Animal Balances'!HE236","v":5700},{"$f":"'Animal Balances'!HF236","v":5700},{"$f":"'Animal Balances'!HG236","v":11400},{"$f":"'Animal Balances'!HH236","v":5700},{"$f":"'Animal Balances'!HI236","v":5700},{"$f":"'Animal Balances'!HJ236","v":5700},{"$f":"'Animal Balances'!HK236","v":5700},{"$f":"'Animal Balances'!HL236","v":5700},{"$f":"'Animal Balances'!HM236","v":11400},{"$f":"'Animal Balances'!HN236","v":5700},{"$f":"'Animal Balances'!HO236","v":5700},{"$f":"'Animal Balances'!HP236","v":5700},{"$f":"'Animal Balances'!HQ236","v":5700},{"$f":"'Animal Balances'!HR236","v":5700},{"$f":"'Animal Balances'!HS236","v":11400},{"$f":"'Animal Balances'!HT236","v":5700},{"$f":"'Animal Balances'!HU236","v":5700},{"$f":"'Animal Balances'!HV236","v":5700},{"$f":"'Animal Balances'!HW236","v":5700},{"$f":"'Animal Balances'!HX236","v":5700},{"$f":"'Animal Balances'!HY236","v":11400},{"$f":"'Animal Balances'!HZ236","v":5700},{"$f":"'Animal Balances'!IA236","v":5700},{"$f":"'Animal Balances'!IB236","v":5700},{"$f":"'Animal Balances'!IC236","v":5700},{"$f":"'Animal Balances'!ID236","v":5700},{"$f":"'Animal Balances'!IE236","v":11400},{"$f":"'Animal Balances'!IF236","v":5700},{"$f":"'Animal Balances'!IG236","v":5700},{"$f":"'Animal Balances'!IH236","v":5700},{"$f":"'Animal Balances'!II236","v":5700},{"$f":"'Animal Balances'!IJ236","v":5700},{"$f":"'Animal Balances'!IK236","v":11400},{"$f":"'Animal Balances'!IL236","v":5700},{"$f":"'Animal Balances'!IM236","v":5700},{"$f":"'Animal Balances'!IN236","v":5700},{"$f":"'Animal Balances'!IO236","v":5700},{"$f":"'Animal Balances'!IP236","v":5700},{"$f":"'Animal Balances'!IQ236","v":11400},{"$f":"'Animal Balances'!IR236","v":5700},{"$f":"'Animal Balances'!IS236","v":5700},{"$f":"'Animal Balances'!IT236","v":5700},{"$f":"'Animal Balances'!IU236","v":5700},{"$f":"'Animal Balances'!IV236","v":5700},{"$f":"'Animal Balances'!IW236","v":11400},{"$f":"'Animal Balances'!IX236","v":5700},{"$f":"'Animal Balances'!IY236","v":5700},{"$f":"'Animal Balances'!IZ236","v":5700},{"$f":"'Animal Balances'!JA236","v":5700},{"$f":"'Animal Balances'!JB236","v":5700},{"$f":"'Animal Balances'!JC236","v":11400},{"$f":"'Animal Balances'!JD236","v":5700},{"$f":"'Animal Balances'!JE236","v":5700},{"$f":"'Animal Balances'!JF236","v":5700},{"$f":"'Animal Balances'!JG236","v":5700},{"$f":"'Animal Balances'!JH236","v":5700},{"$f":"'Animal Balances'!JI236","v":11400},{"$f":"'Animal Balances'!JJ236","v":5700},{"$f":"'Animal Balances'!JK236","v":5700},{"$f":"'Animal Balances'!JL236","v":5700},{"$f":"'Animal Balances'!JM236","v":5700},{"$f":"'Animal Balances'!JN236","v":5700},{"$f":"'Animal Balances'!JO236","v":11400},{"$f":"'Animal Balances'!JP236","v":5700},{"$f":"'Animal Balances'!JQ236","v":5700},{"$f":"'Animal Balances'!JR236","v":5700},{"$f":"'Animal Balances'!JS236","v":5700},{"$f":"'Animal Balances'!JT236","v":5700},{"$f":"'Animal Balances'!JU236","v":11400},{"$f":"'Animal Balances'!JV236","v":5700},{"$f":"'Animal Balances'!JW236","v":5700},{"$f":"'Animal Balances'!JX236","v":5700},{"$f":"'Animal Balances'!JY236","v":5700},{"$f":"'Animal Balances'!JZ236","v":5700},{"$f":"'Animal Balances'!KA236","v":11400},{"$f":"'Animal Balances'!KB236","v":5700},{"$f":"'Animal Balances'!KC236","v":5700},{"$f":"'Animal Balances'!KD236","v":5700},{"$f":"'Animal Balances'!KE236","v":5700},{"$f":"'Animal Balances'!KF236","v":5700},{"$f":"'Animal Balances'!KG236","v":11400},{"$f":"'Animal Balances'!KH236","v":5700},{"$f":"'Animal Balances'!KI236","v":5700},{"$f":"'Animal Balances'!KJ236","v":5700},{"$f":"'Animal Balances'!KK236","v":5700},{"$f":"'Animal Balances'!KL236","v":5700},{"$f":"'Animal Balances'!KM236","v":11400},{"$f":"'Animal Balances'!KN236","v":5700},{"$f":"'Animal Balances'!KO236","v":5700},{"$f":"'Animal Balances'!KP236","v":5700},{"$f":"'Animal Balances'!KQ236","v":5700},{"$f":"'Animal Balances'!KR236","v":5700},{"$f":"'Animal Balances'!KS236","v":11400},{"$f":"'Animal Balances'!KT236","v":0},{"$f":"'Animal Balances'!KU236","v":0},{"$f":"'Animal Balances'!KV236","v":0},{"$f":"'Animal Balances'!KW236","v":0},{"$f":"'Animal Balances'!KX236","v":0},{"$f":"'Animal Balances'!KY236","v":0},{"$f":"'Animal Balances'!KZ236","v":0},{"$f":"'Animal Balances'!LA236","v":0},{"$f":"'Animal Balances'!LB236","v":0},{"$f":"'Animal Balances'!LC236","v":0},{"$f":"'Animal Balances'!LD236","v":0},{"$f":"'Animal Balances'!LE236","v":0},{"$f":"'Animal Balances'!LF236","v":0},{"$f":"'Animal Balances'!LG236","v":0},{"$f":"'Animal Balances'!LH236","v":0},{"$f":"'Animal Balances'!LI236","v":0},{"$f":"'Animal Balances'!LJ236","v":0},{"$f":"'Animal Balances'!LK236","v":0},{"$f":"'Animal Balances'!LL236","v":0},{"$f":"'Animal Balances'!LM236","v":0},{"$f":"'Animal Balances'!LN236","v":0},{"$f":"'Animal Balances'!LO236","v":0},{"$f":"'Animal Balances'!LP236","v":0},{"$f":"'Animal Balances'!LQ236","v":0},{"$f":"'Animal Balances'!LR236","v":0},{"$f":"'Animal Balances'!LS236","v":0},{"$f":"'Animal Balances'!LT236","v":0},{"$f":"'Animal Balances'!LU236","v":0},{"$f":"'Animal Balances'!LV236","v":0},{"$f":"'Animal Balances'!LW236","v":0},{"$f":"'Animal Balances'!LX236","v":0},{"$f":"'Animal Balances'!LY236","v":0},{"$f":"'Animal Balances'!LZ236","v":0},{"$f":"'Animal Balances'!MA236","v":0},{"$f":"'Animal Balances'!MB236","v":0},{"$f":"'Animal Balances'!MC236","v":0},{"$f":"'Animal Balances'!MD236","v":0},{"$f":"'Animal Balances'!ME236","v":0},{"$f":"'Animal Balances'!MF236","v":0},{"$f":"'Animal Balances'!MG236","v":0},{"$f":"'Animal Balances'!MH236","v":0},{"$f":"'Animal Balances'!MI236","v":0},{"$f":"'Animal Balances'!MJ236","v":0},{"$f":"'Animal Balances'!MK236","v":0},{"$f":"'Animal Balances'!ML236","v":0},{"$f":"'Animal Balances'!MM236","v":0},{"$f":"'Animal Balances'!MN236","v":0},{"$f":"'Animal Balances'!MO236","v":0},{"$f":"'Animal Balances'!MP236","v":0},{"$f":"'Animal Balances'!MQ236","v":0},{"$f":"'Animal Balances'!MR236","v":0},{"$f":"'Animal Balances'!MS236","v":0},{"$f":"'Animal Balances'!MT236","v":0},{"$f":"'Animal Balances'!MU236","v":0},{"$f":"'Animal Balances'!MV236","v":0},{"$f":"'Animal Balances'!MW236","v":0},{"$f":"'Animal Balances'!MX236","v":0},{"$f":"'Animal Balances'!MY236","v":0},{"$f":"'Animal Balances'!MZ236","v":0},{"$f":"'Animal Balances'!NA236","v":0},{"$f":"'Animal Balances'!NB236","v":0},{"$f":"'Animal Balances'!NC236","v":0},{"$f":"'Animal Balances'!ND236","v":0},{"$f":"'Animal Balances'!NE236","v":0},{"$f":"'Animal Balances'!NF236","v":0},{"$f":"'Animal Balances'!NG236","v":0},{"$f":"'Animal Balances'!NH236","v":0},{"$f":"'Animal Balances'!NI236","v":0},{"$f":"'Animal Balances'!NJ236","v":0},{"$f":"'Animal Balances'!NK236","v":0},{"$f":"'Animal Balances'!NL236","v":0},{"$f":"'Animal Balances'!NM236","v":0},{"$f":"'Animal Balances'!NN236","v":0},{"$f":"'Animal Balances'!NO236","v":0},{"$f":"'Animal Balances'!NP236","v":0},{"$f":"'Animal Balances'!NQ236","v":0},{"$f":"'Animal Balances'!NR236","v":0},{"$f":"'Animal Balances'!NS236","v":0},{"$f":"'Animal Balances'!NT236","v":0},{"$f":"'Animal Balances'!NU236","v":0},{"$f":"'Animal Balances'!NV236","v":0},{"$f":"'Animal Balances'!NW236","v":0},{"$f":"'Animal Balances'!NX236","v":0},{"$f":"'Animal Balances'!NY236","v":0},{"$f":"'Animal Balances'!NZ236","v":0},{"$f":"'Animal Balances'!OA236","v":0},{"$f":"'Animal Balances'!OB236","v":0},{"$f":"'Animal Balances'!OC236","v":0},{"$f":"'Animal Balances'!OD236","v":0},{"$f":"'Animal Balances'!OE236","v":0},{"$f":"'Animal Balances'!OF236","v":0},{"$f":"'Animal Balances'!OG236","v":0},{"$f":"'Animal Balances'!OH236","v":0},{"$f":"'Animal Balances'!OI236","v":0},{"$f":"'Animal Balances'!OJ236","v":0},{"$f":"'Animal Balances'!OK236","v":0},{"$f":"'Animal Balances'!OL236","v":0},{"$f":"'Animal Balances'!OM236","v":0},{"$f":"'Animal Balances'!ON236","v":0},{"$f":"'Animal Balances'!OO236","v":0},{"$f":"'Animal Balances'!OP236","v":0},{"$f":"'Animal Balances'!OQ236","v":0},{"$f":"'Animal Balances'!OR236","v":0},{"$f":"'Animal Balances'!OS236","v":0},{"$f":"'Animal Balances'!OT236","v":0},{"$f":"'Animal Balances'!OU236","v":0},{"$f":"'Animal Balances'!OV236","v":0},{"$f":"'Animal Balances'!OW236","v":0},{"$f":"'Animal Balances'!OX236","v":0},{"$f":"'Animal Balances'!OY236","v":0},{"$f":"'Animal Balances'!OZ236","v":0},{"$f":"'Animal Balances'!PA236","v":0},{"$f":"'Animal Balances'!PB236","v":0},{"$f":"'Animal Balances'!PC236","v":0},{"$f":"'Animal Balances'!PD236","v":0},{"$f":"'Animal Balances'!PE236","v":0},{"$f":"'Animal Balances'!PF236","v":0},{"$f":"'Animal Balances'!PG236","v":0},{"$f":"'Animal Balances'!PH236","v":0},{"$f":"'Animal Balances'!PI236","v":0},{"$f":"'Animal Balances'!PJ236","v":0},{"$f":"'Animal Balances'!PK236","v":0},{"$f":"'Animal Balances'!PL236","v":0},{"$f":"'Animal Balances'!PM236","v":0},{"$f":"'Animal Balances'!PN236","v":0},{"$f":"'Animal Balances'!PO236","v":0},{"$f":"'Animal Balances'!PP236","v":0},{"$f":"'Animal Balances'!PQ236","v":0},{"$f":"'Animal Balances'!PR236","v":0},{"$f":"'Animal Balances'!PS236","v":0},{"$f":"'Animal Balances'!PT236","v":0},{"$f":"'Animal Balances'!PU236","v":0},{"$f":"'Animal Balances'!PV236","v":0},{"$f":"'Animal Balances'!PW236","v":0},{"$f":"'Animal Balances'!PX236","v":0},{"$f":"'Animal Balances'!PY236","v":0},{"$f":"'Animal Balances'!PZ236","v":0},{"$f":"'Animal Balances'!QA236","v":0},{"$f":"'Animal Balances'!QB236","v":0},{"$f":"'Animal Balances'!QC236","v":0},{"$f":"'Animal Balances'!QD236","v":0},{"$f":"'Animal Balances'!QE236","v":0},{"$f":"'Animal Balances'!QF236","v":0},{"$f":"'Animal Balances'!QG236","v":0},{"$f":"'Animal Balances'!QH236","v":0},{"$f":"'Animal Balances'!QI236","v":0},{"$f":"'Animal Balances'!QJ236","v":0},{"$f":"'Animal Balances'!QK236","v":0},{"$f":"'Animal Balances'!QL236","v":0},{"$f":"'Animal Balances'!QM236","v":0},{"$f":"'Animal Balances'!QN236","v":0},{"$f":"'Animal Balances'!QO236","v":0},{"$f":"'Animal Balances'!QP236","v":0},{"$f":"'Animal Balances'!QQ236","v":0},{"$f":"'Animal Balances'!QR236","v":0},{"$f":"'Animal Balances'!QS236","v":0},{"$f":"'Animal Balances'!QT236","v":0},{"$f":"'Animal Balances'!QU236","v":0},{"$f":"'Animal Balances'!QV236","v":0},{"$f":"'Animal Balances'!QW236","v":0},{"$f":"'Animal Balances'!QX236","v":0},{"$f":"'Animal Balances'!QY236","v":0},{"$f":"'Animal Balances'!QZ236","v":0},{"$f":"'Animal Balances'!RA236","v":0},{"$f":"'Animal Balances'!RB236","v":0},{"$f":"'Animal Balances'!RC236","v":0},{"$f":"'Animal Balances'!RD236","v":0},{"$f":"'Animal Balances'!RE236","v":0},{"$f":"'Animal Balances'!RF236","v":0},{"$f":"'Animal Balances'!RG236","v":0},{"$f":"'Animal Balances'!RH236","v":0},{"$f":"'Animal Balances'!RI236","v":0},{"$f":"'Animal Balances'!RJ236","v":0},{"$f":"'Animal Balances'!RK236","v":0},{"$f":"'Animal Balances'!RL236","v":0},{"$f":"'Animal Balances'!RM236","v":0},{"$f":"'Animal Balances'!RN236","v":0},{"$f":"'Animal Balances'!RO236","v":0},{"$f":"'Animal Balances'!RP236","v":0},{"$f":"'Animal Balances'!RQ236","v":0},{"$f":"'Animal Balances'!RR236","v":0},{"$f":"'Animal Balances'!RS236","v":0},{"$f":"'Animal Balances'!RT236","v":0},{"$f":"'Animal Balances'!RU236","v":0},{"$f":"'Animal Balances'!RV236","v":0},{"$f":"'Animal Balances'!RW236","v":0},{"$f":"'Animal Balances'!RX236","v":0},{"$f":"'Animal Balances'!RY236","v":0},{"$f":"'Animal Balances'!RZ236","v":0},{"$f":"'Animal Balances'!SA236","v":0},{"$f":"'Animal Balances'!SB236","v":0},{"$f":"'Animal Balances'!SC236","v":0},{"$f":"'Animal Balances'!SD236","v":0},{"$f":"'Animal Balances'!SE236","v":0},{"$f":"'Animal Balances'!SF236","v":0},{"$f":"'Animal Balances'!SG236","v":0},{"$f":"'Animal Balances'!SH236","v":0},{"$f":"'Animal Balances'!SI236","v":0},{"$f":"'Animal Balances'!SJ236","v":0},{"$f":"'Animal Balances'!SK236","v":0},{"$f":"'Animal Balances'!SL236","v":0},{"$f":"'Animal Balances'!SM236","v":0}]
[null,null,"Total Slaughtered Pigs",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I252","v":401.25},{"$f":"'Animal Balances'!J252","v":401.25},{"$f":"'Animal Balances'!K252","v":401.25},{"$f":"'Animal Balances'!L252","v":401.25},{"$f":"'Animal Balances'!M252","v":401.25},{"$f":"'Animal Balances'!N252","v":401.25},{"$f":"'Animal Balances'!O252","v":401.25},{"$f":"'Animal Balances'!P252","v":401.25},{"$f":"'Animal Balances'!Q252","v":401.25},{"$f":"'Animal Balances'!R252","v":401.25},{"$f":"'Animal Balances'!S252","v":401.25},{"$f":"'Animal Balances'!T252","v":401.25},{"$f":"'Animal Balances'!U252","v":401.25},{"$f":"'Animal Balances'!V252","v":401.25},{"$f":"'Animal Balances'!W252","v":401.25},{"$f":"'Animal Balances'!X252","v":950},{"$f":"'Animal Balances'!Y252","v":950},{"$f":"'Animal Balances'!Z252","v":950},{"$f":"'Animal Balances'!AA252","v":950},{"$f":"'Animal Balances'!AB252","v":950},{"$f":"'Animal Balances'!AC252","v":950},{"$f":"'Animal Balances'!AD252","v":950},{"$f":"'Animal Balances'!AE252","v":950},{"$f":"'Animal Balances'!AF252","v":950},{"$f":"'Animal Balances'!AG252","v":950},{"$f":"'Animal Balances'!AH252","v":950},{"$f":"'Animal Balances'!AI252","v":950},{"$f":"'Animal Balances'!AJ252","v":950},{"$f":"'Animal Balances'!AK252","v":950},{"$f":"'Animal Balances'!AL252","v":950},{"$f":"'Animal Balances'!AM252","v":950},{"$f":"'Animal Balances'!AN252","v":950},{"$f":"'Animal Balances'!AO252","v":950},{"$f":"'Animal Balances'!AP252","v":950},{"$f":"'Animal Balances'!AQ252","v":950},{"$f":"'Animal Balances'!AR252","v":950},{"$f":"'Animal Balances'!AS252","v":950},{"$f":"'Animal Balances'!AT252","v":950},{"$f":"'Animal Balances'!AU252","v":950},{"$f":"'Animal Balances'!AV252","v":950},{"$f":"'Animal Balances'!AW252","v":950},{"$f":"'Animal Balances'!AX252","v":950},{"$f":"'Animal Balances'!AY252","v":950},{"$f":"'Animal Balances'!AZ252","v":950},{"$f":"'Animal Balances'!BA252","v":950},{"$f":"'Animal Balances'!BB252","v":950},{"$f":"'Animal Balances'!BC252","v":950},{"$f":"'Animal Balances'!BD252","v":950},{"$f":"'Animal Balances'!BE252","v":950},{"$f":"'Animal Balances'!BF252","v":950},{"$f":"'Animal Balances'!BG252","v":950},{"$f":"'Animal Balances'!BH252","v":950},{"$f":"'Animal Balances'!BI252","v":950},{"$f":"'Animal Balances'!BJ252","v":950},{"$f":"'Animal Balances'!BK252","v":950},{"$f":"'Animal Balances'!BL252","v":950},{"$f":"'Animal Balances'!BM252","v":950},{"$f":"'Animal Balances'!BN252","v":950},{"$f":"'Animal Balances'!BO252","v":950},{"$f":"'Animal Balances'!BP252","v":950},{"$f":"'Animal Balances'!BQ252","v":950},{"$f":"'Animal Balances'!BR252","v":950},{"$f":"'Animal Balances'!BS252","v":950},{"$f":"'Animal Balances'!BT252","v":950},{"$f":"'Animal Balances'!BU252","v":950},{"$f":"'Animal Balances'!BV252","v":950},{"$f":"'Animal Balances'!BW252","v":950},{"$f":"'Animal Balances'!BX252","v":950},{"$f":"'Animal Balances'!BY252","v":950},{"$f":"'Animal Balances'!BZ252","v":950},{"$f":"'Animal Balances'!CA252","v":950},{"$f":"'Animal Balances'!CB252","v":950},{"$f":"'Animal Balances'!CC252","v":950},{"$f":"'Animal Balances'!CD252","v":950},{"$f":"'Animal Balances'!CE252","v":950},{"$f":"'Animal Balances'!CF252","v":950},{"$f":"'Animal Balances'!CG252","v":950},{"$f":"'Animal Balances'!CH252","v":950},{"$f":"'Animal Balances'!CI252","v":950},{"$f":"'Animal Balances'!CJ252","v":950},{"$f":"'Animal Balances'!CK252","v":950},{"$f":"'Animal Balances'!CL252","v":950},{"$f":"'Animal Balances'!CM252","v":950},{"$f":"'Animal Balances'!CN252","v":950},{"$f":"'Animal Balances'!CO252","v":950},{"$f":"'Animal Balances'!CP252","v":950},{"$f":"'Animal Balances'!CQ252","v":950},{"$f":"'Animal Balances'!CR252","v":950},{"$f":"'Animal Balances'!CS252","v":950},{"$f":"'Animal Balances'!CT252","v":950},{"$f":"'Animal Balances'!CU252","v":950},{"$f":"'Animal Balances'!CV252","v":950},{"$f":"'Animal Balances'!CW252","v":950},{"$f":"'Animal Balances'!CX252","v":950},{"$f":"'Animal Balances'!CY252","v":950},{"$f":"'Animal Balances'!CZ252","v":950},{"$f":"'Animal Balances'!DA252","v":950},{"$f":"'Animal Balances'!DB252","v":950},{"$f":"'Animal Balances'!DC252","v":950},{"$f":"'Animal Balances'!DD252","v":950},{"$f":"'Animal Balances'!DE252","v":950},{"$f":"'Animal Balances'!DF252","v":950},{"$f":"'Animal Balances'!DG252","v":950},{"$f":"'Animal Balances'!DH252","v":950},{"$f":"'Animal Balances'!DI252","v":950},{"$f":"'Animal Balances'!DJ252","v":950},{"$f":"'Animal Balances'!DK252","v":950},{"$f":"'Animal Balances'!DL252","v":950},{"$f":"'Animal Balances'!DM252","v":950},{"$f":"'Animal Balances'!DN252","v":950},{"$f":"'Animal Balances'!DO252","v":950},{"$f":"'Animal Balances'!DP252","v":950},{"$f":"'Animal Balances'!DQ252","v":950},{"$f":"'Animal Balances'!DR252","v":950},{"$f":"'Animal Balances'!DS252","v":950},{"$f":"'Animal Balances'!DT252","v":950},{"$f":"'Animal Balances'!DU252","v":950},{"$f":"'Animal Balances'!DV252","v":950},{"$f":"'Animal Balances'!DW252","v":950},{"$f":"'Animal Balances'!DX252","v":950},{"$f":"'Animal Balances'!DY252","v":950},{"$f":"'Animal Balances'!DZ252","v":950},{"$f":"'Animal Balances'!EA252","v":950},{"$f":"'Animal Balances'!EB252","v":950},{"$f":"'Animal Balances'!EC252","v":950},{"$f":"'Animal Balances'!ED252","v":950},{"$f":"'Animal Balances'!EE252","v":950},{"$f":"'Animal Balances'!EF252","v":950},{"$f":"'Animal Balances'!EG252","v":950},{"$f":"'Animal Balances'!EH252","v":950},{"$f":"'Animal Balances'!EI252","v":950},{"$f":"'Animal Balances'!EJ252","v":950},{"$f":"'Animal Balances'!EK252","v":950},{"$f":"'Animal Balances'!EL252","v":950},{"$f":"'Animal Balances'!EM252","v":950},{"$f":"'Animal Balances'!EN252","v":950},{"$f":"'Animal Balances'!EO252","v":950},{"$f":"'Animal Balances'!EP252","v":950},{"$f":"'Animal Balances'!EQ252","v":950},{"$f":"'Animal Balances'!ER252","v":950},{"$f":"'Animal Balances'!ES252","v":950},{"$f":"'Animal Balances'!ET252","v":950},{"$f":"'Animal Balances'!EU252","v":950},{"$f":"'Animal Balances'!EV252","v":950},{"$f":"'Animal Balances'!EW252","v":950},{"$f":"'Animal Balances'!EX252","v":950},{"$f":"'Animal Balances'!EY252","v":950},{"$f":"'Animal Balances'!EZ252","v":950},{"$f":"'Animal Balances'!FA252","v":950},{"$f":"'Animal Balances'!FB252","v":950},{"$f":"'Animal Balances'!FC252","v":950},{"$f":"'Animal Balances'!FD252","v":950},{"$f":"'Animal Balances'!FE252","v":950},{"$f":"'Animal Balances'!FF252","v":950},{"$f":"'Animal Balances'!FG252","v":950},{"$f":"'Animal Balances'!FH252","v":950},{"$f":"'Animal Balances'!FI252","v":950},{"$f":"'Animal Balances'!FJ252","v":950},{"$f":"'Animal Balances'!FK252","v":950},{"$f":"'Animal Balances'!FL252","v":950},{"$f":"'Animal Balances'!FM252","v":950},{"$f":"'Animal Balances'!FN252","v":950},{"$f":"'Animal Balances'!FO252","v":950},{"$f":"'Animal Balances'!FP252","v":950},{"$f":"'Animal Balances'!FQ252","v":950},{"$f":"'Animal Balances'!FR252","v":950},{"$f":"'Animal Balances'!FS252","v":950},{"$f":"'Animal Balances'!FT252","v":950},{"$f":"'Animal Balances'!FU252","v":950},{"$f":"'Animal Balances'!FV252","v":950},{"$f":"'Animal Balances'!FW252","v":950},{"$f":"'Animal Balances'!FX252","v":950},{"$f":"'Animal Balances'!FY252","v":950},{"$f":"'Animal Balances'!FZ252","v":950},{"$f":"'Animal Balances'!GA252","v":950},{"$f":"'Animal Balances'!GB252","v":950},{"$f":"'Animal Balances'!GC252","v":950},{"$f":"'Animal Balances'!GD252","v":950},{"$f":"'Animal Balances'!GE252","v":950},{"$f":"'Animal Balances'!GF252","v":950},{"$f":"'Animal Balances'!GG252","v":950},{"$f":"'Animal Balances'!GH252","v":950},{"$f":"'Animal Balances'!GI252","v":950},{"$f":"'Animal Balances'!GJ252","v":950},{"$f":"'Animal Balances'!GK252","v":950},{"$f":"'Animal Balances'!GL252","v":950},{"$f":"'Animal Balances'!GM252","v":950},{"$f":"'Animal Balances'!GN252","v":950},{"$f":"'Animal Balances'!GO252","v":950},{"$f":"'Animal Balances'!GP252","v":950},{"$f":"'Animal Balances'!GQ252","v":950},{"$f":"'Animal Balances'!GR252","v":950},{"$f":"'Animal Balances'!GS252","v":950},{"$f":"'Animal Balances'!GT252","v":950},{"$f":"'Animal Balances'!GU252","v":950},{"$f":"'Animal Balances'!GV252","v":950},{"$f":"'Animal Balances'!GW252","v":950},{"$f":"'Animal Balances'!GX252","v":950},{"$f":"'Animal Balances'!GY252","v":950},{"$f":"'Animal Balances'!GZ252","v":950},{"$f":"'Animal Balances'!HA252","v":950},{"$f":"'Animal Balances'!HB252","v":950},{"$f":"'Animal Balances'!HC252","v":950},{"$f":"'Animal Balances'!HD252","v":950},{"$f":"'Animal Balances'!HE252","v":950},{"$f":"'Animal Balances'!HF252","v":950},{"$f":"'Animal Balances'!HG252","v":950},{"$f":"'Animal Balances'!HH252","v":950},{"$f":"'Animal Balances'!HI252","v":950},{"$f":"'Animal Balances'!HJ252","v":950},{"$f":"'Animal Balances'!HK252","v":950},{"$f":"'Animal Balances'!HL252","v":950},{"$f":"'Animal Balances'!HM252","v":950},{"$f":"'Animal Balances'!HN252","v":950},{"$f":"'Animal Balances'!HO252","v":950},{"$f":"'Animal Balances'!HP252","v":950},{"$f":"'Animal Balances'!HQ252","v":950},{"$f":"'Animal Balances'!HR252","v":950},{"$f":"'Animal Balances'!HS252","v":950},{"$f":"'Animal Balances'!HT252","v":950},{"$f":"'Animal Balances'!HU252","v":950},{"$f":"'Animal Balances'!HV252","v":950},{"$f":"'Animal Balances'!HW252","v":950},{"$f":"'Animal Balances'!HX252","v":950},{"$f":"'Animal Balances'!HY252","v":950},{"$f":"'Animal Balances'!HZ252","v":950},{"$f":"'Animal Balances'!IA252","v":950},{"$f":"'Animal Balances'!IB252","v":950},{"$f":"'Animal Balances'!IC252","v":950},{"$f":"'Animal Balances'!ID252","v":950},{"$f":"'Animal Balances'!IE252","v":950},{"$f":"'Animal Balances'!IF252","v":950},{"$f":"'Animal Balances'!IG252","v":950},{"$f":"'Animal Balances'!IH252","v":950},{"$f":"'Animal Balances'!II252","v":950},{"$f":"'Animal Balances'!IJ252","v":950},{"$f":"'Animal Balances'!IK252","v":950},{"$f":"'Animal Balances'!IL252","v":950},{"$f":"'Animal Balances'!IM252","v":950},{"$f":"'Animal Balances'!IN252","v":950},{"$f":"'Animal Balances'!IO252","v":950},{"$f":"'Animal Balances'!IP252","v":950},{"$f":"'Animal Balances'!IQ252","v":950},{"$f":"'Animal Balances'!IR252","v":950},{"$f":"'Animal Balances'!IS252","v":950},{"$f":"'Animal Balances'!IT252","v":950},{"$f":"'Animal Balances'!IU252","v":950},{"$f":"'Animal Balances'!IV252","v":950},{"$f":"'Animal Balances'!IW252","v":950},{"$f":"'Animal Balances'!IX252","v":950},{"$f":"'Animal Balances'!IY252","v":950},{"$f":"'Animal Balances'!IZ252","v":950},{"$f":"'Animal Balances'!JA252","v":950},{"$f":"'Animal Balances'!JB252","v":950},{"$f":"'Animal Balances'!JC252","v":950},{"$f":"'Animal Balances'!JD252","v":950},{"$f":"'Animal Balances'!JE252","v":950},{"$f":"'Animal Balances'!JF252","v":950},{"$f":"'Animal Balances'!JG252","v":950},{"$f":"'Animal Balances'!JH252","v":950},{"$f":"'Animal Balances'!JI252","v":950},{"$f":"'Animal Balances'!JJ252","v":950},{"$f":"'Animal Balances'!JK252","v":950},{"$f":"'Animal Balances'!JL252","v":950},{"$f":"'Animal Balances'!JM252","v":950},{"$f":"'Animal Balances'!JN252","v":950},{"$f":"'Animal Balances'!JO252","v":950},{"$f":"'Animal Balances'!JP252","v":950},{"$f":"'Animal Balances'!JQ252","v":950},{"$f":"'Animal Balances'!JR252","v":950},{"$f":"'Animal Balances'!JS252","v":950},{"$f":"'Animal Balances'!JT252","v":950},{"$f":"'Animal Balances'!JU252","v":950},{"$f":"'Animal Balances'!JV252","v":950},{"$f":"'Animal Balances'!JW252","v":950},{"$f":"'Animal Balances'!JX252","v":950},{"$f":"'Animal Balances'!JY252","v":950},{"$f":"'Animal Balances'!JZ252","v":950},{"$f":"'Animal Balances'!KA252","v":950},{"$f":"'Animal Balances'!KB252","v":950},{"$f":"'Animal Balances'!KC252","v":950},{"$f":"'Animal Balances'!KD252","v":950},{"$f":"'Animal Balances'!KE252","v":950},{"$f":"'Animal Balances'!KF252","v":950},{"$f":"'Animal Balances'!KG252","v":950},{"$f":"'Animal Balances'!KH252","v":950},{"$f":"'Animal Balances'!KI252","v":950},{"$f":"'Animal Balances'!KJ252","v":950},{"$f":"'Animal Balances'!KK252","v":950},{"$f":"'Animal Balances'!KL252","v":950},{"$f":"'Animal Balances'!KM252","v":950},{"$f":"'Animal Balances'!KN252","v":950},{"$f":"'Animal Balances'!KO252","v":950},{"$f":"'Animal Balances'!KP252","v":950},{"$f":"'Animal Balances'!KQ252","v":950},{"$f":"'Animal Balances'!KR252","v":950},{"$f":"'Animal Balances'!KS252","v":950},{"$f":"'Animal Balances'!KT252","v":0},{"$f":"'Animal Balances'!KU252","v":0},{"$f":"'Animal Balances'!KV252","v":0},{"$f":"'Animal Balances'!KW252","v":0},{"$f":"'Animal Balances'!KX252","v":0},{"$f":"'Animal Balances'!KY252","v":0},{"$f":"'Animal Balances'!KZ252","v":0},{"$f":"'Animal Balances'!LA252","v":0},{"$f":"'Animal Balances'!LB252","v":0},{"$f":"'Animal Balances'!LC252","v":0},{"$f":"'Animal Balances'!LD252","v":0},{"$f":"'Animal Balances'!LE252","v":0},{"$f":"'Animal Balances'!LF252","v":0},{"$f":"'Animal Balances'!LG252","v":0},{"$f":"'Animal Balances'!LH252","v":0},{"$f":"'Animal Balances'!LI252","v":0},{"$f":"'Animal Balances'!LJ252","v":0},{"$f":"'Animal Balances'!LK252","v":0},{"$f":"'Animal Balances'!LL252","v":0},{"$f":"'Animal Balances'!LM252","v":0},{"$f":"'Animal Balances'!LN252","v":0},{"$f":"'Animal Balances'!LO252","v":0},{"$f":"'Animal Balances'!LP252","v":0},{"$f":"'Animal Balances'!LQ252","v":0},{"$f":"'Animal Balances'!LR252","v":0},{"$f":"'Animal Balances'!LS252","v":0},{"$f":"'Animal Balances'!LT252","v":0},{"$f":"'Animal Balances'!LU252","v":0},{"$f":"'Animal Balances'!LV252","v":0},{"$f":"'Animal Balances'!LW252","v":0},{"$f":"'Animal Balances'!LX252","v":0},{"$f":"'Animal Balances'!LY252","v":0},{"$f":"'Animal Balances'!LZ252","v":0},{"$f":"'Animal Balances'!MA252","v":0},{"$f":"'Animal Balances'!MB252","v":0},{"$f":"'Animal Balances'!MC252","v":0},{"$f":"'Animal Balances'!MD252","v":0},{"$f":"'Animal Balances'!ME252","v":0},{"$f":"'Animal Balances'!MF252","v":0},{"$f":"'Animal Balances'!MG252","v":0},{"$f":"'Animal Balances'!MH252","v":0},{"$f":"'Animal Balances'!MI252","v":0},{"$f":"'Animal Balances'!MJ252","v":0},{"$f":"'Animal Balances'!MK252","v":0},{"$f":"'Animal Balances'!ML252","v":0},{"$f":"'Animal Balances'!MM252","v":0},{"$f":"'Animal Balances'!MN252","v":0},{"$f":"'Animal Balances'!MO252","v":0},{"$f":"'Animal Balances'!MP252","v":0},{"$f":"'Animal Balances'!MQ252","v":0},{"$f":"'Animal Balances'!MR252","v":0},{"$f":"'Animal Balances'!MS252","v":0},{"$f":"'Animal Balances'!MT252","v":0},{"$f":"'Animal Balances'!MU252","v":0},{"$f":"'Animal Balances'!MV252","v":0},{"$f":"'Animal Balances'!MW252","v":0},{"$f":"'Animal Balances'!MX252","v":0},{"$f":"'Animal Balances'!MY252","v":0},{"$f":"'Animal Balances'!MZ252","v":0},{"$f":"'Animal Balances'!NA252","v":0},{"$f":"'Animal Balances'!NB252","v":0},{"$f":"'Animal Balances'!NC252","v":0},{"$f":"'Animal Balances'!ND252","v":0},{"$f":"'Animal Balances'!NE252","v":0},{"$f":"'Animal Balances'!NF252","v":0},{"$f":"'Animal Balances'!NG252","v":0},{"$f":"'Animal Balances'!NH252","v":0},{"$f":"'Animal Balances'!NI252","v":0},{"$f":"'Animal Balances'!NJ252","v":0},{"$f":"'Animal Balances'!NK252","v":0},{"$f":"'Animal Balances'!NL252","v":0},{"$f":"'Animal Balances'!NM252","v":0},{"$f":"'Animal Balances'!NN252","v":0},{"$f":"'Animal Balances'!NO252","v":0},{"$f":"'Animal Balances'!NP252","v":0},{"$f":"'Animal Balances'!NQ252","v":0},{"$f":"'Animal Balances'!NR252","v":0},{"$f":"'Animal Balances'!NS252","v":0},{"$f":"'Animal Balances'!NT252","v":0},{"$f":"'Animal Balances'!NU252","v":0},{"$f":"'Animal Balances'!NV252","v":0},{"$f":"'Animal Balances'!NW252","v":0},{"$f":"'Animal Balances'!NX252","v":0},{"$f":"'Animal Balances'!NY252","v":0},{"$f":"'Animal Balances'!NZ252","v":0},{"$f":"'Animal Balances'!OA252","v":0},{"$f":"'Animal Balances'!OB252","v":0},{"$f":"'Animal Balances'!OC252","v":0},{"$f":"'Animal Balances'!OD252","v":0},{"$f":"'Animal Balances'!OE252","v":0},{"$f":"'Animal Balances'!OF252","v":0},{"$f":"'Animal Balances'!OG252","v":0},{"$f":"'Animal Balances'!OH252","v":0},{"$f":"'Animal Balances'!OI252","v":0},{"$f":"'Animal Balances'!OJ252","v":0},{"$f":"'Animal Balances'!OK252","v":0},{"$f":"'Animal Balances'!OL252","v":0},{"$f":"'Animal Balances'!OM252","v":0},{"$f":"'Animal Balances'!ON252","v":0},{"$f":"'Animal Balances'!OO252","v":0},{"$f":"'Animal Balances'!OP252","v":0},{"$f":"'Animal Balances'!OQ252","v":0},{"$f":"'Animal Balances'!OR252","v":0},{"$f":"'Animal Balances'!OS252","v":0},{"$f":"'Animal Balances'!OT252","v":0},{"$f":"'Animal Balances'!OU252","v":0},{"$f":"'Animal Balances'!OV252","v":0},{"$f":"'Animal Balances'!OW252","v":0},{"$f":"'Animal Balances'!OX252","v":0},{"$f":"'Animal Balances'!OY252","v":0},{"$f":"'Animal Balances'!OZ252","v":0},{"$f":"'Animal Balances'!PA252","v":0},{"$f":"'Animal Balances'!PB252","v":0},{"$f":"'Animal Balances'!PC252","v":0},{"$f":"'Animal Balances'!PD252","v":0},{"$f":"'Animal Balances'!PE252","v":0},{"$f":"'Animal Balances'!PF252","v":0},{"$f":"'Animal Balances'!PG252","v":0},{"$f":"'Animal Balances'!PH252","v":0},{"$f":"'Animal Balances'!PI252","v":0},{"$f":"'Animal Balances'!PJ252","v":0},{"$f":"'Animal Balances'!PK252","v":0},{"$f":"'Animal Balances'!PL252","v":0},{"$f":"'Animal Balances'!PM252","v":0},{"$f":"'Animal Balances'!PN252","v":0},{"$f":"'Animal Balances'!PO252","v":0},{"$f":"'Animal Balances'!PP252","v":0},{"$f":"'Animal Balances'!PQ252","v":0},{"$f":"'Animal Balances'!PR252","v":0},{"$f":"'Animal Balances'!PS252","v":0},{"$f":"'Animal Balances'!PT252","v":0},{"$f":"'Animal Balances'!PU252","v":0},{"$f":"'Animal Balances'!PV252","v":0},{"$f":"'Animal Balances'!PW252","v":0},{"$f":"'Animal Balances'!PX252","v":0},{"$f":"'Animal Balances'!PY252","v":0},{"$f":"'Animal Balances'!PZ252","v":0},{"$f":"'Animal Balances'!QA252","v":0},{"$f":"'Animal Balances'!QB252","v":0},{"$f":"'Animal Balances'!QC252","v":0},{"$f":"'Animal Balances'!QD252","v":0},{"$f":"'Animal Balances'!QE252","v":0},{"$f":"'Animal Balances'!QF252","v":0},{"$f":"'Animal Balances'!QG252","v":0},{"$f":"'Animal Balances'!QH252","v":0},{"$f":"'Animal Balances'!QI252","v":0},{"$f":"'Animal Balances'!QJ252","v":0},{"$f":"'Animal Balances'!QK252","v":0},{"$f":"'Animal Balances'!QL252","v":0},{"$f":"'Animal Balances'!QM252","v":0},{"$f":"'Animal Balances'!QN252","v":0},{"$f":"'Animal Balances'!QO252","v":0},{"$f":"'Animal Balances'!QP252","v":0},{"$f":"'Animal Balances'!QQ252","v":0},{"$f":"'Animal Balances'!QR252","v":0},{"$f":"'Animal Balances'!QS252","v":0},{"$f":"'Animal Balances'!QT252","v":0},{"$f":"'Animal Balances'!QU252","v":0},{"$f":"'Animal Balances'!QV252","v":0},{"$f":"'Animal Balances'!QW252","v":0},{"$f":"'Animal Balances'!QX252","v":0},{"$f":"'Animal Balances'!QY252","v":0},{"$f":"'Animal Balances'!QZ252","v":0},{"$f":"'Animal Balances'!RA252","v":0},{"$f":"'Animal Balances'!RB252","v":0},{"$f":"'Animal Balances'!RC252","v":0},{"$f":"'Animal Balances'!RD252","v":0},{"$f":"'Animal Balances'!RE252","v":0},{"$f":"'Animal Balances'!RF252","v":0},{"$f":"'Animal Balances'!RG252","v":0},{"$f":"'Animal Balances'!RH252","v":0},{"$f":"'Animal Balances'!RI252","v":0},{"$f":"'Animal Balances'!RJ252","v":0},{"$f":"'Animal Balances'!RK252","v":0},{"$f":"'Animal Balances'!RL252","v":0},{"$f":"'Animal Balances'!RM252","v":0},{"$f":"'Animal Balances'!RN252","v":0},{"$f":"'Animal Balances'!RO252","v":0},{"$f":"'Animal Balances'!RP252","v":0},{"$f":"'Animal Balances'!RQ252","v":0},{"$f":"'Animal Balances'!RR252","v":0},{"$f":"'Animal Balances'!RS252","v":0},{"$f":"'Animal Balances'!RT252","v":0},{"$f":"'Animal Balances'!RU252","v":0},{"$f":"'Animal Balances'!RV252","v":0},{"$f":"'Animal Balances'!RW252","v":0},{"$f":"'Animal Balances'!RX252","v":0},{"$f":"'Animal Balances'!RY252","v":0},{"$f":"'Animal Balances'!RZ252","v":0},{"$f":"'Animal Balances'!SA252","v":0},{"$f":"'Animal Balances'!SB252","v":0},{"$f":"'Animal Balances'!SC252","v":0},{"$f":"'Animal Balances'!SD252","v":0},{"$f":"'Animal Balances'!SE252","v":0},{"$f":"'Animal Balances'!SF252","v":0},{"$f":"'Animal Balances'!SG252","v":0},{"$f":"'Animal Balances'!SH252","v":0},{"$f":"'Animal Balances'!SI252","v":0},{"$f":"'Animal Balances'!SJ252","v":0},{"$f":"'Animal Balances'!SK252","v":0},{"$f":"'Animal Balances'!SL252","v":0},{"$f":"'Animal Balances'!SM252","v":0}]
[]
[null,null,"Weight per Animal",null,"Kg",null,{"$f":"Assumptions!F68","v":99.5},null,null,{"$f":"$G$92","v":99.5},{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,{"$f":"$G$92","v":99.5},99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5,99.5]
[null,null,"Average Balance",null,"Number",null,null,null,null,{"$f":"J88+J89","v":570},{"$f":"K88+K89","v":570},570,570,570,570,570,570,6270,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,{"$f":"BW88+BW89","v":6270},6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,{"$f":"EI88+EI89","v":6270},6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,{"$f":"GU88+GU89","v":6270},11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,{"$f":"JG88+JG89","v":6270},6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,6270,6270,6270,6270,6270,11970,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS88+LS89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE88+OE89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ88+QQ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Daily Ration",null,"kg/day",null,{"$f":"Assumptions!H75","v":2.0171999999999999},null,null,{"$f":"$G$94","v":2.0171999999999999},{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,{"$f":"$G$94","v":2.0171999999999999},2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999,2.0171999999999999]
[null,null,"Monthly Ration",null,"kg/Month",null,null,null,null,{"$f":"(K3-J3)*J94*J93","v":34494.120000000003},35643.923999999999,34494.120000000003,35643.923999999999,35643.923999999999,33344.315999999999,35643.923999999999,34494.120000000003,392083.16399999993,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,366787.47599999997,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,{"$f":"(BW3-BV3)*BV94*BV93","v":392083.16399999993},354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,366787.47599999997,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,{"$f":"(EI3-EH3)*EH94*EH93","v":748522.40399999998},379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,366787.47599999997,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,{"$f":"(GU3-GT3)*GT94*GT93","v":379435.32},392083.16399999993,724376.52,392083.16399999993,392083.16399999993,366787.47599999997,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,366787.47599999997,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,{"$f":"(JG3-JF3)*JF94*JF93","v":392083.16399999993},354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,354139.63199999998,392083.16399999993,379435.32,748522.40399999998,379435.32,392083.16399999993,392083.16399999993,379435.32,392083.16399999993,724376.52,392083.16399999993,392083.16399999993,366787.47599999997,392083.16399999993,379435.32,748522.40399999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS3-LR3)*LR94*LR93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE3-OD3)*OD94*OD93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ3-QP3)*QP94*QP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corn",null,"kg",null,{"$f":"Assumptions!F82","v":0.5},null,null,{"$f":"J$95*$G96","v":17247.060000000001},{"$f":"K$95*$G96","v":17821.962},17247.060000000001,17821.962,17821.962,16672.157999999999,17821.962,17247.060000000001,196041.58199999997,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,{"$f":"BW$95*$G96","v":177069.81599999999},196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,{"$f":"EI$95*$G96","v":189717.66},196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,{"$f":"GU$95*$G96","v":196041.58199999997},362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,{"$f":"JG$95*$G96","v":177069.81599999999},196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS$95*$G96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE$95*$G96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ$95*$G96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Soy",null,"kg",null,{"$f":"Assumptions!F89","v":0},null,null,{"$f":"J$95*$G97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hay",null,"kg",null,{"$f":"Assumptions!F96","v":0.5},null,null,17247.060000000001,17821.962,17247.060000000001,17821.962,17821.962,16672.157999999999,17821.962,17247.060000000001,196041.58199999997,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,177069.81599999999,196041.58199999997,189717.66,374261.20199999999,189717.66,196041.58199999997,196041.58199999997,189717.66,196041.58199999997,362188.26,196041.58199999997,196041.58199999997,183393.73799999998,196041.58199999997,189717.66,374261.20199999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of Corn",null,"USD/kg",null,{"$f":"Assumptions!F100","v":0.27638624978407328},null,null,{"$f":"J96*$G100","v":4766.8502332008993},{"$f":"K96*$G100","v":4925.7452409742618},4766.8502332008993,4925.7452409742618,4925.7452409742618,4607.9552254275359,4925.7452409742618,4766.8502332008993,54183.197650716873,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,50687.507479702886,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,{"$f":"BW96*$G100","v":48939.66239419589},54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,50687.507479702886,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,{"$f":"EI96*$G100","v":52435.352565209891},54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,50687.507479702886,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,{"$f":"GU96*$G100","v":54183.197650716873},100103.85489721887,54183.197650716873,54183.197650716873,50687.507479702886,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,50687.507479702886,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,{"$f":"JG96*$G100","v":48939.66239419589},54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,48939.66239419589,54183.197650716873,52435.352565209891,103440.65006045951,52435.352565209891,54183.197650716873,54183.197650716873,52435.352565209891,54183.197650716873,100103.85489721887,54183.197650716873,54183.197650716873,50687.507479702886,54183.197650716873,52435.352565209891,103440.65006045951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS96*$G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE96*$G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ96*$G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Soy",null,"USD/kg",null,{"$f":"Assumptions!F101","v":0.47447874468823892},null,null,{"$f":"J97*$G101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Hay",null,"USD/kg",null,{"$f":"Assumptions!F102","v":0.1974187498457666},null,null,3404.8930237149275,3518.3894578387581,3404.8930237149275,3518.3894578387581,3518.3894578387581,3291.3965895910965,3518.3894578387581,3404.8930237149275,38702.28403622633,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,36205.362485502053,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,36205.362485502053,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,36205.362485502053,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,36205.362485502053,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,36205.362485502053,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,34956.901710139922,38702.28403622633,37453.823260864199,73886.17861461392,37453.823260864199,38702.28403622633,38702.28403622633,37453.823260864199,38702.28403622633,71502.753498013481,38702.28403622633,38702.28403622633,36205.362485502053,38702.28403622633,37453.823260864199,73886.17861461392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost","USD ",null,null,null,null,{"$f":"SUM(J100:J102)","v":8171.7432569158264},{"$f":"SUM(K100:K102)","v":8444.1346988130208},8171.7432569158264,8444.1346988130208,8444.1346988130208,7899.3518150186319,8444.1346988130208,8171.7432569158264,92885.481686943211,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,86892.86996520494,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,{"$f":"SUM(BW100:BW102)","v":83896.564104335819},92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,86892.86996520494,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,{"$f":"SUM(EI100:EI102)","v":89889.17582607409},92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,86892.86996520494,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,{"$f":"SUM(GU100:GU102)","v":92885.481686943211},171606.60839523235,92885.481686943211,92885.481686943211,86892.86996520494,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,86892.86996520494,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,{"$f":"SUM(JG100:JG102)","v":83896.564104335819},92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,83896.564104335819,92885.481686943211,89889.17582607409,177326.82867507343,89889.17582607409,92885.481686943211,92885.481686943211,89889.17582607409,92885.481686943211,171606.60839523235,92885.481686943211,92885.481686943211,86892.86996520494,92885.481686943211,89889.17582607409,177326.82867507343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS100:LS102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE100:OE102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ100:QQ102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Weight of Carcas Sold",null,"kg/Pig",null,{"$f":"Assumptions!F109*Assumptions!F116","v":89.55},null,null,{"$f":"$G$105","v":89.55},{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,{"$f":"$G$105","v":89.55},89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55,89.55]
[null,null,"Total Weight Sold",null,"kg",null,null,null,null,{"$f":"J90*J105","v":35931.9375},{"$f":"K90*K105","v":35931.9375},35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,35931.9375,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,{"$f":"BW90*BW105","v":85072.5},85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,{"$f":"EI90*EI105","v":85072.5},85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,{"$f":"GU90*GU105","v":85072.5},85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,{"$f":"JG90*JG105","v":85072.5},85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,85072.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS90*LS105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE90*OE105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ90*QQ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price per kg Realised",null,"USD/kg",null,{"$f":"Assumptions!F123","v":4.95},null,null,{"$f":"$G$107","v":4.95},{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,{"$f":"$G$107","v":4.95},4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95,4.95]
[null,null,"Price per Animal Sold",null,"USD/Animal",null,null,null,null,{"$f":"IF(J106,J109/J90)*1","v":443.27250000000004},{"$f":"IF(K106,K109/K90)*1","v":443.27250000000004},443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27250000000004,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,{"$f":"IF(BW106,BW109/BW90)*1","v":443.27249999999998},443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,{"$f":"IF(EI106,EI109/EI90)*1","v":443.27249999999998},443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,{"$f":"IF(GU106,GU109/GU90)*1","v":443.27249999999998},443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,{"$f":"IF(JG106,JG109/JG90)*1","v":443.27249999999998},443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,443.27249999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LS106,LS109/LS90)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OE106,OE109/OE90)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QQ106,QQ109/QQ90)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues from Swine","USD",null,null,null,null,{"$f":"J107*J106","v":177863.09062500001},{"$f":"K107*K106","v":177863.09062500001},177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,177863.09062500001,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,{"$f":"BW107*BW106","v":421108.875},421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,{"$f":"EI107*EI106","v":421108.875},421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,{"$f":"GU107*GU106","v":421108.875},421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,{"$f":"JG107*JG106","v":421108.875},421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,421108.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS107*LS106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE107*OE106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ107*QQ106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"  "]
[null,null,null,"Margin from Swine","USD",null,null,null,null,{"$f":"J109-J103","v":169691.34736808419},{"$f":"K109-K103","v":169418.95592618699},169691.34736808419,169418.95592618699,169418.95592618699,169963.73880998138,169418.95592618699,169691.34736808419,84977.608938056801,87973.914798925922,84977.608938056801,84977.608938056801,87973.914798925922,84977.608938056801,6256.4822297676583,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,{"$f":"BW109-BW103","v":337212.31089566415},328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,{"$f":"EI109-EI103","v":331219.69917392591},328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,{"$f":"GU109-GU103","v":328223.39331305679},249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,{"$f":"JG109-JG103","v":337212.31089566415},328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS109-LS103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE109-OE103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ109-QQ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Section 5: Chicken"]
[null,null,"Maternal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I283","v":2714.2857142857142},{"$f":"'Animal Balances'!J283","v":2714.2857142857142},{"$f":"'Animal Balances'!K283","v":2714.2857142857142},{"$f":"'Animal Balances'!L283","v":2714.2857142857142},{"$f":"'Animal Balances'!M283","v":2714.2857142857142},{"$f":"'Animal Balances'!N283","v":2714.2857142857142},{"$f":"'Animal Balances'!O283","v":2714.2857142857142},{"$f":"'Animal Balances'!P283","v":2714.2857142857142},{"$f":"'Animal Balances'!Q283","v":2714.2857142857142},{"$f":"'Animal Balances'!R283","v":2714.2857142857142},{"$f":"'Animal Balances'!S283","v":2714.2857142857142},{"$f":"'Animal Balances'!T283","v":2714.2857142857142},{"$f":"'Animal Balances'!U283","v":2714.2857142857142},{"$f":"'Animal Balances'!V283","v":2714.2857142857142},{"$f":"'Animal Balances'!W283","v":2714.2857142857142},{"$f":"'Animal Balances'!X283","v":2714.2857142857142},{"$f":"'Animal Balances'!Y283","v":2714.2857142857142},{"$f":"'Animal Balances'!Z283","v":2714.2857142857142},{"$f":"'Animal Balances'!AA283","v":2714.2857142857142},{"$f":"'Animal Balances'!AB283","v":2714.2857142857142},{"$f":"'Animal Balances'!AC283","v":2714.2857142857142},{"$f":"'Animal Balances'!AD283","v":2714.2857142857142},{"$f":"'Animal Balances'!AE283","v":2714.2857142857142},{"$f":"'Animal Balances'!AF283","v":2714.2857142857142},{"$f":"'Animal Balances'!AG283","v":2714.2857142857142},{"$f":"'Animal Balances'!AH283","v":2714.2857142857142},{"$f":"'Animal Balances'!AI283","v":2714.2857142857142},{"$f":"'Animal Balances'!AJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!AK283","v":2714.2857142857142},{"$f":"'Animal Balances'!AL283","v":2714.2857142857142},{"$f":"'Animal Balances'!AM283","v":2714.2857142857142},{"$f":"'Animal Balances'!AN283","v":2714.2857142857142},{"$f":"'Animal Balances'!AO283","v":2714.2857142857142},{"$f":"'Animal Balances'!AP283","v":2714.2857142857142},{"$f":"'Animal Balances'!AQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!AR283","v":2714.2857142857142},{"$f":"'Animal Balances'!AS283","v":2714.2857142857142},{"$f":"'Animal Balances'!AT283","v":2714.2857142857142},{"$f":"'Animal Balances'!AU283","v":2714.2857142857142},{"$f":"'Animal Balances'!AV283","v":2714.2857142857142},{"$f":"'Animal Balances'!AW283","v":2714.2857142857142},{"$f":"'Animal Balances'!AX283","v":2714.2857142857142},{"$f":"'Animal Balances'!AY283","v":2714.2857142857142},{"$f":"'Animal Balances'!AZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!BA283","v":2714.2857142857142},{"$f":"'Animal Balances'!BB283","v":2714.2857142857142},{"$f":"'Animal Balances'!BC283","v":2714.2857142857142},{"$f":"'Animal Balances'!BD283","v":2714.2857142857142},{"$f":"'Animal Balances'!BE283","v":2714.2857142857142},{"$f":"'Animal Balances'!BF283","v":2714.2857142857142},{"$f":"'Animal Balances'!BG283","v":2714.2857142857142},{"$f":"'Animal Balances'!BH283","v":2714.2857142857142},{"$f":"'Animal Balances'!BI283","v":2714.2857142857142},{"$f":"'Animal Balances'!BJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!BK283","v":2714.2857142857142},{"$f":"'Animal Balances'!BL283","v":2714.2857142857142},{"$f":"'Animal Balances'!BM283","v":2714.2857142857142},{"$f":"'Animal Balances'!BN283","v":2714.2857142857142},{"$f":"'Animal Balances'!BO283","v":2714.2857142857142},{"$f":"'Animal Balances'!BP283","v":2714.2857142857142},{"$f":"'Animal Balances'!BQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!BR283","v":2714.2857142857142},{"$f":"'Animal Balances'!BS283","v":2714.2857142857142},{"$f":"'Animal Balances'!BT283","v":2714.2857142857142},{"$f":"'Animal Balances'!BU283","v":2714.2857142857142},{"$f":"'Animal Balances'!BV283","v":2714.2857142857142},{"$f":"'Animal Balances'!BW283","v":2714.2857142857142},{"$f":"'Animal Balances'!BX283","v":2714.2857142857142},{"$f":"'Animal Balances'!BY283","v":2714.2857142857142},{"$f":"'Animal Balances'!BZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!CA283","v":2714.2857142857142},{"$f":"'Animal Balances'!CB283","v":2714.2857142857142},{"$f":"'Animal Balances'!CC283","v":2714.2857142857142},{"$f":"'Animal Balances'!CD283","v":2714.2857142857142},{"$f":"'Animal Balances'!CE283","v":2714.2857142857142},{"$f":"'Animal Balances'!CF283","v":2714.2857142857142},{"$f":"'Animal Balances'!CG283","v":2714.2857142857142},{"$f":"'Animal Balances'!CH283","v":2714.2857142857142},{"$f":"'Animal Balances'!CI283","v":2714.2857142857142},{"$f":"'Animal Balances'!CJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!CK283","v":2714.2857142857142},{"$f":"'Animal Balances'!CL283","v":2714.2857142857142},{"$f":"'Animal Balances'!CM283","v":2714.2857142857142},{"$f":"'Animal Balances'!CN283","v":2714.2857142857142},{"$f":"'Animal Balances'!CO283","v":2714.2857142857142},{"$f":"'Animal Balances'!CP283","v":2714.2857142857142},{"$f":"'Animal Balances'!CQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!CR283","v":2714.2857142857142},{"$f":"'Animal Balances'!CS283","v":2714.2857142857142},{"$f":"'Animal Balances'!CT283","v":2714.2857142857142},{"$f":"'Animal Balances'!CU283","v":2714.2857142857142},{"$f":"'Animal Balances'!CV283","v":2714.2857142857142},{"$f":"'Animal Balances'!CW283","v":2714.2857142857142},{"$f":"'Animal Balances'!CX283","v":2714.2857142857142},{"$f":"'Animal Balances'!CY283","v":2714.2857142857142},{"$f":"'Animal Balances'!CZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!DA283","v":2714.2857142857142},{"$f":"'Animal Balances'!DB283","v":2714.2857142857142},{"$f":"'Animal Balances'!DC283","v":2714.2857142857142},{"$f":"'Animal Balances'!DD283","v":2714.2857142857142},{"$f":"'Animal Balances'!DE283","v":2714.2857142857142},{"$f":"'Animal Balances'!DF283","v":2714.2857142857142},{"$f":"'Animal Balances'!DG283","v":2714.2857142857142},{"$f":"'Animal Balances'!DH283","v":2714.2857142857142},{"$f":"'Animal Balances'!DI283","v":2714.2857142857142},{"$f":"'Animal Balances'!DJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!DK283","v":2714.2857142857142},{"$f":"'Animal Balances'!DL283","v":2714.2857142857142},{"$f":"'Animal Balances'!DM283","v":2714.2857142857142},{"$f":"'Animal Balances'!DN283","v":2714.2857142857142},{"$f":"'Animal Balances'!DO283","v":2714.2857142857142},{"$f":"'Animal Balances'!DP283","v":2714.2857142857142},{"$f":"'Animal Balances'!DQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!DR283","v":2714.2857142857142},{"$f":"'Animal Balances'!DS283","v":2714.2857142857142},{"$f":"'Animal Balances'!DT283","v":2714.2857142857142},{"$f":"'Animal Balances'!DU283","v":2714.2857142857142},{"$f":"'Animal Balances'!DV283","v":2714.2857142857142},{"$f":"'Animal Balances'!DW283","v":2714.2857142857142},{"$f":"'Animal Balances'!DX283","v":2714.2857142857142},{"$f":"'Animal Balances'!DY283","v":2714.2857142857142},{"$f":"'Animal Balances'!DZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!EA283","v":2714.2857142857142},{"$f":"'Animal Balances'!EB283","v":2714.2857142857142},{"$f":"'Animal Balances'!EC283","v":2714.2857142857142},{"$f":"'Animal Balances'!ED283","v":2714.2857142857142},{"$f":"'Animal Balances'!EE283","v":2714.2857142857142},{"$f":"'Animal Balances'!EF283","v":2714.2857142857142},{"$f":"'Animal Balances'!EG283","v":2714.2857142857142},{"$f":"'Animal Balances'!EH283","v":2714.2857142857142},{"$f":"'Animal Balances'!EI283","v":2714.2857142857142},{"$f":"'Animal Balances'!EJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!EK283","v":2714.2857142857142},{"$f":"'Animal Balances'!EL283","v":2714.2857142857142},{"$f":"'Animal Balances'!EM283","v":2714.2857142857142},{"$f":"'Animal Balances'!EN283","v":2714.2857142857142},{"$f":"'Animal Balances'!EO283","v":2714.2857142857142},{"$f":"'Animal Balances'!EP283","v":2714.2857142857142},{"$f":"'Animal Balances'!EQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!ER283","v":2714.2857142857142},{"$f":"'Animal Balances'!ES283","v":2714.2857142857142},{"$f":"'Animal Balances'!ET283","v":2714.2857142857142},{"$f":"'Animal Balances'!EU283","v":2714.2857142857142},{"$f":"'Animal Balances'!EV283","v":2714.2857142857142},{"$f":"'Animal Balances'!EW283","v":2714.2857142857142},{"$f":"'Animal Balances'!EX283","v":2714.2857142857142},{"$f":"'Animal Balances'!EY283","v":2714.2857142857142},{"$f":"'Animal Balances'!EZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!FA283","v":2714.2857142857142},{"$f":"'Animal Balances'!FB283","v":2714.2857142857142},{"$f":"'Animal Balances'!FC283","v":2714.2857142857142},{"$f":"'Animal Balances'!FD283","v":2714.2857142857142},{"$f":"'Animal Balances'!FE283","v":2714.2857142857142},{"$f":"'Animal Balances'!FF283","v":2714.2857142857142},{"$f":"'Animal Balances'!FG283","v":2714.2857142857142},{"$f":"'Animal Balances'!FH283","v":2714.2857142857142},{"$f":"'Animal Balances'!FI283","v":2714.2857142857142},{"$f":"'Animal Balances'!FJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!FK283","v":2714.2857142857142},{"$f":"'Animal Balances'!FL283","v":2714.2857142857142},{"$f":"'Animal Balances'!FM283","v":2714.2857142857142},{"$f":"'Animal Balances'!FN283","v":2714.2857142857142},{"$f":"'Animal Balances'!FO283","v":2714.2857142857142},{"$f":"'Animal Balances'!FP283","v":2714.2857142857142},{"$f":"'Animal Balances'!FQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!FR283","v":2714.2857142857142},{"$f":"'Animal Balances'!FS283","v":2714.2857142857142},{"$f":"'Animal Balances'!FT283","v":2714.2857142857142},{"$f":"'Animal Balances'!FU283","v":2714.2857142857142},{"$f":"'Animal Balances'!FV283","v":2714.2857142857142},{"$f":"'Animal Balances'!FW283","v":2714.2857142857142},{"$f":"'Animal Balances'!FX283","v":2714.2857142857142},{"$f":"'Animal Balances'!FY283","v":2714.2857142857142},{"$f":"'Animal Balances'!FZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!GA283","v":2714.2857142857142},{"$f":"'Animal Balances'!GB283","v":2714.2857142857142},{"$f":"'Animal Balances'!GC283","v":2714.2857142857142},{"$f":"'Animal Balances'!GD283","v":2714.2857142857142},{"$f":"'Animal Balances'!GE283","v":2714.2857142857142},{"$f":"'Animal Balances'!GF283","v":2714.2857142857142},{"$f":"'Animal Balances'!GG283","v":2714.2857142857142},{"$f":"'Animal Balances'!GH283","v":2714.2857142857142},{"$f":"'Animal Balances'!GI283","v":2714.2857142857142},{"$f":"'Animal Balances'!GJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!GK283","v":2714.2857142857142},{"$f":"'Animal Balances'!GL283","v":2714.2857142857142},{"$f":"'Animal Balances'!GM283","v":2714.2857142857142},{"$f":"'Animal Balances'!GN283","v":2714.2857142857142},{"$f":"'Animal Balances'!GO283","v":2714.2857142857142},{"$f":"'Animal Balances'!GP283","v":2714.2857142857142},{"$f":"'Animal Balances'!GQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!GR283","v":2714.2857142857142},{"$f":"'Animal Balances'!GS283","v":2714.2857142857142},{"$f":"'Animal Balances'!GT283","v":2714.2857142857142},{"$f":"'Animal Balances'!GU283","v":2714.2857142857142},{"$f":"'Animal Balances'!GV283","v":2714.2857142857142},{"$f":"'Animal Balances'!GW283","v":2714.2857142857142},{"$f":"'Animal Balances'!GX283","v":2714.2857142857142},{"$f":"'Animal Balances'!GY283","v":2714.2857142857142},{"$f":"'Animal Balances'!GZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!HA283","v":2714.2857142857142},{"$f":"'Animal Balances'!HB283","v":2714.2857142857142},{"$f":"'Animal Balances'!HC283","v":2714.2857142857142},{"$f":"'Animal Balances'!HD283","v":2714.2857142857142},{"$f":"'Animal Balances'!HE283","v":2714.2857142857142},{"$f":"'Animal Balances'!HF283","v":2714.2857142857142},{"$f":"'Animal Balances'!HG283","v":2714.2857142857142},{"$f":"'Animal Balances'!HH283","v":2714.2857142857142},{"$f":"'Animal Balances'!HI283","v":2714.2857142857142},{"$f":"'Animal Balances'!HJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!HK283","v":2714.2857142857142},{"$f":"'Animal Balances'!HL283","v":2714.2857142857142},{"$f":"'Animal Balances'!HM283","v":2714.2857142857142},{"$f":"'Animal Balances'!HN283","v":2714.2857142857142},{"$f":"'Animal Balances'!HO283","v":2714.2857142857142},{"$f":"'Animal Balances'!HP283","v":2714.2857142857142},{"$f":"'Animal Balances'!HQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!HR283","v":2714.2857142857142},{"$f":"'Animal Balances'!HS283","v":2714.2857142857142},{"$f":"'Animal Balances'!HT283","v":2714.2857142857142},{"$f":"'Animal Balances'!HU283","v":2714.2857142857142},{"$f":"'Animal Balances'!HV283","v":2714.2857142857142},{"$f":"'Animal Balances'!HW283","v":2714.2857142857142},{"$f":"'Animal Balances'!HX283","v":2714.2857142857142},{"$f":"'Animal Balances'!HY283","v":2714.2857142857142},{"$f":"'Animal Balances'!HZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!IA283","v":2714.2857142857142},{"$f":"'Animal Balances'!IB283","v":2714.2857142857142},{"$f":"'Animal Balances'!IC283","v":2714.2857142857142},{"$f":"'Animal Balances'!ID283","v":2714.2857142857142},{"$f":"'Animal Balances'!IE283","v":2714.2857142857142},{"$f":"'Animal Balances'!IF283","v":2714.2857142857142},{"$f":"'Animal Balances'!IG283","v":2714.2857142857142},{"$f":"'Animal Balances'!IH283","v":2714.2857142857142},{"$f":"'Animal Balances'!II283","v":2714.2857142857142},{"$f":"'Animal Balances'!IJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!IK283","v":2714.2857142857142},{"$f":"'Animal Balances'!IL283","v":2714.2857142857142},{"$f":"'Animal Balances'!IM283","v":2714.2857142857142},{"$f":"'Animal Balances'!IN283","v":2714.2857142857142},{"$f":"'Animal Balances'!IO283","v":2714.2857142857142},{"$f":"'Animal Balances'!IP283","v":2714.2857142857142},{"$f":"'Animal Balances'!IQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!IR283","v":2714.2857142857142},{"$f":"'Animal Balances'!IS283","v":2714.2857142857142},{"$f":"'Animal Balances'!IT283","v":2714.2857142857142},{"$f":"'Animal Balances'!IU283","v":2714.2857142857142},{"$f":"'Animal Balances'!IV283","v":2714.2857142857142},{"$f":"'Animal Balances'!IW283","v":2714.2857142857142},{"$f":"'Animal Balances'!IX283","v":2714.2857142857142},{"$f":"'Animal Balances'!IY283","v":2714.2857142857142},{"$f":"'Animal Balances'!IZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!JA283","v":2714.2857142857142},{"$f":"'Animal Balances'!JB283","v":2714.2857142857142},{"$f":"'Animal Balances'!JC283","v":2714.2857142857142},{"$f":"'Animal Balances'!JD283","v":2714.2857142857142},{"$f":"'Animal Balances'!JE283","v":2714.2857142857142},{"$f":"'Animal Balances'!JF283","v":2714.2857142857142},{"$f":"'Animal Balances'!JG283","v":2714.2857142857142},{"$f":"'Animal Balances'!JH283","v":2714.2857142857142},{"$f":"'Animal Balances'!JI283","v":2714.2857142857142},{"$f":"'Animal Balances'!JJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!JK283","v":2714.2857142857142},{"$f":"'Animal Balances'!JL283","v":2714.2857142857142},{"$f":"'Animal Balances'!JM283","v":2714.2857142857142},{"$f":"'Animal Balances'!JN283","v":2714.2857142857142},{"$f":"'Animal Balances'!JO283","v":2714.2857142857142},{"$f":"'Animal Balances'!JP283","v":2714.2857142857142},{"$f":"'Animal Balances'!JQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!JR283","v":2714.2857142857142},{"$f":"'Animal Balances'!JS283","v":2714.2857142857142},{"$f":"'Animal Balances'!JT283","v":2714.2857142857142},{"$f":"'Animal Balances'!JU283","v":2714.2857142857142},{"$f":"'Animal Balances'!JV283","v":2714.2857142857142},{"$f":"'Animal Balances'!JW283","v":2714.2857142857142},{"$f":"'Animal Balances'!JX283","v":2714.2857142857142},{"$f":"'Animal Balances'!JY283","v":2714.2857142857142},{"$f":"'Animal Balances'!JZ283","v":2714.2857142857142},{"$f":"'Animal Balances'!KA283","v":2714.2857142857142},{"$f":"'Animal Balances'!KB283","v":2714.2857142857142},{"$f":"'Animal Balances'!KC283","v":2714.2857142857142},{"$f":"'Animal Balances'!KD283","v":2714.2857142857142},{"$f":"'Animal Balances'!KE283","v":2714.2857142857142},{"$f":"'Animal Balances'!KF283","v":2714.2857142857142},{"$f":"'Animal Balances'!KG283","v":2714.2857142857142},{"$f":"'Animal Balances'!KH283","v":2714.2857142857142},{"$f":"'Animal Balances'!KI283","v":2714.2857142857142},{"$f":"'Animal Balances'!KJ283","v":2714.2857142857142},{"$f":"'Animal Balances'!KK283","v":2714.2857142857142},{"$f":"'Animal Balances'!KL283","v":2714.2857142857142},{"$f":"'Animal Balances'!KM283","v":2714.2857142857142},{"$f":"'Animal Balances'!KN283","v":2714.2857142857142},{"$f":"'Animal Balances'!KO283","v":2714.2857142857142},{"$f":"'Animal Balances'!KP283","v":2714.2857142857142},{"$f":"'Animal Balances'!KQ283","v":2714.2857142857142},{"$f":"'Animal Balances'!KR283","v":2714.2857142857142},{"$f":"'Animal Balances'!KS283","v":2714.2857142857142},{"$f":"'Animal Balances'!KT283","v":0},{"$f":"'Animal Balances'!KU283","v":0},{"$f":"'Animal Balances'!KV283","v":0},{"$f":"'Animal Balances'!KW283","v":0},{"$f":"'Animal Balances'!KX283","v":0},{"$f":"'Animal Balances'!KY283","v":0},{"$f":"'Animal Balances'!KZ283","v":0},{"$f":"'Animal Balances'!LA283","v":0},{"$f":"'Animal Balances'!LB283","v":0},{"$f":"'Animal Balances'!LC283","v":0},{"$f":"'Animal Balances'!LD283","v":0},{"$f":"'Animal Balances'!LE283","v":0},{"$f":"'Animal Balances'!LF283","v":0},{"$f":"'Animal Balances'!LG283","v":0},{"$f":"'Animal Balances'!LH283","v":0},{"$f":"'Animal Balances'!LI283","v":0},{"$f":"'Animal Balances'!LJ283","v":0},{"$f":"'Animal Balances'!LK283","v":0},{"$f":"'Animal Balances'!LL283","v":0},{"$f":"'Animal Balances'!LM283","v":0},{"$f":"'Animal Balances'!LN283","v":0},{"$f":"'Animal Balances'!LO283","v":0},{"$f":"'Animal Balances'!LP283","v":0},{"$f":"'Animal Balances'!LQ283","v":0},{"$f":"'Animal Balances'!LR283","v":0},{"$f":"'Animal Balances'!LS283","v":0},{"$f":"'Animal Balances'!LT283","v":0},{"$f":"'Animal Balances'!LU283","v":0},{"$f":"'Animal Balances'!LV283","v":0},{"$f":"'Animal Balances'!LW283","v":0},{"$f":"'Animal Balances'!LX283","v":0},{"$f":"'Animal Balances'!LY283","v":0},{"$f":"'Animal Balances'!LZ283","v":0},{"$f":"'Animal Balances'!MA283","v":0},{"$f":"'Animal Balances'!MB283","v":0},{"$f":"'Animal Balances'!MC283","v":0},{"$f":"'Animal Balances'!MD283","v":0},{"$f":"'Animal Balances'!ME283","v":0},{"$f":"'Animal Balances'!MF283","v":0},{"$f":"'Animal Balances'!MG283","v":0},{"$f":"'Animal Balances'!MH283","v":0},{"$f":"'Animal Balances'!MI283","v":0},{"$f":"'Animal Balances'!MJ283","v":0},{"$f":"'Animal Balances'!MK283","v":0},{"$f":"'Animal Balances'!ML283","v":0},{"$f":"'Animal Balances'!MM283","v":0},{"$f":"'Animal Balances'!MN283","v":0},{"$f":"'Animal Balances'!MO283","v":0},{"$f":"'Animal Balances'!MP283","v":0},{"$f":"'Animal Balances'!MQ283","v":0},{"$f":"'Animal Balances'!MR283","v":0},{"$f":"'Animal Balances'!MS283","v":0},{"$f":"'Animal Balances'!MT283","v":0},{"$f":"'Animal Balances'!MU283","v":0},{"$f":"'Animal Balances'!MV283","v":0},{"$f":"'Animal Balances'!MW283","v":0},{"$f":"'Animal Balances'!MX283","v":0},{"$f":"'Animal Balances'!MY283","v":0},{"$f":"'Animal Balances'!MZ283","v":0},{"$f":"'Animal Balances'!NA283","v":0},{"$f":"'Animal Balances'!NB283","v":0},{"$f":"'Animal Balances'!NC283","v":0},{"$f":"'Animal Balances'!ND283","v":0},{"$f":"'Animal Balances'!NE283","v":0},{"$f":"'Animal Balances'!NF283","v":0},{"$f":"'Animal Balances'!NG283","v":0},{"$f":"'Animal Balances'!NH283","v":0},{"$f":"'Animal Balances'!NI283","v":0},{"$f":"'Animal Balances'!NJ283","v":0},{"$f":"'Animal Balances'!NK283","v":0},{"$f":"'Animal Balances'!NL283","v":0},{"$f":"'Animal Balances'!NM283","v":0},{"$f":"'Animal Balances'!NN283","v":0},{"$f":"'Animal Balances'!NO283","v":0},{"$f":"'Animal Balances'!NP283","v":0},{"$f":"'Animal Balances'!NQ283","v":0},{"$f":"'Animal Balances'!NR283","v":0},{"$f":"'Animal Balances'!NS283","v":0},{"$f":"'Animal Balances'!NT283","v":0},{"$f":"'Animal Balances'!NU283","v":0},{"$f":"'Animal Balances'!NV283","v":0},{"$f":"'Animal Balances'!NW283","v":0},{"$f":"'Animal Balances'!NX283","v":0},{"$f":"'Animal Balances'!NY283","v":0},{"$f":"'Animal Balances'!NZ283","v":0},{"$f":"'Animal Balances'!OA283","v":0},{"$f":"'Animal Balances'!OB283","v":0},{"$f":"'Animal Balances'!OC283","v":0},{"$f":"'Animal Balances'!OD283","v":0},{"$f":"'Animal Balances'!OE283","v":0},{"$f":"'Animal Balances'!OF283","v":0},{"$f":"'Animal Balances'!OG283","v":0},{"$f":"'Animal Balances'!OH283","v":0},{"$f":"'Animal Balances'!OI283","v":0},{"$f":"'Animal Balances'!OJ283","v":0},{"$f":"'Animal Balances'!OK283","v":0},{"$f":"'Animal Balances'!OL283","v":0},{"$f":"'Animal Balances'!OM283","v":0},{"$f":"'Animal Balances'!ON283","v":0},{"$f":"'Animal Balances'!OO283","v":0},{"$f":"'Animal Balances'!OP283","v":0},{"$f":"'Animal Balances'!OQ283","v":0},{"$f":"'Animal Balances'!OR283","v":0},{"$f":"'Animal Balances'!OS283","v":0},{"$f":"'Animal Balances'!OT283","v":0},{"$f":"'Animal Balances'!OU283","v":0},{"$f":"'Animal Balances'!OV283","v":0},{"$f":"'Animal Balances'!OW283","v":0},{"$f":"'Animal Balances'!OX283","v":0},{"$f":"'Animal Balances'!OY283","v":0},{"$f":"'Animal Balances'!OZ283","v":0},{"$f":"'Animal Balances'!PA283","v":0},{"$f":"'Animal Balances'!PB283","v":0},{"$f":"'Animal Balances'!PC283","v":0},{"$f":"'Animal Balances'!PD283","v":0},{"$f":"'Animal Balances'!PE283","v":0},{"$f":"'Animal Balances'!PF283","v":0},{"$f":"'Animal Balances'!PG283","v":0},{"$f":"'Animal Balances'!PH283","v":0},{"$f":"'Animal Balances'!PI283","v":0},{"$f":"'Animal Balances'!PJ283","v":0},{"$f":"'Animal Balances'!PK283","v":0},{"$f":"'Animal Balances'!PL283","v":0},{"$f":"'Animal Balances'!PM283","v":0},{"$f":"'Animal Balances'!PN283","v":0},{"$f":"'Animal Balances'!PO283","v":0},{"$f":"'Animal Balances'!PP283","v":0},{"$f":"'Animal Balances'!PQ283","v":0},{"$f":"'Animal Balances'!PR283","v":0},{"$f":"'Animal Balances'!PS283","v":0},{"$f":"'Animal Balances'!PT283","v":0},{"$f":"'Animal Balances'!PU283","v":0},{"$f":"'Animal Balances'!PV283","v":0},{"$f":"'Animal Balances'!PW283","v":0},{"$f":"'Animal Balances'!PX283","v":0},{"$f":"'Animal Balances'!PY283","v":0},{"$f":"'Animal Balances'!PZ283","v":0},{"$f":"'Animal Balances'!QA283","v":0},{"$f":"'Animal Balances'!QB283","v":0},{"$f":"'Animal Balances'!QC283","v":0},{"$f":"'Animal Balances'!QD283","v":0},{"$f":"'Animal Balances'!QE283","v":0},{"$f":"'Animal Balances'!QF283","v":0},{"$f":"'Animal Balances'!QG283","v":0},{"$f":"'Animal Balances'!QH283","v":0},{"$f":"'Animal Balances'!QI283","v":0},{"$f":"'Animal Balances'!QJ283","v":0},{"$f":"'Animal Balances'!QK283","v":0},{"$f":"'Animal Balances'!QL283","v":0},{"$f":"'Animal Balances'!QM283","v":0},{"$f":"'Animal Balances'!QN283","v":0},{"$f":"'Animal Balances'!QO283","v":0},{"$f":"'Animal Balances'!QP283","v":0},{"$f":"'Animal Balances'!QQ283","v":0},{"$f":"'Animal Balances'!QR283","v":0},{"$f":"'Animal Balances'!QS283","v":0},{"$f":"'Animal Balances'!QT283","v":0},{"$f":"'Animal Balances'!QU283","v":0},{"$f":"'Animal Balances'!QV283","v":0},{"$f":"'Animal Balances'!QW283","v":0},{"$f":"'Animal Balances'!QX283","v":0},{"$f":"'Animal Balances'!QY283","v":0},{"$f":"'Animal Balances'!QZ283","v":0},{"$f":"'Animal Balances'!RA283","v":0},{"$f":"'Animal Balances'!RB283","v":0},{"$f":"'Animal Balances'!RC283","v":0},{"$f":"'Animal Balances'!RD283","v":0},{"$f":"'Animal Balances'!RE283","v":0},{"$f":"'Animal Balances'!RF283","v":0},{"$f":"'Animal Balances'!RG283","v":0},{"$f":"'Animal Balances'!RH283","v":0},{"$f":"'Animal Balances'!RI283","v":0},{"$f":"'Animal Balances'!RJ283","v":0},{"$f":"'Animal Balances'!RK283","v":0},{"$f":"'Animal Balances'!RL283","v":0},{"$f":"'Animal Balances'!RM283","v":0},{"$f":"'Animal Balances'!RN283","v":0},{"$f":"'Animal Balances'!RO283","v":0},{"$f":"'Animal Balances'!RP283","v":0},{"$f":"'Animal Balances'!RQ283","v":0},{"$f":"'Animal Balances'!RR283","v":0},{"$f":"'Animal Balances'!RS283","v":0},{"$f":"'Animal Balances'!RT283","v":0},{"$f":"'Animal Balances'!RU283","v":0},{"$f":"'Animal Balances'!RV283","v":0},{"$f":"'Animal Balances'!RW283","v":0},{"$f":"'Animal Balances'!RX283","v":0},{"$f":"'Animal Balances'!RY283","v":0},{"$f":"'Animal Balances'!RZ283","v":0},{"$f":"'Animal Balances'!SA283","v":0},{"$f":"'Animal Balances'!SB283","v":0},{"$f":"'Animal Balances'!SC283","v":0},{"$f":"'Animal Balances'!SD283","v":0},{"$f":"'Animal Balances'!SE283","v":0},{"$f":"'Animal Balances'!SF283","v":0},{"$f":"'Animal Balances'!SG283","v":0},{"$f":"'Animal Balances'!SH283","v":0},{"$f":"'Animal Balances'!SI283","v":0},{"$f":"'Animal Balances'!SJ283","v":0},{"$f":"'Animal Balances'!SK283","v":0},{"$f":"'Animal Balances'!SL283","v":0},{"$f":"'Animal Balances'!SM283","v":0}]
[null,null,"Terminal Breed Balance",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I292","v":0},{"$f":"'Animal Balances'!J292","v":9500},{"$f":"'Animal Balances'!K292","v":19000},{"$f":"'Animal Balances'!L292","v":28499.999999999996},{"$f":"'Animal Balances'!M292","v":38000},{"$f":"'Animal Balances'!N292","v":47500},{"$f":"'Animal Balances'!O292","v":47500},{"$f":"'Animal Balances'!P292","v":47500},{"$f":"'Animal Balances'!Q292","v":47500},{"$f":"'Animal Balances'!R292","v":47500},{"$f":"'Animal Balances'!S292","v":47500},{"$f":"'Animal Balances'!T292","v":47500},{"$f":"'Animal Balances'!U292","v":47500},{"$f":"'Animal Balances'!V292","v":47500},{"$f":"'Animal Balances'!W292","v":47500},{"$f":"'Animal Balances'!X292","v":47500},{"$f":"'Animal Balances'!Y292","v":47500},{"$f":"'Animal Balances'!Z292","v":47500},{"$f":"'Animal Balances'!AA292","v":47500},{"$f":"'Animal Balances'!AB292","v":47500},{"$f":"'Animal Balances'!AC292","v":47500},{"$f":"'Animal Balances'!AD292","v":47500},{"$f":"'Animal Balances'!AE292","v":47500},{"$f":"'Animal Balances'!AF292","v":47500},{"$f":"'Animal Balances'!AG292","v":47500},{"$f":"'Animal Balances'!AH292","v":47500},{"$f":"'Animal Balances'!AI292","v":47500},{"$f":"'Animal Balances'!AJ292","v":47500},{"$f":"'Animal Balances'!AK292","v":47500},{"$f":"'Animal Balances'!AL292","v":47500},{"$f":"'Animal Balances'!AM292","v":47500},{"$f":"'Animal Balances'!AN292","v":47500},{"$f":"'Animal Balances'!AO292","v":47500},{"$f":"'Animal Balances'!AP292","v":47500},{"$f":"'Animal Balances'!AQ292","v":47500},{"$f":"'Animal Balances'!AR292","v":47500},{"$f":"'Animal Balances'!AS292","v":47500},{"$f":"'Animal Balances'!AT292","v":47500},{"$f":"'Animal Balances'!AU292","v":47500},{"$f":"'Animal Balances'!AV292","v":47500},{"$f":"'Animal Balances'!AW292","v":47500},{"$f":"'Animal Balances'!AX292","v":47500},{"$f":"'Animal Balances'!AY292","v":47500},{"$f":"'Animal Balances'!AZ292","v":47500},{"$f":"'Animal Balances'!BA292","v":47500},{"$f":"'Animal Balances'!BB292","v":47500},{"$f":"'Animal Balances'!BC292","v":47500},{"$f":"'Animal Balances'!BD292","v":47500},{"$f":"'Animal Balances'!BE292","v":47500},{"$f":"'Animal Balances'!BF292","v":47500},{"$f":"'Animal Balances'!BG292","v":47500},{"$f":"'Animal Balances'!BH292","v":47500},{"$f":"'Animal Balances'!BI292","v":47500},{"$f":"'Animal Balances'!BJ292","v":47500},{"$f":"'Animal Balances'!BK292","v":47500},{"$f":"'Animal Balances'!BL292","v":47500},{"$f":"'Animal Balances'!BM292","v":47500},{"$f":"'Animal Balances'!BN292","v":47500},{"$f":"'Animal Balances'!BO292","v":47500},{"$f":"'Animal Balances'!BP292","v":47500},{"$f":"'Animal Balances'!BQ292","v":47500},{"$f":"'Animal Balances'!BR292","v":47500},{"$f":"'Animal Balances'!BS292","v":47500},{"$f":"'Animal Balances'!BT292","v":47500},{"$f":"'Animal Balances'!BU292","v":47500},{"$f":"'Animal Balances'!BV292","v":47500},{"$f":"'Animal Balances'!BW292","v":47500},{"$f":"'Animal Balances'!BX292","v":47500},{"$f":"'Animal Balances'!BY292","v":47500},{"$f":"'Animal Balances'!BZ292","v":47500},{"$f":"'Animal Balances'!CA292","v":47500},{"$f":"'Animal Balances'!CB292","v":47500},{"$f":"'Animal Balances'!CC292","v":47500},{"$f":"'Animal Balances'!CD292","v":47500},{"$f":"'Animal Balances'!CE292","v":47500},{"$f":"'Animal Balances'!CF292","v":47500},{"$f":"'Animal Balances'!CG292","v":47500},{"$f":"'Animal Balances'!CH292","v":47500},{"$f":"'Animal Balances'!CI292","v":47500},{"$f":"'Animal Balances'!CJ292","v":47500},{"$f":"'Animal Balances'!CK292","v":47500},{"$f":"'Animal Balances'!CL292","v":47500},{"$f":"'Animal Balances'!CM292","v":47500},{"$f":"'Animal Balances'!CN292","v":47500},{"$f":"'Animal Balances'!CO292","v":47500},{"$f":"'Animal Balances'!CP292","v":47500},{"$f":"'Animal Balances'!CQ292","v":47500},{"$f":"'Animal Balances'!CR292","v":47500},{"$f":"'Animal Balances'!CS292","v":47500},{"$f":"'Animal Balances'!CT292","v":47500},{"$f":"'Animal Balances'!CU292","v":47500},{"$f":"'Animal Balances'!CV292","v":47500},{"$f":"'Animal Balances'!CW292","v":47500},{"$f":"'Animal Balances'!CX292","v":47500},{"$f":"'Animal Balances'!CY292","v":47500},{"$f":"'Animal Balances'!CZ292","v":47500},{"$f":"'Animal Balances'!DA292","v":47500},{"$f":"'Animal Balances'!DB292","v":47500},{"$f":"'Animal Balances'!DC292","v":47500},{"$f":"'Animal Balances'!DD292","v":47500},{"$f":"'Animal Balances'!DE292","v":47500},{"$f":"'Animal Balances'!DF292","v":47500},{"$f":"'Animal Balances'!DG292","v":47500},{"$f":"'Animal Balances'!DH292","v":47500},{"$f":"'Animal Balances'!DI292","v":47500},{"$f":"'Animal Balances'!DJ292","v":47500},{"$f":"'Animal Balances'!DK292","v":47500},{"$f":"'Animal Balances'!DL292","v":47500},{"$f":"'Animal Balances'!DM292","v":47500},{"$f":"'Animal Balances'!DN292","v":47500},{"$f":"'Animal Balances'!DO292","v":47500},{"$f":"'Animal Balances'!DP292","v":47500},{"$f":"'Animal Balances'!DQ292","v":47500},{"$f":"'Animal Balances'!DR292","v":47500},{"$f":"'Animal Balances'!DS292","v":47500},{"$f":"'Animal Balances'!DT292","v":47500},{"$f":"'Animal Balances'!DU292","v":47500},{"$f":"'Animal Balances'!DV292","v":47500},{"$f":"'Animal Balances'!DW292","v":47500},{"$f":"'Animal Balances'!DX292","v":47500},{"$f":"'Animal Balances'!DY292","v":47500},{"$f":"'Animal Balances'!DZ292","v":47500},{"$f":"'Animal Balances'!EA292","v":47500},{"$f":"'Animal Balances'!EB292","v":47500},{"$f":"'Animal Balances'!EC292","v":47500},{"$f":"'Animal Balances'!ED292","v":47500},{"$f":"'Animal Balances'!EE292","v":47500},{"$f":"'Animal Balances'!EF292","v":47500},{"$f":"'Animal Balances'!EG292","v":47500},{"$f":"'Animal Balances'!EH292","v":47500},{"$f":"'Animal Balances'!EI292","v":47500},{"$f":"'Animal Balances'!EJ292","v":47500},{"$f":"'Animal Balances'!EK292","v":47500},{"$f":"'Animal Balances'!EL292","v":47500},{"$f":"'Animal Balances'!EM292","v":47500},{"$f":"'Animal Balances'!EN292","v":47500},{"$f":"'Animal Balances'!EO292","v":47500},{"$f":"'Animal Balances'!EP292","v":47500},{"$f":"'Animal Balances'!EQ292","v":47500},{"$f":"'Animal Balances'!ER292","v":47500},{"$f":"'Animal Balances'!ES292","v":47500},{"$f":"'Animal Balances'!ET292","v":47500},{"$f":"'Animal Balances'!EU292","v":47500},{"$f":"'Animal Balances'!EV292","v":47500},{"$f":"'Animal Balances'!EW292","v":47500},{"$f":"'Animal Balances'!EX292","v":47500},{"$f":"'Animal Balances'!EY292","v":47500},{"$f":"'Animal Balances'!EZ292","v":47500},{"$f":"'Animal Balances'!FA292","v":47500},{"$f":"'Animal Balances'!FB292","v":47500},{"$f":"'Animal Balances'!FC292","v":47500},{"$f":"'Animal Balances'!FD292","v":47500},{"$f":"'Animal Balances'!FE292","v":47500},{"$f":"'Animal Balances'!FF292","v":47500},{"$f":"'Animal Balances'!FG292","v":47500},{"$f":"'Animal Balances'!FH292","v":47500},{"$f":"'Animal Balances'!FI292","v":47500},{"$f":"'Animal Balances'!FJ292","v":47500},{"$f":"'Animal Balances'!FK292","v":47500},{"$f":"'Animal Balances'!FL292","v":47500},{"$f":"'Animal Balances'!FM292","v":47500},{"$f":"'Animal Balances'!FN292","v":47500},{"$f":"'Animal Balances'!FO292","v":47500},{"$f":"'Animal Balances'!FP292","v":47500},{"$f":"'Animal Balances'!FQ292","v":47500},{"$f":"'Animal Balances'!FR292","v":47500},{"$f":"'Animal Balances'!FS292","v":47500},{"$f":"'Animal Balances'!FT292","v":47500},{"$f":"'Animal Balances'!FU292","v":47500},{"$f":"'Animal Balances'!FV292","v":47500},{"$f":"'Animal Balances'!FW292","v":47500},{"$f":"'Animal Balances'!FX292","v":47500},{"$f":"'Animal Balances'!FY292","v":47500},{"$f":"'Animal Balances'!FZ292","v":47500},{"$f":"'Animal Balances'!GA292","v":47500},{"$f":"'Animal Balances'!GB292","v":47500},{"$f":"'Animal Balances'!GC292","v":47500},{"$f":"'Animal Balances'!GD292","v":47500},{"$f":"'Animal Balances'!GE292","v":47500},{"$f":"'Animal Balances'!GF292","v":47500},{"$f":"'Animal Balances'!GG292","v":47500},{"$f":"'Animal Balances'!GH292","v":47500},{"$f":"'Animal Balances'!GI292","v":47500},{"$f":"'Animal Balances'!GJ292","v":47500},{"$f":"'Animal Balances'!GK292","v":47500},{"$f":"'Animal Balances'!GL292","v":47500},{"$f":"'Animal Balances'!GM292","v":47500},{"$f":"'Animal Balances'!GN292","v":47500},{"$f":"'Animal Balances'!GO292","v":47500},{"$f":"'Animal Balances'!GP292","v":47500},{"$f":"'Animal Balances'!GQ292","v":47500},{"$f":"'Animal Balances'!GR292","v":47500},{"$f":"'Animal Balances'!GS292","v":47500},{"$f":"'Animal Balances'!GT292","v":47500},{"$f":"'Animal Balances'!GU292","v":47500},{"$f":"'Animal Balances'!GV292","v":47500},{"$f":"'Animal Balances'!GW292","v":47500},{"$f":"'Animal Balances'!GX292","v":47500},{"$f":"'Animal Balances'!GY292","v":47500},{"$f":"'Animal Balances'!GZ292","v":47500},{"$f":"'Animal Balances'!HA292","v":47500},{"$f":"'Animal Balances'!HB292","v":47500},{"$f":"'Animal Balances'!HC292","v":47500},{"$f":"'Animal Balances'!HD292","v":47500},{"$f":"'Animal Balances'!HE292","v":47500},{"$f":"'Animal Balances'!HF292","v":47500},{"$f":"'Animal Balances'!HG292","v":47500},{"$f":"'Animal Balances'!HH292","v":47500},{"$f":"'Animal Balances'!HI292","v":47500},{"$f":"'Animal Balances'!HJ292","v":47500},{"$f":"'Animal Balances'!HK292","v":47500},{"$f":"'Animal Balances'!HL292","v":47500},{"$f":"'Animal Balances'!HM292","v":47500},{"$f":"'Animal Balances'!HN292","v":47500},{"$f":"'Animal Balances'!HO292","v":47500},{"$f":"'Animal Balances'!HP292","v":47500},{"$f":"'Animal Balances'!HQ292","v":47500},{"$f":"'Animal Balances'!HR292","v":47500},{"$f":"'Animal Balances'!HS292","v":47500},{"$f":"'Animal Balances'!HT292","v":47500},{"$f":"'Animal Balances'!HU292","v":47500},{"$f":"'Animal Balances'!HV292","v":47500},{"$f":"'Animal Balances'!HW292","v":47500},{"$f":"'Animal Balances'!HX292","v":47500},{"$f":"'Animal Balances'!HY292","v":47500},{"$f":"'Animal Balances'!HZ292","v":47500},{"$f":"'Animal Balances'!IA292","v":47500},{"$f":"'Animal Balances'!IB292","v":47500},{"$f":"'Animal Balances'!IC292","v":47500},{"$f":"'Animal Balances'!ID292","v":47500},{"$f":"'Animal Balances'!IE292","v":47500},{"$f":"'Animal Balances'!IF292","v":47500},{"$f":"'Animal Balances'!IG292","v":47500},{"$f":"'Animal Balances'!IH292","v":47500},{"$f":"'Animal Balances'!II292","v":47500},{"$f":"'Animal Balances'!IJ292","v":47500},{"$f":"'Animal Balances'!IK292","v":47500},{"$f":"'Animal Balances'!IL292","v":47500},{"$f":"'Animal Balances'!IM292","v":47500},{"$f":"'Animal Balances'!IN292","v":47500},{"$f":"'Animal Balances'!IO292","v":47500},{"$f":"'Animal Balances'!IP292","v":47500},{"$f":"'Animal Balances'!IQ292","v":47500},{"$f":"'Animal Balances'!IR292","v":47500},{"$f":"'Animal Balances'!IS292","v":47500},{"$f":"'Animal Balances'!IT292","v":47500},{"$f":"'Animal Balances'!IU292","v":47500},{"$f":"'Animal Balances'!IV292","v":47500},{"$f":"'Animal Balances'!IW292","v":47500},{"$f":"'Animal Balances'!IX292","v":47500},{"$f":"'Animal Balances'!IY292","v":47500},{"$f":"'Animal Balances'!IZ292","v":47500},{"$f":"'Animal Balances'!JA292","v":47500},{"$f":"'Animal Balances'!JB292","v":47500},{"$f":"'Animal Balances'!JC292","v":47500},{"$f":"'Animal Balances'!JD292","v":47500},{"$f":"'Animal Balances'!JE292","v":47500},{"$f":"'Animal Balances'!JF292","v":47500},{"$f":"'Animal Balances'!JG292","v":47500},{"$f":"'Animal Balances'!JH292","v":47500},{"$f":"'Animal Balances'!JI292","v":47500},{"$f":"'Animal Balances'!JJ292","v":47500},{"$f":"'Animal Balances'!JK292","v":47500},{"$f":"'Animal Balances'!JL292","v":47500},{"$f":"'Animal Balances'!JM292","v":47500},{"$f":"'Animal Balances'!JN292","v":47500},{"$f":"'Animal Balances'!JO292","v":47500},{"$f":"'Animal Balances'!JP292","v":47500},{"$f":"'Animal Balances'!JQ292","v":47500},{"$f":"'Animal Balances'!JR292","v":47500},{"$f":"'Animal Balances'!JS292","v":47500},{"$f":"'Animal Balances'!JT292","v":47500},{"$f":"'Animal Balances'!JU292","v":47500},{"$f":"'Animal Balances'!JV292","v":47500},{"$f":"'Animal Balances'!JW292","v":47500},{"$f":"'Animal Balances'!JX292","v":47500},{"$f":"'Animal Balances'!JY292","v":47500},{"$f":"'Animal Balances'!JZ292","v":47500},{"$f":"'Animal Balances'!KA292","v":47500},{"$f":"'Animal Balances'!KB292","v":47500},{"$f":"'Animal Balances'!KC292","v":47500},{"$f":"'Animal Balances'!KD292","v":47500},{"$f":"'Animal Balances'!KE292","v":47500},{"$f":"'Animal Balances'!KF292","v":47500},{"$f":"'Animal Balances'!KG292","v":47500},{"$f":"'Animal Balances'!KH292","v":47500},{"$f":"'Animal Balances'!KI292","v":47500},{"$f":"'Animal Balances'!KJ292","v":47500},{"$f":"'Animal Balances'!KK292","v":47500},{"$f":"'Animal Balances'!KL292","v":47500},{"$f":"'Animal Balances'!KM292","v":47500},{"$f":"'Animal Balances'!KN292","v":47500},{"$f":"'Animal Balances'!KO292","v":47500},{"$f":"'Animal Balances'!KP292","v":47500},{"$f":"'Animal Balances'!KQ292","v":47500},{"$f":"'Animal Balances'!KR292","v":47500},{"$f":"'Animal Balances'!KS292","v":47500},{"$f":"'Animal Balances'!KT292","v":0},{"$f":"'Animal Balances'!KU292","v":0},{"$f":"'Animal Balances'!KV292","v":0},{"$f":"'Animal Balances'!KW292","v":0},{"$f":"'Animal Balances'!KX292","v":0},{"$f":"'Animal Balances'!KY292","v":0},{"$f":"'Animal Balances'!KZ292","v":0},{"$f":"'Animal Balances'!LA292","v":0},{"$f":"'Animal Balances'!LB292","v":0},{"$f":"'Animal Balances'!LC292","v":0},{"$f":"'Animal Balances'!LD292","v":0},{"$f":"'Animal Balances'!LE292","v":0},{"$f":"'Animal Balances'!LF292","v":0},{"$f":"'Animal Balances'!LG292","v":0},{"$f":"'Animal Balances'!LH292","v":0},{"$f":"'Animal Balances'!LI292","v":0},{"$f":"'Animal Balances'!LJ292","v":0},{"$f":"'Animal Balances'!LK292","v":0},{"$f":"'Animal Balances'!LL292","v":0},{"$f":"'Animal Balances'!LM292","v":0},{"$f":"'Animal Balances'!LN292","v":0},{"$f":"'Animal Balances'!LO292","v":0},{"$f":"'Animal Balances'!LP292","v":0},{"$f":"'Animal Balances'!LQ292","v":0},{"$f":"'Animal Balances'!LR292","v":0},{"$f":"'Animal Balances'!LS292","v":0},{"$f":"'Animal Balances'!LT292","v":0},{"$f":"'Animal Balances'!LU292","v":0},{"$f":"'Animal Balances'!LV292","v":0},{"$f":"'Animal Balances'!LW292","v":0},{"$f":"'Animal Balances'!LX292","v":0},{"$f":"'Animal Balances'!LY292","v":0},{"$f":"'Animal Balances'!LZ292","v":0},{"$f":"'Animal Balances'!MA292","v":0},{"$f":"'Animal Balances'!MB292","v":0},{"$f":"'Animal Balances'!MC292","v":0},{"$f":"'Animal Balances'!MD292","v":0},{"$f":"'Animal Balances'!ME292","v":0},{"$f":"'Animal Balances'!MF292","v":0},{"$f":"'Animal Balances'!MG292","v":0},{"$f":"'Animal Balances'!MH292","v":0},{"$f":"'Animal Balances'!MI292","v":0},{"$f":"'Animal Balances'!MJ292","v":0},{"$f":"'Animal Balances'!MK292","v":0},{"$f":"'Animal Balances'!ML292","v":0},{"$f":"'Animal Balances'!MM292","v":0},{"$f":"'Animal Balances'!MN292","v":0},{"$f":"'Animal Balances'!MO292","v":0},{"$f":"'Animal Balances'!MP292","v":0},{"$f":"'Animal Balances'!MQ292","v":0},{"$f":"'Animal Balances'!MR292","v":0},{"$f":"'Animal Balances'!MS292","v":0},{"$f":"'Animal Balances'!MT292","v":0},{"$f":"'Animal Balances'!MU292","v":0},{"$f":"'Animal Balances'!MV292","v":0},{"$f":"'Animal Balances'!MW292","v":0},{"$f":"'Animal Balances'!MX292","v":0},{"$f":"'Animal Balances'!MY292","v":0},{"$f":"'Animal Balances'!MZ292","v":0},{"$f":"'Animal Balances'!NA292","v":0},{"$f":"'Animal Balances'!NB292","v":0},{"$f":"'Animal Balances'!NC292","v":0},{"$f":"'Animal Balances'!ND292","v":0},{"$f":"'Animal Balances'!NE292","v":0},{"$f":"'Animal Balances'!NF292","v":0},{"$f":"'Animal Balances'!NG292","v":0},{"$f":"'Animal Balances'!NH292","v":0},{"$f":"'Animal Balances'!NI292","v":0},{"$f":"'Animal Balances'!NJ292","v":0},{"$f":"'Animal Balances'!NK292","v":0},{"$f":"'Animal Balances'!NL292","v":0},{"$f":"'Animal Balances'!NM292","v":0},{"$f":"'Animal Balances'!NN292","v":0},{"$f":"'Animal Balances'!NO292","v":0},{"$f":"'Animal Balances'!NP292","v":0},{"$f":"'Animal Balances'!NQ292","v":0},{"$f":"'Animal Balances'!NR292","v":0},{"$f":"'Animal Balances'!NS292","v":0},{"$f":"'Animal Balances'!NT292","v":0},{"$f":"'Animal Balances'!NU292","v":0},{"$f":"'Animal Balances'!NV292","v":0},{"$f":"'Animal Balances'!NW292","v":0},{"$f":"'Animal Balances'!NX292","v":0},{"$f":"'Animal Balances'!NY292","v":0},{"$f":"'Animal Balances'!NZ292","v":0},{"$f":"'Animal Balances'!OA292","v":0},{"$f":"'Animal Balances'!OB292","v":0},{"$f":"'Animal Balances'!OC292","v":0},{"$f":"'Animal Balances'!OD292","v":0},{"$f":"'Animal Balances'!OE292","v":0},{"$f":"'Animal Balances'!OF292","v":0},{"$f":"'Animal Balances'!OG292","v":0},{"$f":"'Animal Balances'!OH292","v":0},{"$f":"'Animal Balances'!OI292","v":0},{"$f":"'Animal Balances'!OJ292","v":0},{"$f":"'Animal Balances'!OK292","v":0},{"$f":"'Animal Balances'!OL292","v":0},{"$f":"'Animal Balances'!OM292","v":0},{"$f":"'Animal Balances'!ON292","v":0},{"$f":"'Animal Balances'!OO292","v":0},{"$f":"'Animal Balances'!OP292","v":0},{"$f":"'Animal Balances'!OQ292","v":0},{"$f":"'Animal Balances'!OR292","v":0},{"$f":"'Animal Balances'!OS292","v":0},{"$f":"'Animal Balances'!OT292","v":0},{"$f":"'Animal Balances'!OU292","v":0},{"$f":"'Animal Balances'!OV292","v":0},{"$f":"'Animal Balances'!OW292","v":0},{"$f":"'Animal Balances'!OX292","v":0},{"$f":"'Animal Balances'!OY292","v":0},{"$f":"'Animal Balances'!OZ292","v":0},{"$f":"'Animal Balances'!PA292","v":0},{"$f":"'Animal Balances'!PB292","v":0},{"$f":"'Animal Balances'!PC292","v":0},{"$f":"'Animal Balances'!PD292","v":0},{"$f":"'Animal Balances'!PE292","v":0},{"$f":"'Animal Balances'!PF292","v":0},{"$f":"'Animal Balances'!PG292","v":0},{"$f":"'Animal Balances'!PH292","v":0},{"$f":"'Animal Balances'!PI292","v":0},{"$f":"'Animal Balances'!PJ292","v":0},{"$f":"'Animal Balances'!PK292","v":0},{"$f":"'Animal Balances'!PL292","v":0},{"$f":"'Animal Balances'!PM292","v":0},{"$f":"'Animal Balances'!PN292","v":0},{"$f":"'Animal Balances'!PO292","v":0},{"$f":"'Animal Balances'!PP292","v":0},{"$f":"'Animal Balances'!PQ292","v":0},{"$f":"'Animal Balances'!PR292","v":0},{"$f":"'Animal Balances'!PS292","v":0},{"$f":"'Animal Balances'!PT292","v":0},{"$f":"'Animal Balances'!PU292","v":0},{"$f":"'Animal Balances'!PV292","v":0},{"$f":"'Animal Balances'!PW292","v":0},{"$f":"'Animal Balances'!PX292","v":0},{"$f":"'Animal Balances'!PY292","v":0},{"$f":"'Animal Balances'!PZ292","v":0},{"$f":"'Animal Balances'!QA292","v":0},{"$f":"'Animal Balances'!QB292","v":0},{"$f":"'Animal Balances'!QC292","v":0},{"$f":"'Animal Balances'!QD292","v":0},{"$f":"'Animal Balances'!QE292","v":0},{"$f":"'Animal Balances'!QF292","v":0},{"$f":"'Animal Balances'!QG292","v":0},{"$f":"'Animal Balances'!QH292","v":0},{"$f":"'Animal Balances'!QI292","v":0},{"$f":"'Animal Balances'!QJ292","v":0},{"$f":"'Animal Balances'!QK292","v":0},{"$f":"'Animal Balances'!QL292","v":0},{"$f":"'Animal Balances'!QM292","v":0},{"$f":"'Animal Balances'!QN292","v":0},{"$f":"'Animal Balances'!QO292","v":0},{"$f":"'Animal Balances'!QP292","v":0},{"$f":"'Animal Balances'!QQ292","v":0},{"$f":"'Animal Balances'!QR292","v":0},{"$f":"'Animal Balances'!QS292","v":0},{"$f":"'Animal Balances'!QT292","v":0},{"$f":"'Animal Balances'!QU292","v":0},{"$f":"'Animal Balances'!QV292","v":0},{"$f":"'Animal Balances'!QW292","v":0},{"$f":"'Animal Balances'!QX292","v":0},{"$f":"'Animal Balances'!QY292","v":0},{"$f":"'Animal Balances'!QZ292","v":0},{"$f":"'Animal Balances'!RA292","v":0},{"$f":"'Animal Balances'!RB292","v":0},{"$f":"'Animal Balances'!RC292","v":0},{"$f":"'Animal Balances'!RD292","v":0},{"$f":"'Animal Balances'!RE292","v":0},{"$f":"'Animal Balances'!RF292","v":0},{"$f":"'Animal Balances'!RG292","v":0},{"$f":"'Animal Balances'!RH292","v":0},{"$f":"'Animal Balances'!RI292","v":0},{"$f":"'Animal Balances'!RJ292","v":0},{"$f":"'Animal Balances'!RK292","v":0},{"$f":"'Animal Balances'!RL292","v":0},{"$f":"'Animal Balances'!RM292","v":0},{"$f":"'Animal Balances'!RN292","v":0},{"$f":"'Animal Balances'!RO292","v":0},{"$f":"'Animal Balances'!RP292","v":0},{"$f":"'Animal Balances'!RQ292","v":0},{"$f":"'Animal Balances'!RR292","v":0},{"$f":"'Animal Balances'!RS292","v":0},{"$f":"'Animal Balances'!RT292","v":0},{"$f":"'Animal Balances'!RU292","v":0},{"$f":"'Animal Balances'!RV292","v":0},{"$f":"'Animal Balances'!RW292","v":0},{"$f":"'Animal Balances'!RX292","v":0},{"$f":"'Animal Balances'!RY292","v":0},{"$f":"'Animal Balances'!RZ292","v":0},{"$f":"'Animal Balances'!SA292","v":0},{"$f":"'Animal Balances'!SB292","v":0},{"$f":"'Animal Balances'!SC292","v":0},{"$f":"'Animal Balances'!SD292","v":0},{"$f":"'Animal Balances'!SE292","v":0},{"$f":"'Animal Balances'!SF292","v":0},{"$f":"'Animal Balances'!SG292","v":0},{"$f":"'Animal Balances'!SH292","v":0},{"$f":"'Animal Balances'!SI292","v":0},{"$f":"'Animal Balances'!SJ292","v":0},{"$f":"'Animal Balances'!SK292","v":0},{"$f":"'Animal Balances'!SL292","v":0},{"$f":"'Animal Balances'!SM292","v":0}]
[null,null,"Total Slaughtered Chicken",null,"Number",null,null,null,null,{"$f":"'Animal Balances'!I308","v":8107.1428571428578},{"$f":"'Animal Balances'!J308","v":8107.1428571428578},{"$f":"'Animal Balances'!K308","v":8107.1428571428578},{"$f":"'Animal Balances'!L308","v":8107.1428571428578},{"$f":"'Animal Balances'!M308","v":8107.1428571428578},{"$f":"'Animal Balances'!N308","v":8107.1428571428578},{"$f":"'Animal Balances'!O308","v":9500},{"$f":"'Animal Balances'!P308","v":9500},{"$f":"'Animal Balances'!Q308","v":9500},{"$f":"'Animal Balances'!R308","v":9500},{"$f":"'Animal Balances'!S308","v":9500},{"$f":"'Animal Balances'!T308","v":9500},{"$f":"'Animal Balances'!U308","v":9500},{"$f":"'Animal Balances'!V308","v":9500},{"$f":"'Animal Balances'!W308","v":9500},{"$f":"'Animal Balances'!X308","v":9500},{"$f":"'Animal Balances'!Y308","v":9500},{"$f":"'Animal Balances'!Z308","v":9500},{"$f":"'Animal Balances'!AA308","v":9500},{"$f":"'Animal Balances'!AB308","v":9500},{"$f":"'Animal Balances'!AC308","v":9500},{"$f":"'Animal Balances'!AD308","v":9500},{"$f":"'Animal Balances'!AE308","v":9500},{"$f":"'Animal Balances'!AF308","v":9500},{"$f":"'Animal Balances'!AG308","v":9500},{"$f":"'Animal Balances'!AH308","v":9500},{"$f":"'Animal Balances'!AI308","v":9500},{"$f":"'Animal Balances'!AJ308","v":9500},{"$f":"'Animal Balances'!AK308","v":9500},{"$f":"'Animal Balances'!AL308","v":9500},{"$f":"'Animal Balances'!AM308","v":9500},{"$f":"'Animal Balances'!AN308","v":9500},{"$f":"'Animal Balances'!AO308","v":9500},{"$f":"'Animal Balances'!AP308","v":9500},{"$f":"'Animal Balances'!AQ308","v":9500},{"$f":"'Animal Balances'!AR308","v":9500},{"$f":"'Animal Balances'!AS308","v":9500},{"$f":"'Animal Balances'!AT308","v":9500},{"$f":"'Animal Balances'!AU308","v":9500},{"$f":"'Animal Balances'!AV308","v":9500},{"$f":"'Animal Balances'!AW308","v":9500},{"$f":"'Animal Balances'!AX308","v":9500},{"$f":"'Animal Balances'!AY308","v":9500},{"$f":"'Animal Balances'!AZ308","v":9500},{"$f":"'Animal Balances'!BA308","v":9500},{"$f":"'Animal Balances'!BB308","v":9500},{"$f":"'Animal Balances'!BC308","v":9500},{"$f":"'Animal Balances'!BD308","v":9500},{"$f":"'Animal Balances'!BE308","v":9500},{"$f":"'Animal Balances'!BF308","v":9500},{"$f":"'Animal Balances'!BG308","v":9500},{"$f":"'Animal Balances'!BH308","v":9500},{"$f":"'Animal Balances'!BI308","v":9500},{"$f":"'Animal Balances'!BJ308","v":9500},{"$f":"'Animal Balances'!BK308","v":9500},{"$f":"'Animal Balances'!BL308","v":9500},{"$f":"'Animal Balances'!BM308","v":9500},{"$f":"'Animal Balances'!BN308","v":9500},{"$f":"'Animal Balances'!BO308","v":9500},{"$f":"'Animal Balances'!BP308","v":9500},{"$f":"'Animal Balances'!BQ308","v":9500},{"$f":"'Animal Balances'!BR308","v":9500},{"$f":"'Animal Balances'!BS308","v":9500},{"$f":"'Animal Balances'!BT308","v":9500},{"$f":"'Animal Balances'!BU308","v":9500},{"$f":"'Animal Balances'!BV308","v":9500},{"$f":"'Animal Balances'!BW308","v":9500},{"$f":"'Animal Balances'!BX308","v":9500},{"$f":"'Animal Balances'!BY308","v":9500},{"$f":"'Animal Balances'!BZ308","v":9500},{"$f":"'Animal Balances'!CA308","v":9500},{"$f":"'Animal Balances'!CB308","v":9500},{"$f":"'Animal Balances'!CC308","v":9500},{"$f":"'Animal Balances'!CD308","v":9500},{"$f":"'Animal Balances'!CE308","v":9500},{"$f":"'Animal Balances'!CF308","v":9500},{"$f":"'Animal Balances'!CG308","v":9500},{"$f":"'Animal Balances'!CH308","v":9500},{"$f":"'Animal Balances'!CI308","v":9500},{"$f":"'Animal Balances'!CJ308","v":9500},{"$f":"'Animal Balances'!CK308","v":9500},{"$f":"'Animal Balances'!CL308","v":9500},{"$f":"'Animal Balances'!CM308","v":9500},{"$f":"'Animal Balances'!CN308","v":9500},{"$f":"'Animal Balances'!CO308","v":9500},{"$f":"'Animal Balances'!CP308","v":9500},{"$f":"'Animal Balances'!CQ308","v":9500},{"$f":"'Animal Balances'!CR308","v":9500},{"$f":"'Animal Balances'!CS308","v":9500},{"$f":"'Animal Balances'!CT308","v":9500},{"$f":"'Animal Balances'!CU308","v":9500},{"$f":"'Animal Balances'!CV308","v":9500},{"$f":"'Animal Balances'!CW308","v":9500},{"$f":"'Animal Balances'!CX308","v":9500},{"$f":"'Animal Balances'!CY308","v":9500},{"$f":"'Animal Balances'!CZ308","v":9500},{"$f":"'Animal Balances'!DA308","v":9500},{"$f":"'Animal Balances'!DB308","v":9500},{"$f":"'Animal Balances'!DC308","v":9500},{"$f":"'Animal Balances'!DD308","v":9500},{"$f":"'Animal Balances'!DE308","v":9500},{"$f":"'Animal Balances'!DF308","v":9500},{"$f":"'Animal Balances'!DG308","v":9500},{"$f":"'Animal Balances'!DH308","v":9500},{"$f":"'Animal Balances'!DI308","v":9500},{"$f":"'Animal Balances'!DJ308","v":9500},{"$f":"'Animal Balances'!DK308","v":9500},{"$f":"'Animal Balances'!DL308","v":9500},{"$f":"'Animal Balances'!DM308","v":9500},{"$f":"'Animal Balances'!DN308","v":9500},{"$f":"'Animal Balances'!DO308","v":9500},{"$f":"'Animal Balances'!DP308","v":9500},{"$f":"'Animal Balances'!DQ308","v":9500},{"$f":"'Animal Balances'!DR308","v":9500},{"$f":"'Animal Balances'!DS308","v":9500},{"$f":"'Animal Balances'!DT308","v":9500},{"$f":"'Animal Balances'!DU308","v":9500},{"$f":"'Animal Balances'!DV308","v":9500},{"$f":"'Animal Balances'!DW308","v":9500},{"$f":"'Animal Balances'!DX308","v":9500},{"$f":"'Animal Balances'!DY308","v":9500},{"$f":"'Animal Balances'!DZ308","v":9500},{"$f":"'Animal Balances'!EA308","v":9500},{"$f":"'Animal Balances'!EB308","v":9500},{"$f":"'Animal Balances'!EC308","v":9500},{"$f":"'Animal Balances'!ED308","v":9500},{"$f":"'Animal Balances'!EE308","v":9500},{"$f":"'Animal Balances'!EF308","v":9500},{"$f":"'Animal Balances'!EG308","v":9500},{"$f":"'Animal Balances'!EH308","v":9500},{"$f":"'Animal Balances'!EI308","v":9500},{"$f":"'Animal Balances'!EJ308","v":9500},{"$f":"'Animal Balances'!EK308","v":9500},{"$f":"'Animal Balances'!EL308","v":9500},{"$f":"'Animal Balances'!EM308","v":9500},{"$f":"'Animal Balances'!EN308","v":9500},{"$f":"'Animal Balances'!EO308","v":9500},{"$f":"'Animal Balances'!EP308","v":9500},{"$f":"'Animal Balances'!EQ308","v":9500},{"$f":"'Animal Balances'!ER308","v":9500},{"$f":"'Animal Balances'!ES308","v":9500},{"$f":"'Animal Balances'!ET308","v":9500},{"$f":"'Animal Balances'!EU308","v":9500},{"$f":"'Animal Balances'!EV308","v":9500},{"$f":"'Animal Balances'!EW308","v":9500},{"$f":"'Animal Balances'!EX308","v":9500},{"$f":"'Animal Balances'!EY308","v":9500},{"$f":"'Animal Balances'!EZ308","v":9500},{"$f":"'Animal Balances'!FA308","v":9500},{"$f":"'Animal Balances'!FB308","v":9500},{"$f":"'Animal Balances'!FC308","v":9500},{"$f":"'Animal Balances'!FD308","v":9500},{"$f":"'Animal Balances'!FE308","v":9500},{"$f":"'Animal Balances'!FF308","v":9500},{"$f":"'Animal Balances'!FG308","v":9500},{"$f":"'Animal Balances'!FH308","v":9500},{"$f":"'Animal Balances'!FI308","v":9500},{"$f":"'Animal Balances'!FJ308","v":9500},{"$f":"'Animal Balances'!FK308","v":9500},{"$f":"'Animal Balances'!FL308","v":9500},{"$f":"'Animal Balances'!FM308","v":9500},{"$f":"'Animal Balances'!FN308","v":9500},{"$f":"'Animal Balances'!FO308","v":9500},{"$f":"'Animal Balances'!FP308","v":9500},{"$f":"'Animal Balances'!FQ308","v":9500},{"$f":"'Animal Balances'!FR308","v":9500},{"$f":"'Animal Balances'!FS308","v":9500},{"$f":"'Animal Balances'!FT308","v":9500},{"$f":"'Animal Balances'!FU308","v":9500},{"$f":"'Animal Balances'!FV308","v":9500},{"$f":"'Animal Balances'!FW308","v":9500},{"$f":"'Animal Balances'!FX308","v":9500},{"$f":"'Animal Balances'!FY308","v":9500},{"$f":"'Animal Balances'!FZ308","v":9500},{"$f":"'Animal Balances'!GA308","v":9500},{"$f":"'Animal Balances'!GB308","v":9500},{"$f":"'Animal Balances'!GC308","v":9500},{"$f":"'Animal Balances'!GD308","v":9500},{"$f":"'Animal Balances'!GE308","v":9500},{"$f":"'Animal Balances'!GF308","v":9500},{"$f":"'Animal Balances'!GG308","v":9500},{"$f":"'Animal Balances'!GH308","v":9500},{"$f":"'Animal Balances'!GI308","v":9500},{"$f":"'Animal Balances'!GJ308","v":9500},{"$f":"'Animal Balances'!GK308","v":9500},{"$f":"'Animal Balances'!GL308","v":9500},{"$f":"'Animal Balances'!GM308","v":9500},{"$f":"'Animal Balances'!GN308","v":9500},{"$f":"'Animal Balances'!GO308","v":9500},{"$f":"'Animal Balances'!GP308","v":9500},{"$f":"'Animal Balances'!GQ308","v":9500},{"$f":"'Animal Balances'!GR308","v":9500},{"$f":"'Animal Balances'!GS308","v":9500},{"$f":"'Animal Balances'!GT308","v":9500},{"$f":"'Animal Balances'!GU308","v":9500},{"$f":"'Animal Balances'!GV308","v":9500},{"$f":"'Animal Balances'!GW308","v":9500},{"$f":"'Animal Balances'!GX308","v":9500},{"$f":"'Animal Balances'!GY308","v":9500},{"$f":"'Animal Balances'!GZ308","v":9500},{"$f":"'Animal Balances'!HA308","v":9500},{"$f":"'Animal Balances'!HB308","v":9500},{"$f":"'Animal Balances'!HC308","v":9500},{"$f":"'Animal Balances'!HD308","v":9500},{"$f":"'Animal Balances'!HE308","v":9500},{"$f":"'Animal Balances'!HF308","v":9500},{"$f":"'Animal Balances'!HG308","v":9500},{"$f":"'Animal Balances'!HH308","v":9500},{"$f":"'Animal Balances'!HI308","v":9500},{"$f":"'Animal Balances'!HJ308","v":9500},{"$f":"'Animal Balances'!HK308","v":9500},{"$f":"'Animal Balances'!HL308","v":9500},{"$f":"'Animal Balances'!HM308","v":9500},{"$f":"'Animal Balances'!HN308","v":9500},{"$f":"'Animal Balances'!HO308","v":9500},{"$f":"'Animal Balances'!HP308","v":9500},{"$f":"'Animal Balances'!HQ308","v":9500},{"$f":"'Animal Balances'!HR308","v":9500},{"$f":"'Animal Balances'!HS308","v":9500},{"$f":"'Animal Balances'!HT308","v":9500},{"$f":"'Animal Balances'!HU308","v":9500},{"$f":"'Animal Balances'!HV308","v":9500},{"$f":"'Animal Balances'!HW308","v":9500},{"$f":"'Animal Balances'!HX308","v":9500},{"$f":"'Animal Balances'!HY308","v":9500},{"$f":"'Animal Balances'!HZ308","v":9500},{"$f":"'Animal Balances'!IA308","v":9500},{"$f":"'Animal Balances'!IB308","v":9500},{"$f":"'Animal Balances'!IC308","v":9500},{"$f":"'Animal Balances'!ID308","v":9500},{"$f":"'Animal Balances'!IE308","v":9500},{"$f":"'Animal Balances'!IF308","v":9500},{"$f":"'Animal Balances'!IG308","v":9500},{"$f":"'Animal Balances'!IH308","v":9500},{"$f":"'Animal Balances'!II308","v":9500},{"$f":"'Animal Balances'!IJ308","v":9500},{"$f":"'Animal Balances'!IK308","v":9500},{"$f":"'Animal Balances'!IL308","v":9500},{"$f":"'Animal Balances'!IM308","v":9500},{"$f":"'Animal Balances'!IN308","v":9500},{"$f":"'Animal Balances'!IO308","v":9500},{"$f":"'Animal Balances'!IP308","v":9500},{"$f":"'Animal Balances'!IQ308","v":9500},{"$f":"'Animal Balances'!IR308","v":9500},{"$f":"'Animal Balances'!IS308","v":9500},{"$f":"'Animal Balances'!IT308","v":9500},{"$f":"'Animal Balances'!IU308","v":9500},{"$f":"'Animal Balances'!IV308","v":9500},{"$f":"'Animal Balances'!IW308","v":9500},{"$f":"'Animal Balances'!IX308","v":9500},{"$f":"'Animal Balances'!IY308","v":9500},{"$f":"'Animal Balances'!IZ308","v":9500},{"$f":"'Animal Balances'!JA308","v":9500},{"$f":"'Animal Balances'!JB308","v":9500},{"$f":"'Animal Balances'!JC308","v":9500},{"$f":"'Animal Balances'!JD308","v":9500},{"$f":"'Animal Balances'!JE308","v":9500},{"$f":"'Animal Balances'!JF308","v":9500},{"$f":"'Animal Balances'!JG308","v":9500},{"$f":"'Animal Balances'!JH308","v":9500},{"$f":"'Animal Balances'!JI308","v":9500},{"$f":"'Animal Balances'!JJ308","v":9500},{"$f":"'Animal Balances'!JK308","v":9500},{"$f":"'Animal Balances'!JL308","v":9500},{"$f":"'Animal Balances'!JM308","v":9500},{"$f":"'Animal Balances'!JN308","v":9500},{"$f":"'Animal Balances'!JO308","v":9500},{"$f":"'Animal Balances'!JP308","v":9500},{"$f":"'Animal Balances'!JQ308","v":9500},{"$f":"'Animal Balances'!JR308","v":9500},{"$f":"'Animal Balances'!JS308","v":9500},{"$f":"'Animal Balances'!JT308","v":9500},{"$f":"'Animal Balances'!JU308","v":9500},{"$f":"'Animal Balances'!JV308","v":9500},{"$f":"'Animal Balances'!JW308","v":9500},{"$f":"'Animal Balances'!JX308","v":9500},{"$f":"'Animal Balances'!JY308","v":9500},{"$f":"'Animal Balances'!JZ308","v":9500},{"$f":"'Animal Balances'!KA308","v":9500},{"$f":"'Animal Balances'!KB308","v":9500},{"$f":"'Animal Balances'!KC308","v":9500},{"$f":"'Animal Balances'!KD308","v":9500},{"$f":"'Animal Balances'!KE308","v":9500},{"$f":"'Animal Balances'!KF308","v":9500},{"$f":"'Animal Balances'!KG308","v":9500},{"$f":"'Animal Balances'!KH308","v":9500},{"$f":"'Animal Balances'!KI308","v":9500},{"$f":"'Animal Balances'!KJ308","v":9500},{"$f":"'Animal Balances'!KK308","v":9500},{"$f":"'Animal Balances'!KL308","v":9500},{"$f":"'Animal Balances'!KM308","v":9500},{"$f":"'Animal Balances'!KN308","v":9500},{"$f":"'Animal Balances'!KO308","v":9500},{"$f":"'Animal Balances'!KP308","v":9500},{"$f":"'Animal Balances'!KQ308","v":9500},{"$f":"'Animal Balances'!KR308","v":9500},{"$f":"'Animal Balances'!KS308","v":9500},{"$f":"'Animal Balances'!KT308","v":0},{"$f":"'Animal Balances'!KU308","v":0},{"$f":"'Animal Balances'!KV308","v":0},{"$f":"'Animal Balances'!KW308","v":0},{"$f":"'Animal Balances'!KX308","v":0},{"$f":"'Animal Balances'!KY308","v":0},{"$f":"'Animal Balances'!KZ308","v":0},{"$f":"'Animal Balances'!LA308","v":0},{"$f":"'Animal Balances'!LB308","v":0},{"$f":"'Animal Balances'!LC308","v":0},{"$f":"'Animal Balances'!LD308","v":0},{"$f":"'Animal Balances'!LE308","v":0},{"$f":"'Animal Balances'!LF308","v":0},{"$f":"'Animal Balances'!LG308","v":0},{"$f":"'Animal Balances'!LH308","v":0},{"$f":"'Animal Balances'!LI308","v":0},{"$f":"'Animal Balances'!LJ308","v":0},{"$f":"'Animal Balances'!LK308","v":0},{"$f":"'Animal Balances'!LL308","v":0},{"$f":"'Animal Balances'!LM308","v":0},{"$f":"'Animal Balances'!LN308","v":0},{"$f":"'Animal Balances'!LO308","v":0},{"$f":"'Animal Balances'!LP308","v":0},{"$f":"'Animal Balances'!LQ308","v":0},{"$f":"'Animal Balances'!LR308","v":0},{"$f":"'Animal Balances'!LS308","v":0},{"$f":"'Animal Balances'!LT308","v":0},{"$f":"'Animal Balances'!LU308","v":0},{"$f":"'Animal Balances'!LV308","v":0},{"$f":"'Animal Balances'!LW308","v":0},{"$f":"'Animal Balances'!LX308","v":0},{"$f":"'Animal Balances'!LY308","v":0},{"$f":"'Animal Balances'!LZ308","v":0},{"$f":"'Animal Balances'!MA308","v":0},{"$f":"'Animal Balances'!MB308","v":0},{"$f":"'Animal Balances'!MC308","v":0},{"$f":"'Animal Balances'!MD308","v":0},{"$f":"'Animal Balances'!ME308","v":0},{"$f":"'Animal Balances'!MF308","v":0},{"$f":"'Animal Balances'!MG308","v":0},{"$f":"'Animal Balances'!MH308","v":0},{"$f":"'Animal Balances'!MI308","v":0},{"$f":"'Animal Balances'!MJ308","v":0},{"$f":"'Animal Balances'!MK308","v":0},{"$f":"'Animal Balances'!ML308","v":0},{"$f":"'Animal Balances'!MM308","v":0},{"$f":"'Animal Balances'!MN308","v":0},{"$f":"'Animal Balances'!MO308","v":0},{"$f":"'Animal Balances'!MP308","v":0},{"$f":"'Animal Balances'!MQ308","v":0},{"$f":"'Animal Balances'!MR308","v":0},{"$f":"'Animal Balances'!MS308","v":0},{"$f":"'Animal Balances'!MT308","v":0},{"$f":"'Animal Balances'!MU308","v":0},{"$f":"'Animal Balances'!MV308","v":0},{"$f":"'Animal Balances'!MW308","v":0},{"$f":"'Animal Balances'!MX308","v":0},{"$f":"'Animal Balances'!MY308","v":0},{"$f":"'Animal Balances'!MZ308","v":0},{"$f":"'Animal Balances'!NA308","v":0},{"$f":"'Animal Balances'!NB308","v":0},{"$f":"'Animal Balances'!NC308","v":0},{"$f":"'Animal Balances'!ND308","v":0},{"$f":"'Animal Balances'!NE308","v":0},{"$f":"'Animal Balances'!NF308","v":0},{"$f":"'Animal Balances'!NG308","v":0},{"$f":"'Animal Balances'!NH308","v":0},{"$f":"'Animal Balances'!NI308","v":0},{"$f":"'Animal Balances'!NJ308","v":0},{"$f":"'Animal Balances'!NK308","v":0},{"$f":"'Animal Balances'!NL308","v":0},{"$f":"'Animal Balances'!NM308","v":0},{"$f":"'Animal Balances'!NN308","v":0},{"$f":"'Animal Balances'!NO308","v":0},{"$f":"'Animal Balances'!NP308","v":0},{"$f":"'Animal Balances'!NQ308","v":0},{"$f":"'Animal Balances'!NR308","v":0},{"$f":"'Animal Balances'!NS308","v":0},{"$f":"'Animal Balances'!NT308","v":0},{"$f":"'Animal Balances'!NU308","v":0},{"$f":"'Animal Balances'!NV308","v":0},{"$f":"'Animal Balances'!NW308","v":0},{"$f":"'Animal Balances'!NX308","v":0},{"$f":"'Animal Balances'!NY308","v":0},{"$f":"'Animal Balances'!NZ308","v":0},{"$f":"'Animal Balances'!OA308","v":0},{"$f":"'Animal Balances'!OB308","v":0},{"$f":"'Animal Balances'!OC308","v":0},{"$f":"'Animal Balances'!OD308","v":0},{"$f":"'Animal Balances'!OE308","v":0},{"$f":"'Animal Balances'!OF308","v":0},{"$f":"'Animal Balances'!OG308","v":0},{"$f":"'Animal Balances'!OH308","v":0},{"$f":"'Animal Balances'!OI308","v":0},{"$f":"'Animal Balances'!OJ308","v":0},{"$f":"'Animal Balances'!OK308","v":0},{"$f":"'Animal Balances'!OL308","v":0},{"$f":"'Animal Balances'!OM308","v":0},{"$f":"'Animal Balances'!ON308","v":0},{"$f":"'Animal Balances'!OO308","v":0},{"$f":"'Animal Balances'!OP308","v":0},{"$f":"'Animal Balances'!OQ308","v":0},{"$f":"'Animal Balances'!OR308","v":0},{"$f":"'Animal Balances'!OS308","v":0},{"$f":"'Animal Balances'!OT308","v":0},{"$f":"'Animal Balances'!OU308","v":0},{"$f":"'Animal Balances'!OV308","v":0},{"$f":"'Animal Balances'!OW308","v":0},{"$f":"'Animal Balances'!OX308","v":0},{"$f":"'Animal Balances'!OY308","v":0},{"$f":"'Animal Balances'!OZ308","v":0},{"$f":"'Animal Balances'!PA308","v":0},{"$f":"'Animal Balances'!PB308","v":0},{"$f":"'Animal Balances'!PC308","v":0},{"$f":"'Animal Balances'!PD308","v":0},{"$f":"'Animal Balances'!PE308","v":0},{"$f":"'Animal Balances'!PF308","v":0},{"$f":"'Animal Balances'!PG308","v":0},{"$f":"'Animal Balances'!PH308","v":0},{"$f":"'Animal Balances'!PI308","v":0},{"$f":"'Animal Balances'!PJ308","v":0},{"$f":"'Animal Balances'!PK308","v":0},{"$f":"'Animal Balances'!PL308","v":0},{"$f":"'Animal Balances'!PM308","v":0},{"$f":"'Animal Balances'!PN308","v":0},{"$f":"'Animal Balances'!PO308","v":0},{"$f":"'Animal Balances'!PP308","v":0},{"$f":"'Animal Balances'!PQ308","v":0},{"$f":"'Animal Balances'!PR308","v":0},{"$f":"'Animal Balances'!PS308","v":0},{"$f":"'Animal Balances'!PT308","v":0},{"$f":"'Animal Balances'!PU308","v":0},{"$f":"'Animal Balances'!PV308","v":0},{"$f":"'Animal Balances'!PW308","v":0},{"$f":"'Animal Balances'!PX308","v":0},{"$f":"'Animal Balances'!PY308","v":0},{"$f":"'Animal Balances'!PZ308","v":0},{"$f":"'Animal Balances'!QA308","v":0},{"$f":"'Animal Balances'!QB308","v":0},{"$f":"'Animal Balances'!QC308","v":0},{"$f":"'Animal Balances'!QD308","v":0},{"$f":"'Animal Balances'!QE308","v":0},{"$f":"'Animal Balances'!QF308","v":0},{"$f":"'Animal Balances'!QG308","v":0},{"$f":"'Animal Balances'!QH308","v":0},{"$f":"'Animal Balances'!QI308","v":0},{"$f":"'Animal Balances'!QJ308","v":0},{"$f":"'Animal Balances'!QK308","v":0},{"$f":"'Animal Balances'!QL308","v":0},{"$f":"'Animal Balances'!QM308","v":0},{"$f":"'Animal Balances'!QN308","v":0},{"$f":"'Animal Balances'!QO308","v":0},{"$f":"'Animal Balances'!QP308","v":0},{"$f":"'Animal Balances'!QQ308","v":0},{"$f":"'Animal Balances'!QR308","v":0},{"$f":"'Animal Balances'!QS308","v":0},{"$f":"'Animal Balances'!QT308","v":0},{"$f":"'Animal Balances'!QU308","v":0},{"$f":"'Animal Balances'!QV308","v":0},{"$f":"'Animal Balances'!QW308","v":0},{"$f":"'Animal Balances'!QX308","v":0},{"$f":"'Animal Balances'!QY308","v":0},{"$f":"'Animal Balances'!QZ308","v":0},{"$f":"'Animal Balances'!RA308","v":0},{"$f":"'Animal Balances'!RB308","v":0},{"$f":"'Animal Balances'!RC308","v":0},{"$f":"'Animal Balances'!RD308","v":0},{"$f":"'Animal Balances'!RE308","v":0},{"$f":"'Animal Balances'!RF308","v":0},{"$f":"'Animal Balances'!RG308","v":0},{"$f":"'Animal Balances'!RH308","v":0},{"$f":"'Animal Balances'!RI308","v":0},{"$f":"'Animal Balances'!RJ308","v":0},{"$f":"'Animal Balances'!RK308","v":0},{"$f":"'Animal Balances'!RL308","v":0},{"$f":"'Animal Balances'!RM308","v":0},{"$f":"'Animal Balances'!RN308","v":0},{"$f":"'Animal Balances'!RO308","v":0},{"$f":"'Animal Balances'!RP308","v":0},{"$f":"'Animal Balances'!RQ308","v":0},{"$f":"'Animal Balances'!RR308","v":0},{"$f":"'Animal Balances'!RS308","v":0},{"$f":"'Animal Balances'!RT308","v":0},{"$f":"'Animal Balances'!RU308","v":0},{"$f":"'Animal Balances'!RV308","v":0},{"$f":"'Animal Balances'!RW308","v":0},{"$f":"'Animal Balances'!RX308","v":0},{"$f":"'Animal Balances'!RY308","v":0},{"$f":"'Animal Balances'!RZ308","v":0},{"$f":"'Animal Balances'!SA308","v":0},{"$f":"'Animal Balances'!SB308","v":0},{"$f":"'Animal Balances'!SC308","v":0},{"$f":"'Animal Balances'!SD308","v":0},{"$f":"'Animal Balances'!SE308","v":0},{"$f":"'Animal Balances'!SF308","v":0},{"$f":"'Animal Balances'!SG308","v":0},{"$f":"'Animal Balances'!SH308","v":0},{"$f":"'Animal Balances'!SI308","v":0},{"$f":"'Animal Balances'!SJ308","v":0},{"$f":"'Animal Balances'!SK308","v":0},{"$f":"'Animal Balances'!SL308","v":0},{"$f":"'Animal Balances'!SM308","v":0}]
[]
[null,null,"Weight per Animal",null,"Kg",null,{"$f":"Assumptions!F110","v":5},null,null,{"$f":"$G$118","v":5},{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$G$118","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,"Average Balance",null,"Number",null,null,null,null,{"$f":"J114+J115","v":2714.2857142857142},{"$f":"K114+K115","v":12214.285714285714},21714.285714285714,31214.28571428571,40714.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,{"$f":"BW114+BW115","v":50214.285714285717},50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,{"$f":"EI114+EI115","v":50214.285714285717},50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,{"$f":"GU114+GU115","v":50214.285714285717},50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,{"$f":"JG114+JG115","v":50214.285714285717},50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,50214.285714285717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS114+LS115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE114+OE115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ114+QQ115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Daily Ration",null,"kg/day",null,{"$f":"Assumptions!H76","v":0.03},null,null,{"$f":"$G$120","v":0.03},{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$G$120","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Monthly Ration",null,"kg/Month",null,null,null,null,{"$f":"(K3-J3)*J120*J119","v":2442.8571428571427},11359.285714285714,19542.857142857141,29029.28571428571,37864.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,{"$f":"(BW3-BV3)*BV120*BV119","v":46699.285714285717},42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,{"$f":"(EI3-EH3)*EH120*EH119","v":46699.285714285717},45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,{"$f":"(GU3-GT3)*GT120*GT119","v":45192.857142857138},46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,{"$f":"(JG3-JF3)*JF120*JF119","v":46699.285714285717},42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS3-LR3)*LR120*LR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE3-OD3)*OD120*OD119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ3-QP3)*QP120*QP119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corn",null,"kg",null,{"$f":"Assumptions!F83","v":0},null,null,{"$f":"J$121*$G122","v":0},{"$f":"K$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ$121*$G122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Soy",null,"kg",null,{"$f":"Assumptions!F90","v":1},null,null,{"$f":"J$121*$G123","v":2442.8571428571427},11359.285714285714,19542.857142857141,29029.28571428571,37864.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,42180,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,45192.857142857138,46699.285714285717,45192.857142857138,46699.285714285717,46699.285714285717,43686.428571428572,46699.285714285717,45192.857142857138,46699.285714285717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hay",null,"kg",null,{"$f":"Assumptions!F97","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of Corn",null,"USD/kg",null,{"$f":"Assumptions!F100","v":0.27638624978407328},null,null,{"$f":"$G126*J122","v":0},{"$f":"$G126*K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G126*BW122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G126*EI122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G126*GU122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G126*JG122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G126*LS122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G126*OE122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G126*QQ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Soy",null,"USD/kg",null,{"$f":"Assumptions!F101","v":0.47447874468823892},null,null,{"$f":"$G127*J123","v":1159.083790595555},5389.739626269331,9272.67032476444,13773.77904491051,17965.798754231106,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Hay",null,"USD/kg",null,{"$f":"Assumptions!F102","v":0.1974187498457666},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Cost","USD ",null,null,null,null,{"$f":"SUM(J126:J128)","v":1159.083790595555},{"$f":"SUM(K126:K128)","v":5389.739626269331},9272.67032476444,13773.77904491051,17965.798754231106,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,{"$f":"SUM(BW126:BW128)","v":20013.513450949918},22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,{"$f":"SUM(EI126:EI128)","v":21443.050126017766},22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,{"$f":"SUM(GU126:GU128)","v":22157.818463551695},21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,{"$f":"SUM(JG126:JG128)","v":20013.513450949918},22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20013.513450949918,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,21443.050126017766,22157.818463551695,21443.050126017766,22157.818463551695,22157.818463551695,20728.281788483844,22157.818463551695,21443.050126017766,22157.818463551695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS126:LS128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE126:OE128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ126:QQ128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Weight of Carcas Sold",null,"kg/Chicken",null,{"$f":"Assumptions!F110*Assumptions!F117","v":4.5},null,null,{"$f":"$G131","v":4.5},{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,{"$f":"$G131","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[null,null,"Total Weight Sold",null,"kg",null,null,null,null,{"$f":"J131*J116","v":36482.142857142862},{"$f":"K131*K116","v":36482.142857142862},36482.142857142862,36482.142857142862,36482.142857142862,36482.142857142862,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,{"$f":"BW131*BW116","v":42750},42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,{"$f":"EI131*EI116","v":42750},42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,{"$f":"GU131*GU116","v":42750},42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,{"$f":"JG131*JG116","v":42750},42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,42750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS131*LS116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE131*OE116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ131*QQ116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Price per kg Realised",null,"USD/kg",null,{"$f":"Assumptions!F124","v":2.5499999999999998},null,null,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,{"$f":"$G$133","v":2.5499999999999998},2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998,2.5499999999999998]
[null,null,"Price per Animal Sold",null,"USD/Animal",null,null,null,null,{"$f":"IF(J116,J135/J116)*1","v":11.475},{"$f":"IF(K116,K135/K116)*1","v":11.475},11.475,11.475,11.475,11.475,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,{"$f":"IF(BW116,BW135/BW116)*1","v":11.474999999999998},11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,{"$f":"IF(EI116,EI135/EI116)*1","v":11.474999999999998},11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,{"$f":"IF(GU116,GU135/GU116)*1","v":11.474999999999998},11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,{"$f":"IF(JG116,JG135/JG116)*1","v":11.474999999999998},11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,11.474999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LS116,LS135/LS116)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OE116,OE135/OE116)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QQ116,QQ135/QQ116)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues from Chicken","USD",null,null,null,null,{"$f":"J133*J132","v":93029.46428571429},{"$f":"K133*K132","v":93029.46428571429},93029.46428571429,93029.46428571429,93029.46428571429,93029.46428571429,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,{"$f":"BW133*BW132","v":109012.49999999999},109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,{"$f":"EI133*EI132","v":109012.49999999999},109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,{"$f":"GU133*GU132","v":109012.49999999999},109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,{"$f":"JG133*JG132","v":109012.49999999999},109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,109012.49999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS133*LS132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE133*OE132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ133*QQ132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"  "]
[null,null,null,"Margin from Chicken","USD",null,null,null,null,{"$f":"J135-J129","v":91870.380495118734},{"$f":"K135-K129","v":87639.724659444953},83756.793960949843,79255.685240803781,75063.665531483188,72301.182497230446,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,{"$f":"BW135-BW129","v":88998.986549050067},86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,{"$f":"EI135-EI129","v":87569.449873982216},86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,{"$f":"GU135-GU129","v":86854.68153644829},87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,{"$f":"JG135-JG129","v":88998.986549050067},86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS135-LS129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE135-OE129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ135-QQ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Capital Expenditures"]
[null,"Total Cost",null,null,"USD",null,{"$f":"Assumptions!F144","v":6000000},null,null,{"$f":"$G$141*NOT(J5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$141*NOT(BV5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$141*NOT(EH5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$141*NOT(GT5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$141*NOT(JF5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$141*NOT(LR5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$141*NOT(OD5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$141*NOT(QP5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"S-curve",null,null,"%",null,{"$f":"Assumptions!F165","v":8},null,null,{"$f":"1/$G$142*NOT(J5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$142*NOT(BV5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$142*NOT(EH5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$142*NOT(GT5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$142*NOT(JF5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$142*NOT(LR5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$142*NOT(OD5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$142*NOT(QP5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditure",null,"USD",null,null,null,null,{"$f":"J141*J142","v":0},{"$f":"K141*K142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW141*BW142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI141*EI142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU141*GU142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG141*JG142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS141*LS142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE141*OE142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ141*QQ142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Periodic Financial Model","index":5,"n_rows":324,"n_cols":262,"rows_kept":324,"cut":false,"hidden":false,"merged":[]}
["Contents"]
[null,"Period",null,null,"Project IRR",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253]
[null,"Date",null,null,"Payback Months",null,null,null,null,{"$f":"Assumptions!F3","v":"2019-01-01"},{"$f":"EDATE(J3,1)","v":"2019-02-01"},"2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01",{"$f":"EDATE(BV3,1)","v":"2024-06-01"},"2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"EDATE(EH3,1)","v":"2029-10-01"},"2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01",{"$f":"EDATE(GT3,1)","v":"2035-02-01"},"2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01"]
[null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(J3)","v":2019},2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,{"$f":"YEAR(BV3)","v":2024},2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,{"$f":"YEAR(EH3)","v":2029},2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,{"$f":"YEAR(GT3)","v":2035},2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040]
[null,"Abbatoir Operating Switch",null,null,null,null,null,{"$f":"Assumptions!F6","v":"2019-09-01"},"2040-01-01",{"$f":"AND(J3>=$H$5,J3<=$I$5)","v":false},{"$f":"AND(K3>=$H$5,K3<=$I$5)","v":false},false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BW3>=$H$5,BW3<=$I$5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EI3>=$H$5,EI3<=$I$5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GU3>=$H$5,GU3<=$I$5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
["Section 1: EBITDA"]
[]
[null,"Beef and Steer"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":303921.15494399989},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":0},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1491976.5788159997},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!31:31)","v":1574864.1665279998}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":388997.7504850236},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":355009.01703052543},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":343175.38312950789},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":355009.01703052543},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":355009.01703052543},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":355009.01703052543},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":366842.65093154286},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":355009.01703052543},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":550263.97639731434},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":550263.97639731434},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":497012.62384273554},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":733685.30186308571},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":710018.03406105086},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":733685.30186308571},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":710018.03406105086},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":733685.30186308571},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":733685.30186308571},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":710018.03406105086},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":733685.30186308571},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":710018.03406105086},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":917106.62732885731},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":917106.62732885731},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":828354.37307122583},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1065027.0510915762},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1065027.0510915762},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1065027.0510915762},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1086218.1179671867},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1086218.1179671867},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1086218.1179671867},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1086218.1179671867},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1048762.3207959044},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1313846.1462878606},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1241749.6014195471},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1252436.3633125362},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1182320.7791853624},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191026.580337212},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1160321.6888495495},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1093177.5458340847},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1100527.9527946287},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1035312.6399744838},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1222539.4952850759},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!25:25)","v":1191834.6037974134}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J11-J12","v":0},{"$f":"K11-K12","v":0},0,0,0,0,0,0,-85076.595541023707,-62921.495987542963,-51087.862086525536,-62921.495987542963,-62921.495987542963,-39254.228185507993,-62921.495987542963,-51087.862086525536,-62921.495987542963,-51087.862086525536,-62921.495987542963,-62921.495987542963,-51087.862086525536,-62921.495987542963,-51087.862086525536,-246342.82145331445,-246342.82145331445,-193091.46889873565,-429764.14691908582,-406096.87911705096,-429764.14691908582,-406096.87911705096,-429764.14691908582,-429764.14691908582,-710018.03406105086,-733685.30186308571,-710018.03406105086,-917106.62732885731,-917106.62732885731,-828354.37307122583,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,{"$f":"BW11-BW12","v":392543.3873426374},383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,{"$f":"EI11-EI12","v":391448.62602137099},539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,{"$f":"GU11-GU12","v":526101.84573209542},261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639]
[]
[null,"Sheep"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":18016.425000000003},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!57:57)","v":50094.450000000004}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":4277.6262603924552},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":4420.2138024055366},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":4277.6262603924552},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":4420.2138024055366},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":8840.4276048110733},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":8270.0774367587455},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":8840.4276048110733},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":8555.2525207849103},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":13260.64140721661},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":12832.878781177364},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":13260.64140721661},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":12553.01946077888},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":15740.914177496796},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":15557.98937030896},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":14371.323313423771},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":14142.745477433506},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17855.337333401316},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":15488.259059192917},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16440.093440525852},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":15224.972413633672},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19445.063350055938},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18133.007809953102},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18029.819457180478},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18272.155740207094},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18272.155740207094},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18272.155740207094},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18272.155740207094},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17642.081404337885},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":16763.416945880079},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18902.230076076306},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":18427.250961344133},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19971.636641174424},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":19532.304411945515},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17832.823510978196},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":17322.19751074275},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!51:51)","v":20637.357862546902}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J16-J17","v":0},{"$f":"K16-K17","v":0},0,0,0,0,0,0,13738.798739607548,13596.211197594466,13738.798739607548,13596.211197594466,9175.9973951889297,9746.3475632412574,9175.9973951889297,9461.1724792150926,4755.783592783393,5183.5462188226393,4755.783592783393,37541.430539221124,34353.535822503211,34536.460629691042,35723.12668657623,35951.704522566499,32239.112666598689,34606.190940807086,33654.356559474152,34869.477586366331,30649.386649944066,31961.442190046902,32064.630542819526,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,{"$f":"BW16-BW17","v":31192.219923923698},31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,{"$f":"EI16-EI17","v":30562.145588054489},32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,{"$f":"GU16-GU17","v":32452.368595662119},31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103]
[]
[null,"Goats"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":29773.574999999997},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!83:83)","v":80335.8}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":4277.6262603924552},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":4420.2138024055366},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":4277.6262603924552},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":8840.4276048110733},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":8840.4276048110733},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":8270.0774367587455},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":8840.4276048110733},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":12832.878781177364},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":13260.64140721661},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":12832.878781177364},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":12565.136274930212},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":16289.84494504935},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":15091.296592996405},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":14898.834680476553},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":13745.157627280796},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17928.038218309292},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17232.533086022893},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":14936.670409826515},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":15841.522821450102},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18935.062733776685},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18870.726359282846},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17588.923768061075},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17479.716094710049},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17768.878001456975},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17768.878001456975},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17768.878001456975},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17768.878001456975},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17156.15807037225},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20520.411062737927},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18381.597932541699},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17889.264413025037},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":19451.004497639813},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":18994.31786362642},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":17312.191367443585},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":21204.424764829189},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!77:77)","v":20099.371314227807}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J21-J22","v":0},{"$f":"K21-K22","v":0},0,0,0,0,0,0,25495.948739607542,25353.361197594459,25495.948739607542,20933.147395188924,20933.147395188924,21503.497563241253,20933.147395188924,16940.696218822632,16512.933592783389,16940.696218822632,67770.663725069797,64045.955054950653,65244.503407003598,65436.96531952345,66590.642372719201,62407.761781690715,63103.26691397711,65399.129590173485,64494.277178549899,61400.737266223317,61465.073640717157,62746.876231938928,62856.083905289954,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,{"$f":"BW21-BW22","v":61954.202067458304},62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,{"$f":"EI21-EI22","v":61341.482136373583},63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,{"$f":"GU21-GU22","v":63179.641929627753},62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196]
[]
[null,"Pigs"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":177863.09062500001},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!109:109)","v":421108.875}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":8171.7432569158264},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":8444.1346988130208},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":8171.7432569158264},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":8444.1346988130208},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":8444.1346988130208},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":7899.3518150186319},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":8444.1346988130208},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":8171.7432569158264},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":86892.86996520494},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":86892.86996520494},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":86892.86996520494},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":86892.86996520494},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":83896.564104335819},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":177326.82867507343},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":89889.17582607409},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":171606.60839523235},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!103:103)","v":92885.481686943211}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J26-J27","v":0},{"$f":"K26-K27","v":0},0,0,0,0,0,0,169691.34736808419,169418.95592618699,169691.34736808419,169418.95592618699,169418.95592618699,169963.73880998138,169418.95592618699,169691.34736808419,84977.608938056801,87973.914798925922,84977.608938056801,84977.608938056801,87973.914798925922,84977.608938056801,6256.4822297676583,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,{"$f":"BW26-BW27","v":331219.69917392591},328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,{"$f":"EI26-EI27","v":328223.39331305679},249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,{"$f":"GU26-GU27","v":337212.31089566415},328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679]
[]
[null,"Chicken"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":93029.46428571429},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":93029.46428571429},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":93029.46428571429},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":93029.46428571429},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":93029.46428571429},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":93029.46428571429},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!135:135)","v":109012.49999999999}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"LOOKUP(J3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(K3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(L3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(M3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(N3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(O3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(P3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(Q3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":0},{"$f":"LOOKUP(R3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":1159.083790595555},{"$f":"LOOKUP(S3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":5389.739626269331},{"$f":"LOOKUP(T3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":9272.67032476444},{"$f":"LOOKUP(U3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":13773.77904491051},{"$f":"LOOKUP(V3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":17965.798754231106},{"$f":"LOOKUP(W3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20728.281788483844},{"$f":"LOOKUP(X3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(Y3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(Z3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AD3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(AJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(AV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(AY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(AZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BD3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(BH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20728.281788483844},{"$f":"LOOKUP(BT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(BX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(BZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CD3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(CF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(CR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(CY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(CZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(DD3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20728.281788483844},{"$f":"LOOKUP(DP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(DY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(DZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(EB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(ED3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(EF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(EI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(EK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(EN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(EP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(ER3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(ES3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(ET3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(EU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(EW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(EY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(EZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FD3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20728.281788483844},{"$f":"LOOKUP(FL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(FX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(FY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(FZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GD3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(GJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(GV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(GY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(GZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HD3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20728.281788483844},{"$f":"LOOKUP(HH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HI3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(HT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(HX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(HZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IC3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(ID3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IE3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(IF3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IG3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IH3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(II3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IJ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IK3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IL3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IM3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IN3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IO3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IP3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IQ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":20013.513450949918},{"$f":"LOOKUP(IR3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IS3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IT3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IU3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IV3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IW3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IX3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(IY3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(IZ3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":21443.050126017766},{"$f":"LOOKUP(JA3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695},{"$f":"LOOKUP(JB3,'Margin Analysis'!3:3,'Margin Analysis'!129:129)","v":22157.818463551695}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J31-J32","v":0},{"$f":"K31-K32","v":0},0,0,0,0,0,0,91870.380495118734,87639.724659444953,83756.793960949843,79255.685240803781,75063.665531483188,72301.182497230446,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,{"$f":"BW31-BW32","v":87569.449873982216},86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,{"$f":"EI31-EI32","v":86854.68153644829},87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,{"$f":"GU31-GU32","v":88998.986549050067},86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829]
[]
[null,"Total without Inflation"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"J11+J16+J21+J26+J31","v":0},{"$f":"K11+K16+K21+K26+K31","v":0},0,0,0,0,0,0,622603.70985471422,622603.70985471422,622603.70985471422,622603.70985471422,622603.70985471422,622603.70985471422,638586.7455689999,638586.7455689999,638586.7455689999,638586.7455689999,689148.97056899988,721226.9955689999,721226.9955689999,721226.9955689999,721226.9955689999,964472.77994399983,964472.77994399983,964472.77994399983,964472.77994399983,964472.77994399983,964472.77994399983,964472.77994399983,964472.77994399983,964472.77994399983,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,660551.625,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,{"$f":"BW11+BW16+BW21+BW26+BW31","v":2235415.7915279996},2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,{"$f":"EI11+EI16+EI21+EI26+EI31","v":2152528.2038159994},2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,{"$f":"GU11+GU16+GU21+GU26+GU31","v":2235415.7915279996},2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2235415.7915279996,2152528.2038159994,2235415.7915279996,2235415.7915279996,2235415.7915279996]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"J12+J17+J22+J27+J32","v":0},{"$f":"K12+K17+K22+K27+K32","v":0},0,0,0,0,0,0,406883.83005331992,389516.95286143624,381008.68313299061,402321.206082483,410933.43959420919,388343.17160652782,415125.45930352976,406011.94171542127,508407.23389647098,492007.00054497196,507711.72876418458,510728.81548786594,497173.45375311049,512342.77513282327,576175.15649248008,697378.06024355209,700395.14696723351,631347.63086704072,881010.21827555657,855510.29516055307,971485.73871104966,857072.19159115688,884238.13756547112,887255.22428915254,860772.90115195699,887255.22428915254,938212.70746072277,1070676.5497549241,1072886.656656127,967062.69010122179,1251887.7683194927,1213643.1050522861,1340749.3291100282,1213643.1050522861,1251887.7683194927,1254097.8752206955,1215781.9181824822,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,{"$f":"BW12+BW17+BW22+BW27+BW32","v":1330936.8331460722},1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,{"$f":"EI12+EI17+EI22+EI27+EI32","v":1254097.8752206955},1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,{"$f":"GU12+GU17+GU22+GU27+GU32","v":1187470.6378259002},1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J36-J37","v":0},{"$f":"K36-K37","v":0},0,0,0,0,0,0,215719.8798013943,233086.75699327799,241595.02672172361,220282.50377223123,211670.27026050503,234260.53824818641,223461.28626547015,232574.80385357863,130179.51167252893,146579.74502402794,181437.2418048153,210498.18008113396,224053.54181588942,208884.22043617663,145051.83907651983,267094.71970044775,264077.63297676633,333125.14907695912,83462.561668443261,108962.48478344677,-7012.9587670498295,107400.58835284295,80234.642378528719,77217.555654847296,-200221.27615195699,-226703.59928915254,-277661.08246072277,-410124.92475492414,-412335.03165612696,-306511.06510122179,-591336.14331949269,-553091.48005228606,-680197.70411002822,-553091.48005228606,-591336.14331949269,-593546.25022069551,-555230.29318248224,-593546.25022069551,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1005535.4880654598,770209.82971527474,845050.13614774263,742758.05190006364,{"$f":"BW36-BW37","v":904478.95838192734},893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1005535.4880654598,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,{"$f":"EI36-EI37","v":898430.32859530393},971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1005535.4880654598,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,{"$f":"GU36-GU37","v":1047945.1537020993},770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1005535.4880654598,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651,1047945.1537020993,770209.82971527474,845050.13614774263,742758.05190006364,904478.95838192734,893029.3956659236,921524.180252383,991483.37860300881,898430.32859530393,971908.4781538439,859306.37381685665,887801.15840331651]
[]
[null,null,"Inflation Rate in Price",null,null,{"$f":"Assumptions!F176","v":5.0000000000000001E-3},{"$f":"(1+F40)^(1/12)-1","v":4.1571484472902043E-4},null,1,{"$f":"I40*(1+$G40)","v":1.000415714844729},{"$f":"J40*(1+$G40)","v":1.0008316025082902},1.0012476630625269,1.0016638965793123,1.0020803031305494,1.0024968827881713,1.0029136356241408,1.0033305617104509,1.0037476611191243,1.0041649339222136,1.0045823801918015,1.0050000000000003,1.005417793418953,1.0058357605208319,1.0062539013778398,1.006672216062209,1.0070907046462023,1.0075093672021123,1.0079282038022617,1.0083472145190033,1.00876639942472,1.0091857585918247,1.0096052920927605,1.0100250000000004,1.0104448823860479,1.0108649393234364,1.0112851708847292,1.0117055771425203,1.0121261581694336,1.0125469140381231,1.0129678448212733,1.0133889505915987,1.013810231421844,1.0142316873847843,1.0146533185532247,1.0150751250000007,1.0154971067979783,1.0159192640200536,1.0163415967391529,1.016764105028233,1.0171867889602808,1.0176096486083139,1.0180326840453799,1.0184558953445568,1.0188792825789534,1.0193028458217084,1.0197265851459909,1.0201505006250009,1.0205745923319685,1.0209988603401541,1.0214233047228489,1.0218479255533743,1.0222727229050825,1.0226976968513557,1.0231228474656069,1.0235481748212798,1.0239736789918483,1.024399360050817,1.024825218071721,1.0252512531281261,1.0256774652936285,1.0261038546418551,1.0265304212464634,1.0269571651811416,1.0273840865196082,{"$f":"BV40*(1+$G40)","v":1.0278111853356129},1.0282384617029354,1.0286659156953866,1.0290935473868079,1.0295213568510715,1.0299493441620799,1.030377509393767,1.0308058526200969,1.0312343739150647,1.0316630733526959,1.0320919510070474,1.0325210069522064,1.0329502412622911,1.0333796540114502,1.0338092452738636,1.0342390151237422,1.034668963635327,1.0350990908828905,1.035529396940736,1.0359598818831974,1.0363905457846401,1.0368213887194595,1.0372524107620826,1.0376836119869675,1.0381149924686024,1.0385465522815074,1.038978291500233,1.0394102101993608,1.0398423084535036,1.0402745863373051,1.0407070439254398,1.0411396812926137,1.0415724985135635,1.0420054956630571,1.0424386728158934,1.0428720300469025,1.0433055674309457,1.0437392850429152,1.0441731829577345,1.0446072612503581,1.0450415199957717,1.0454759592689922,1.0459105791450676,1.0463453796990774,1.0467803610061319,1.0472155231413729,1.0476508661799735,1.0480863901971378,1.0485220952681011,1.0489579814681305,1.0493940488725237,1.0498302975566103,1.0502667275957509,1.0507033390653375,1.0511401320407934,1.0515771065975732,1.0520142628111631,1.0524516007570803,1.0528891205108739,1.053326822148124,1.0537647057444421,1.0542027713754716,1.0546410191168869,1.055079449044394,{"$f":"EH40*(1+$G40)","v":1.0555180612337303},1.0559568557606647,1.0563958327009977,1.0568349921305613,1.0572743341252191,1.0577138587608659,1.0581535661134285,1.0585934562588648,1.0590335292731645,1.059473785232349,1.0599142242124713,1.0603548462896157,1.0607956515398986,1.0612366400394677,1.0616778118645025,1.062119167091214,1.0625607057958451,1.0630024280546702,1.0634443339439954,1.0638864235401588,1.0643286969195302,1.0647711541585108,1.0652137953335337,1.065656620521064,1.0660996297975984,1.0665428232396654,1.0669862009238253,1.0674297629266705,1.0678735093248246,1.0683174401949438,1.0687615556137158,1.0692058556578601,1.0696503404041282,1.0700950099293036,1.0705398643102018,1.0709849036236696,1.0714301279465865,1.0718755373558639,1.0723211319284447,1.0727669117413039,1.0732128768714488,1.0736590273959186,1.0741053633917843,1.0745518849361493,1.0749985921061489,1.0754454849789503,1.0758925636317529,1.0763398281417882,1.0767872785863197,1.0772349150426435,1.0776827375880871,1.0781307463000107,1.0785789412558064,1.0790273225328986,1.0794758902087438,1.0799246443608306,1.08037358506668,1.0808227124038454,1.081272026449912,1.0817215272824976,1.0821712149792519,1.0826210896178572,1.083071151276028,1.0835214000315112,{"$f":"GT40*(1+$G40)","v":1.0839718359620858},1.0844224591455633,1.0848732696597878,1.0853242675826351,1.0857754529920138,1.086226825965865,1.0866783865821619,1.0871301349189102,1.0875820710541482,1.0880341950659465,1.0884865070324081,1.0889390070316687,1.0893916951418963,1.0898445714412912,1.0902976360080867,1.0907508889205482,1.0912043302569738,1.0916579600956942,1.0921117785150725,1.0925657855935045,1.0930199814094188,1.0934743660412762,1.0939289395675702,1.0943837020668272,1.094838653617606,1.0952937942984979,1.0957491241881274,1.0962046433651513,1.0966603519082592,1.0971162498961733,1.0975723374076485,1.0980286145214728,1.0984850813164666,1.0989417378714832,1.0993985842654086,1.0998556205771617,1.1003128468856942,1.1007702632699907,1.1012278698090683,1.1016856665819772,1.1021436536678004,1.102601831145654,1.1030601990946867,1.1035187575940801,1.1039775067230488,1.1044364465608405,1.1048955771867357,1.1053548986800477,1.1058144111201229,1.1062741145863408,1.1067340091581139,1.1071940949148875,1.10765437193614,1.108114840301383,1.1085755000901607,1.1090363513820511,1.1094973942566648,1.1099586287936456,1.1104200550726702,1.1108816731734488]
[null,null,"Inflation Rate in Cost",null,null,{"$f":"Assumptions!F177","v":0.02},{"$f":"(1+F41)^(1/12)-1","v":1.6515813019202241E-3},null,1,{"$f":"I41*(1+$G41)","v":1.0016515813019202},{"$f":"J41*(1+$G41)","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,{"$f":"BV41*(1+$G41)","v":1.1150669524269201},1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,{"$f":"EH41*(1+$G41)","v":1.2392773932507701},1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,{"$f":"GT41*(1+$G41)","v":1.3773239840708837},1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707]
[]
[null,"Total with Inflation"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"J36*J40","v":0},{"$f":"K36*K40","v":0},0,0,0,0,0,0,624937.01757075929,625196.81316598412,625456.71676209453,625716.72840398806,625976.84813658078,626237.07600480784,642580.40409698407,642847.5343098992,643114.77557280927,643382.12793187937,694612.68405778974,727247.23201791057,727549.55948804854,727852.0126402037,728154.59152662428,974141.61956293881,974546.58469505957,974951.71817719738,975357.02007933776,975762.49047149532,976168.12942371413,976573.9370060669,976979.91328865569,977386.05834161188,669673.99580732512,669952.38922851125,670230.89838197525,670509.52331582864,670788.26407820312,671067.12071725039,671346.09328114218,671625.18181807001,671904.38637624553,672183.70700390078,672463.14374928735,672742.69666067697,673022.36578636186,673302.1511746539,2279512.9114762694,2280460.5388323213,2281408.5601311326,2282356.9755364712,2283305.7852121722,2284254.9893221408,2285204.5880303485,2286154.5815008353,2287104.9698977103,2288055.7533851503,2289006.9321274003,2205048.5144804446,2290910.4760336508,2291862.8415264837,2292815.6029317887,2293768.7604141538,2294722.3141382337,2295676.2642687522,2296630.6109705009,{"$f":"BW36*BW40","v":2297585.3544083405},2298540.4947472,2299496.0321520772,2300451.9667880381,2216073.7570528476,2302365.0284138201,2303322.1557341167,2304279.6809464484,2305237.6042162254,2306195.9257089254,2307154.6455900962,2308113.7640253534,2309073.2811803827,2310033.197220936,2310993.5123128379,2311954.2266219789,2227154.1258381121,2313876.8535558893,2314838.7665127874,2315801.0793511807,2316763.7922373065,2317726.9053374701,2318690.4188180468,2319654.3328454806,2320618.6475862842,2321583.3632070408,2322548.4798744023,2323513.9977550884,2238289.8964673025,2325446.2378236693,2326412.9603453516,2327380.084747937,2328347.6111984937,2329315.5398641583,2330283.8709121379,2331252.6045097085,2332221.740824216,2333191.2800230766,2334161.2222737749,2335131.5677438648,2249481.34594964,2337073.469012789,2338045.0251470795,2339016.9851716785,2339989.3492544875,2340962.11756348,2341935.2902666996,2342908.8675322584,2343882.8495283388,2344857.2364231935,2345832.0283851451,2346807.2255825852,2260728.7526793894,2348758.8363578534,2349735.250272816,2350712.0700975377,2351689.296000761,2352666.9281512988,2353644.9667180344,2354623.4118699213,2355602.2637759815,2356581.5226053107,2357561.1885270718,2358541.2617104999,{"$f":"EI36*EI40","v":2272032.3964427877},2360502.630539644,2361483.9265241809,2362465.6304480261,2363447.7424807651,2364430.262792056,2365413.1915516253,2366396.5289292713,2367380.2750948621,2368364.4302183371,2369348.9944697069,2370333.9680190515,2283392.5584250009,2372305.1436923416,2373291.3461568016,2374277.9586002659,2375264.981193169,2376252.414106016,2377240.2575093829,2378228.5115739168,2379217.176470336,2380206.252369429,2381195.7394420556,2382185.6378591475,2294809.5212171264,2384166.6694108038,2385157.8028875864,2386149.348393268,2387141.3060991354,2388133.6761765466,2389126.4587969305,2390119.6541317874,2391113.2623526882,2392107.2836312768,2393101.7181392671,2394096.5660484438,2306283.5688232123,2396087.5027578585,2397083.5919020246,2398080.0951352343,2399077.0126296314,2400074.3445574297,2401072.0910909153,2402070.2524024462,2403068.8286644518,2404067.8200494335,2405067.2267299634,2406067.0488786865,2317814.986667329,2408067.9402716481,2409069.0098615349,2410070.4956109114,2411072.3976927805,2412074.7162802177,2413077.451546371,2414080.6036644597,2415084.172807775,2416088.1591496817,2417092.5628636144,2418097.3841230809,2329404.061600667,2420108.2799730077,2421114.354910844,2422120.8480889667,{"$f":"GU36*GU40","v":2423127.7596812448},2424135.0898616193,2425142.8388041034,2426151.0066827829,2427159.593671815,2428168.5999454306,2429178.0256779329,2430187.8710436965,2341051.0819086703,2432208.8213728727,2433219.926685398,2434231.4523294116,2435243.3984796512,2436255.7653109273,2437268.5529981237,2438281.7617161963,2439295.3916401737,2440309.4429451576,2441323.9158063219,2442338.8103989144,2352756.3373182132,2444369.8654797371,2445386.0263188253,2446402.6095910589,2447419.6154720499,2448437.0441374825,2449454.895763115,2450473.1705247783,2451491.8685983759,2452510.9901598846,2453530.5353853554,2454550.5044509107,2364520.119004806,2456591.7148071369,2457612.9564504204,2458634.6226390149,2459656.7135494105,2460679.2293581706,2461702.1702419315,2462725.5363774025,2463749.3279413674,2464773.5451106839,2465798.1880622818,2466823.2569731656,2376342.71959983,2468874.6733811726,2469901.0212326725,2470927.7957522105,2471954.9971171585,2472982.6255049622,2474010.6810931414,2475039.1640592902,2476068.0745810755,2477097.4128362387,2478127.1790025947,2479157.3732580324,2388224.4331978303,2481219.0467480803,2482250.526338838,2483282.4347309736]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"J37*J41","v":0},{"$f":"K37*K41","v":0},0,0,0,0,0,0,412971.95509957505,395998.1654150454,387988.06296548847,410367.63020413276,419844.37217096437,397419.53137098457,425529.41252339515,416874.85770100699,522871.89423869015,506840.76743469137,523882.79379252152,527866.35408392246,514704.81650004839,531285.05313141819,598464.22049833345,725552.13387739216,729894.60351835599,659025.56268582004,921152.06921699992,895967.60546248069,1019107.9230389976,900570.74267006188,930649.93781711662,935367.6736231196,908948.04194987228,938459.8965653287,993997.16372920317,1136210.5200123251,1140436.3207775485,1029647.3485987477,1335106.6355184491,1296457.3437961866,1434602.2528714493,1300743.2895853473,1343948.6589972677,1348544.8510492654,1309502.4766008989,1353002.9924246883,1365405.8715843461,1489545.0894094177,1461110.582168113,1289605.6547495308,1593857.1943523318,1514943.5217943396,1629087.1915683225,1454983.9984401236,1469924.3902484423,1441098.5284932114,1366619.4587284629,1380063.0522731831,1392713.9890160337,1519335.991197607,1490332.7938114761,1362376.2595532555,1625734.3382393795,1545242.3922302271,1661668.9353996899,{"$f":"BW37*BW41","v":1484083.6784089271},1499322.8780534121,1469920.4990630767,1393951.847903033,1407664.3133186474,1420568.2687963552,1549722.7110215598,1520139.4496877063,1341705.7232014132,1658249.0250041678,1576147.2400748327,1694902.3141076847,1513765.3519771062,1529309.335614481,1499318.9090443391,1421830.8848610946,1435817.5995850211,1448979.6341722831,1580717.1652419921,1550542.2386814614,1368539.8376654426,1691414.0055042524,1607670.1848763302,1728800.3603898394,1544040.6590166497,1559895.5223267719,1529305.2872252269,1450267.5025583175,1464533.9515767228,1477959.2268557299,1612331.5085468332,1581553.083455092,1395910.6344187523,1725242.2856143387,1639823.5885738584,1763376.3675976377,1574921.4721969839,1591093.4327733086,1559891.3929697326,1479272.8526094849,1493824.6306082583,1507518.4113928454,1644578.1387177706,1613184.1451241944,1474679.8773609544,1759747.1313266261,1672620.0603453361,1798643.8949495913,1606419.9016409242,1622915.3014287753,1591089.2208291281,1508858.3096616752,1523701.1232204242,1537668.7796207031,1677469.7014921268,1645447.8280266791,1452305.4240492713,1794942.0739531594,1706072.4615522434,1834616.7728485835,1638548.2996737431,1655373.6074573512,1622911.005245711,1539035.4758549093,{"$f":"EI37*EI41","v":1554175.1456848332},1568422.1552131178,1711019.0955219704,1678356.7845872138,1481351.5325302577,1830840.9154322243,1740193.9107832897,1871309.1083055569,1671319.2656672194,1688481.0796064998,1655369.2253506265,1569816.1853720087,1585258.6485985308,1599790.5983173812,1745239.4774324107,1711923.920278959,1510978.5631808636,1867457.7337408694,1774997.7889989563,1908735.2904716688,1704745.6509805645,1722250.7011986305,1688476.60985764,1601212.5090794496,1616963.8215705024,1631786.4102837297,1780144.2669810599,1746162.3986845391,1596240.9249603564,1904806.888415688,1810497.7447789365,1946909.9962811035,1738840.564000177,1756695.7152226043,1722246.1420547937,1633236.7592610396,1649303.0980019132,1664422.1384894052,1815747.1523206818,1781085.6466582308,1572022.0971333722,1942903.0261840026,1846707.699674516,1985848.1962067261,1773617.3752801812,1791829.6295270571,1756691.0648958904,1665901.4944462611,1682289.1599619524,1697710.5812591943,1852062.0953670966,1816707.3595913963,1603462.5390760405,1981761.0867076837,1883641.8536680073,2025565.1601308619,1809089.7227857858,1827666.2221175993,1791824.8861938091,1699219.5243351874,1715934.9431611926,1731664.7928843794,1889103.3372744396,1853041.5067832258,{"$f":"GU37*GU41","v":1635531.7898575624},2021396.3084418387,1921314.690741369,2066076.4633334805,1845271.5172415029,1864219.5465599524,1827661.3839176865,1733203.9148218923,1750253.6420244174,1766298.0887420678,1926885.4040199295,1890102.3369188909,1727822.5122852405,2061824.2346106768,1959740.9845561972,2107397.9926001513,1882176.9475863338,1901503.9374911527,1864214.6115960414,1767867.9931183311,1785258.7148649069,1801624.0505169102,1965423.1121003295,1927904.3836572701,1701607.2741678099,2103060.7193028913,1998935.8042473225,2149545.9524521558,1919820.4865380616,1939534.0162409768,1901498.9038279634,1803225.3529806989,1820963.8891622061,1837656.5315272496,2004731.574342337,1966462.4713304166,1735639.4196511672,2145121.9336889507,2038914.5203322703,2192536.8715011999,1958216.8962688243,1978324.6965657976,1939528.8819045238,1839289.8600403138,1857383.1669454514,1874409.6621577959,2044826.205829185,2005791.7207570262,1770352.2080441914,2188024.372362731,2079692.8107389167,2236387.6089312253,1997381.2341942017,2017891.1904971143,1978319.4595426153,1876075.6572411209,1894530.830284361,1911897.8554009525,2085722.7299457698,2045907.5551721677]
[null,null,"Operating Margin",null,null,null,null,null,null,{"$f":"J44-J45","v":0},{"$f":"K44-K45","v":0},0,0,0,0,0,0,211965.06247118424,229198.64775093872,237468.65379660606,215349.0981998553,206132.47596561641,228817.54463382327,217050.99157358892,225972.67660889222,120242.88133411913,136541.360497188,170729.89026526822,199380.87793398811,212844.74298800016,196566.95950878551,129690.37102829083,248589.48568554665,244651.98117670359,315926.15549137734,54204.950862337835,79794.88500901463,-42939.793615283445,76003.194336005021,46329.975471539074,42018.384718492278,-239274.04614254716,-268507.50733681745,-323766.26534722792,-465700.9966964965,-469648.05669934535,-358580.22788149735,-663760.54223730695,-624832.16197811661,-762697.86649520381,-628559.58258144651,-671485.51524798037,-675802.15438858839,-636480.11081453704,-679700.8412500344,914107.03989192331,790915.44942290359,820297.97796301963,992751.3207869404,689448.59085984039,769311.46752780117,656117.39646202605,831170.58306071162,817180.57964926795,846957.22489193897,922387.47339893738,824985.46220726147,898196.4870176171,772526.85032887664,802482.80912031257,931392.50086089829,668987.9758988542,750433.87203852506,634961.67557081091,{"$f":"BW44-BW45","v":813501.67599941348},799217.61669378798,829575.5330890005,906500.11888500513,808409.44373420021,881796.75961746485,753599.4447125569,784140.23125874205,963531.88101481227,647946.90070475754,731007.40551526356,613211.44991766871,795307.92920327652,780723.86160645494,811674.60326849879,890123.34176088427,791336.52625309094,864897.21938360622,734121.60127079533,765258.84066971927,948223.95457186387,626312.89983321773,711020.23394171661,590853.97245564125,776577.9885696345,761687.84088026895,793243.19264917541,873246.49519677088,773755.94489057967,847487.01096793939,714081.45179851842,745827.001292845,932436.97677974147,604073.25424981955,690460.28233827953,567876.23691207077,757300.26862723217,742097.84724976798,774269.82930404227,855858.71513437992,755656.71534138173,829555.05761994352,693466.88642930891,725832.84004748403,865309.47189353313,581214.98623685399,669315.22992136353,544264.97258266713,737462.9478874146,721941.93499441817,754742.80755601707,837948.91592090996,737027.62945896527,811090.0567371503,672265.54878068925,705264.2420708586,899383.87195148971,557724.85419813939,647572.50516579091,520006.63902133773,717053.96410223842,701207.91514795949,734650.18328136089,819505.7858555906,{"$f":"EI44-EI45","v":717857.25075795455},792080.47532652621,650464.8310022105,684108.84586081235,882096.20995050739,533589.34735983168,625219.28076833556,495087.42062371434,696061.00942764268,679883.35061183735,713979.76911908039,800517.78264704277,698133.90982647007,772514.54537496041,628051.86872439086,662354.03832130693,864286.4180123054,508794.6803651466,602242.46851042658,469493.22110224795,674471.52548977151,657955.55117079848,692719.12958441558,780973.12877969793,677845.69964662404,752380.25912707415,605013.53590652649,639986.94970872882,790900.38113877899,483326.78776085866,578628.714017994,443209.6578506839,652272.69835251127,635411.56840867247,670855.5760844734,760859.80678740423,656980.47082129912,731665.36426845333,581336.43958134274,616994.44847700349,827054.91549625923,457171.31837342703,554364.39141639927,416222.0561957201,629451.45338427066,612238.19052237645,648376.16183407302,740165.55443242542,635525.82670537662,710357.35901245382,557006.91449443833,593363.13601951511,807609.85861673998,430313.629572534,529435.59787836368,388515.44353359775,605994.45002198918,588421.93703208235,625267.67666980531,718877.85978789348,613469.11843947438,688443.48708862835,532011.01763640437,569079.34130574088,{"$f":"GU44-GU45","v":787595.96982368245},402738.78141978057,503828.1480627344,360074.54334930237,581888.07643031213,563949.05338547821,601516.64176024636,696983.95622180426,590797.43988425285,665910.73263080488,506334.52266546851,544129.1154105207,707420.88619441073,374431.53070025053,477527.5684419265,330883.76911604498,557118.44405383989,538805.50545400498,577109.30421028053,674470.81728058332,567497.62245330634,642745.8149628269,479962.91421849583,518498.22593378881,745812.34130424005,345376.32483459124,450519.09151579253,300927.21807262255,531671.3820603143,512976.97391890781,552031.63155739196,651325.1514702118,543556.22984259995,618935.18327988731,452881.38210808346,492172.15130859823,724017.29389824322,315557.29566921992,422787.64990966115,270188.66487620259,505532.43167254305,486448.84854488634,526269.30615775799,627533.39693285176,518959.55265437858,594465.01122337673,425074.81540348753,465136.07499518432,701602.78907296713,284958.25314223114,394317.87035422469,238651.55512806494,478686.84038687381,459206.22233912442,499807.71945997933,603081.71601691144,493693.60291346931,569321.19134712778,396527.79639306827,437374.87955880584]
[]
[null,"Salary Cost",null,null,null,{"$f":"Assumptions!G128","v":2019},{"$f":"Assumptions!H128","v":2022}]
[null,null,"Number of Employees",null,null,{"$f":"Assumptions!G129","v":150},{"$f":"Assumptions!H129","v":225},null,null,{"$f":"LOOKUP(J4,$F$48:$G$48,$F$49:$G$49)","v":150},{"$f":"LOOKUP(K4,$F$48:$G$48,$F$49:$G$49)","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"LOOKUP(BW4,$F$48:$G$48,$F$49:$G$49)","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"LOOKUP(EI4,$F$48:$G$48,$F$49:$G$49)","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,{"$f":"LOOKUP(GU4,$F$48:$G$48,$F$49:$G$49)","v":225},225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225,225]
[null,null,"Cost per Employee",null,null,{"$f":"Assumptions!G130/12","v":720.27111496183068},null,null,null,{"$f":"$F$50","v":720.27111496183068},{"$f":"$F$50","v":720.27111496183068},720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,{"$f":"$F$50","v":720.27111496183068},720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,{"$f":"$F$50","v":720.27111496183068},720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,{"$f":"$F$50","v":720.27111496183068},720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068,720.27111496183068]
[null,null,null,"Total Salary Cost",null,null,null,null,null,{"$f":"J49*J50*J5","v":0},{"$f":"K49*K50*K5","v":0},0,0,0,0,0,0,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,108040.66724427461,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,{"$f":"BW49*BW50*BW5","v":162061.00086641189},162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,{"$f":"EI49*EI50*EI5","v":162061.00086641189},162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,{"$f":"GU49*GU50*GU5","v":162061.00086641189},162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189,162061.00086641189]
[]
[null,"Other Costs "]
[null,null,"Percent of Salary Cost",null,null,{"$f":"Assumptions!G133","v":0.25},null,null,null,{"$f":"$F$54","v":0.25},{"$f":"$F$54","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$54","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$54","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$54","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Total Other Costs",null,null,null,null,null,null,{"$f":"J54*J51","v":0},{"$f":"K54*K51","v":0},0,0,0,0,0,0,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,27010.166811068651,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,{"$f":"BW54*BW51","v":40515.250216602974},40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,{"$f":"EI54*EI51","v":40515.250216602974},40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,{"$f":"GU54*GU51","v":40515.250216602974},40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974,40515.250216602974]
[]
[null,"Total Salary and Other Cost with Inflation",null,null,null,null,null,null,null,{"$f":"(J55+J51)*J41","v":0},{"$f":"(K55+K51)*K41","v":0},0,0,0,0,0,0,137071.57389458001,137297.95874304909,137524.7174845009,137751.85073645017,137979.35911743139,138207.24324700068,138435.50374573737,138664.14123524574,138893.1563381567,139122.54967812946,139352.32187985332,139582.47356904927,139813.00537247167,140043.91791791012,140275.211834191,140506.88775117925,140738.9462997801,140971.38811194076,141204.21382065216,141437.42405995072,141671.0194649199,141905.00067169213,142139.36831745048,142374.12304043031,142609.26547992119,142844.7962762684,143080.71607087489,143317.02550620292,215330.58783866369,215686.2238112695,216042.44714559795,216399.25881172472,216756.65978132756,217114.65102768908,217473.23352569935,217832.40825185852,218192.17618427955,218552.53830269078,218913.4955884387,219275.04902449058,219637.19959543706,219999.948287495,220363.29608851005,220727.24398795934,221091.79297695422,221456.94404824299,221822.69819621343,222189.05641689579,222556.01970796526,222923.58906874471,223291.76550020761,223660.55000498053,224029.94358734594,224399.94725324505,224770.56201028038,225141.78886771866,225513.62883649344,{"$f":"(BW55+BW51)*BW41","v":225886.08292920797},226259.15216013786,226632.83754523387,227007.14010212469,227382.06085011974,227757.60081021188,228133.76100508022,228510.54245909295,228887.94619831003,229265.9732504861,229644.62464507314,230023.90141322344,230403.80458779226,230784.33520334071,231165.49429613867,231547.28290416731,231929.70206712227,232312.75282641625,232696.436225182,233080.75330827496,233465.70512227641,233851.29271549598,234237.51713797476,234624.37944148807,235011.88067954828,235400.02190740773,235788.80418206161,236178.22856225085,236568.29610846491,236959.00788294477,237350.36494968581,237742.36837444067,238135.01922472211,238528.31856980608,238922.26748073447,239316.86703031801,239712.11829313944,240108.02234555609,240504.58026570303,240901.79313349602,241299.66203063435,241698.1880406038,242097.37224867966,242497.2157419296,242897.71960921664,243298.8849412023,243700.71283034922,244103.20437092448,244506.3606590023,244910.1827924673,245314.6718710172,245719.82899616606,246125.65527124717,246532.15180141601,246939.31969365335,247347.16005676831,247755.67400140112,248164.86264002643,248574.72708695632,248985.26845834305,249396.48787218242,249808.38644831668,250220.96530843759,250634.22557608943,{"$f":"(EI55+EI51)*EI41","v":251048.16837667217},251462.79483744444,251878.10608752657,252294.10325790383,252710.78748142932,253128.15989282719,253546.22162869564,253964.97382751014,254384.41762962632,254804.55417728325,255225.38461460656,255646.91008761144,256069.13174420581,256492.05073419347,256915.66820927727,257339.98532306202,257765.00323105801,258190.72309068387,258617.14606126968,259044.27330406045,259472.10598221896,259900.64526082904,260329.89230689881,260759.84828936378,261190.51437909005,261621.89174887748,262053.98157346292,262486.78502952342,262920.30329567933,263354.5375524977,263789.48898249521,264225.15877014183,264661.54810186347,265098.65816604579,265536.49015303695,265975.04525515123,266414.32466667198,266854.32958385517,267295.06120493234,267736.52073011402,268178.70936159306,268621.62830354774,269065.27876214526,269509.66194554477,269954.77906390087,270400.63132936676,270847.21995609778,271294.54616025439,271742.61116000556,272191.41617553245,272640.96242903109,273091.2511447164,273542.28354882507,273994.06086961884,274446.58433738828,274899.85518445581,275353.87464517902,275808.64395595429,276264.16435521992,276720.43708345963,277177.46338320588,277635.24449904327,278093.78167761193,278553.076167611,{"$f":"(GU55+GU51)*GU41","v":279013.12921980175},279473.94208701141,279935.51602413628,280397.85228814511,280860.95213808282,281324.81683507358,281789.44764232449,282254.84582512901,282721.01265087014,283187.94938902429,283655.65731116431,284124.13769096328,284593.39180419792,285063.42092875182,285534.22634461912,286005.8093339082,286478.1711808446,286951.3131717752,287425.23659517115,287899.94274163176,288375.4329038877,288851.70837680495,289328.77045738779,289806.62044478278,290285.25964028208,290764.68934732699,291244.91087151173,291725.92552058649,292207.7346044617,292690.33943521086,293173.74132707476,293657.94159646455,294142.94156196568,294628.74254434119,295115.34586653567,295602.7528536786,296090.96483308787,296579.98313427373,297069.80908894213,297560.44403099845,298051.88929655112,298544.14622391528,299037.21615361643,299531.10042839404,300025.80039320514,300521.31739522825,301017.65278386662,301514.80791075237,302012.78412974981,302511.58279695938,303011.20527072117,303511.65291161858,304012.92708248226,304515.02914839372,305017.96047668892,305521.72243696207,306026.3164010694,306531.74374313292,307038.00583954406,307545.10406896757]
[]
[null,"Total EBITDA",null,null,null,null,null,null,null,{"$f":"J44-J45-J57","v":0},{"$f":"K44-K45-K57","v":0},0,0,0,0,0,0,74893.488576604228,91900.689007889625,99943.936312105157,77597.247463405132,68153.116848185018,90610.301386822597,78615.487827851553,87308.535373646475,-18650.275004037569,-2581.1891809414665,31377.568385414896,59798.404364938848,73031.737615528487,56523.041590875393,-10584.840805900167,108082.5979343674,103913.03487692348,174954.76737943658,-86999.262958314328,-61642.539050936088,-184610.81308020334,-65901.806335687113,-95809.39284591141,-100355.73832193803,-381883.31162246835,-411352.30361308588,-466846.98141810281,-609018.02220269945,-684978.64453800907,-574266.45169276686,-879802.98938290495,-841231.42078984133,-979454.5262765314,-845674.23360913561,-888958.74877367972,-893634.56264044694,-854672.28699881653,-898253.37955272524,695193.54430348461,571640.40039841295,600660.77836758259,772751.37249944545,469085.29477133031,548584.22353984183,435025.6034850718,609713.63901246863,595357.88145305449,624768.16847504315,699831.45369097218,602061.87313851679,674904.72151740943,548866.30032389611,578452.86553296656,706992.55360765324,444217.41388857382,525292.08317080641,409448.04673431744,{"$f":"BW44-BW45-BW57","v":587615.59307020553},572958.46453365008,602942.6955437666,679492.97878288047,581027.38288408052,654039.158807253,525465.68370747671,555629.68879964913,734643.93481650227,418680.92745427147,501362.78087019041,383187.54850444524,564904.12461548427,549939.5264031142,580509.10897236015,658576.05885671696,559406.82418596861,632584.46655718994,501425.16504561331,532178.08736144425,714758.24944958743,392461.60711772175,476782.71680374187,356229.59301415319,541566.10789008625,526287.81897286116,557454.38846711384,637068.26663452003,537187.64878211473,610528.00308499462,476731.08684883261,508084.6329184043,694301.9575550193,365544.9356800135,451538.01485754503,328559.36988175276,517588.15033409273,501989.82490421191,533765.24903833924,614956.92200088385,514357.05331074737,587856.86957933975,451369.51418062928,483335.62430555443,622411.75228431646,337916.10129565169,425614.51709101431,300161.76821174263,492956.58722841227,477031.75220195088,509428.13568499987,592229.08692474384,490901.97418771812,564557.90493573435,425326.22908703587,457917.08201409027,651628.19795008865,309559.99155811296,398997.77807883458,271021.37056299468,467657.47623005603,451399.5286996428,484429.2179729233,568871.56027950114,{"$f":"EI44-EI45-EI57","v":466809.08238128235},540617.68048908177,398586.72491468396,431814.74260290852,629385.4224690781,280461.18746700452,371673.05913963995,241122.4467962042,441676.59179801634,425078.7964345541,458754.38450447383,544870.87255943136,442064.77808226424,516022.49464076693,371136.2005151136,405014.05299824488,606521.41478124738,250603.95727446274,343625.3224491569,210448.9477981875,414999.41950755252,398054.90590996947,432389.23727751675,520213.28049033415,416655.18526753399,490758.36737819668,342959.55433306354,377500.16467920539,527980.0778430996,219972.25020836096,314839.22503549879,178984.49908054207,387611.1502506478,370312.91024262668,405319.08593143645,494884.761532253,390566.14615462715,464811.03468459815,314041.3783764104,349257.92774688947,558876.20613466622,188549.69006987929,285299.11265425402,146712.39425017533,359496.67432036978,341837.55919300969,377528.94187797525,468871.00827217102,363783.21554537106,438165.94283692137,284365.95206540724,320271.88487479871,534067.57506791491,156319.56870291516,254989.0135409754,113615.58834914194,330640.57537681016,312613.29307612806,349003.51231458539,442157.42270443385,336291.6550562685,410808.24258958508,253917.23595879244,290526.26513812988,{"$f":"GU44-GU45-GU57","v":508582.8406038807},123264.83933276916,223892.63203859812,79676.691061157268,301027.1242922293,282624.23655040463,319727.19411792187,414729.11039667524,308076.42723338271,382722.78324178059,222678.8653543042,260004.97771955741,422827.49439021281,89368.109771498712,191993.34209730738,44877.959782136779,270640.27287299529,251854.19228222978,289684.06761510938,386570.87453895155,279122.18954941863,353894.10658602195,190634.14376110805,228691.60548900603,455527.08166395797,54611.635487264255,159274.1806442808,9201.2925520360586,239463.6474558526,220286.63448369695,258857.89023031719,357667.20987374726,249413.28828063427,324306.44073554612,157766.03624154779,196569.39845491963,427926.32906515535,18977.312534946192,125717.84082071902,-27371.779154795862,207480.54237599194,187904.70232097106,227232.09000414156,328002.29650445771,218933.75226117345,293943.69382814848,124057.16261962091,163621.26708443195,399590.00494321733,-17553.329654728237,91306.665083503525,-64860.097783553647,174673.91330439155,154691.1931907307,194789.75898329041,297559.99357994937,187667.28651239991,262789.44760399486,89489.790553524217,129829.77548983827]
[]
["Working Capital"]
[null,"Revenues",null,null,null,null,null,null,null,{"$f":"J44","v":0},{"$f":"K44","v":0},0,0,0,0,0,0,624937.01757075929,625196.81316598412,625456.71676209453,625716.72840398806,625976.84813658078,626237.07600480784,642580.40409698407,642847.5343098992,643114.77557280927,643382.12793187937,694612.68405778974,727247.23201791057,727549.55948804854,727852.0126402037,728154.59152662428,974141.61956293881,974546.58469505957,974951.71817719738,975357.02007933776,975762.49047149532,976168.12942371413,976573.9370060669,976979.91328865569,977386.05834161188,669673.99580732512,669952.38922851125,670230.89838197525,670509.52331582864,670788.26407820312,671067.12071725039,671346.09328114218,671625.18181807001,671904.38637624553,672183.70700390078,672463.14374928735,672742.69666067697,673022.36578636186,673302.1511746539,2279512.9114762694,2280460.5388323213,2281408.5601311326,2282356.9755364712,2283305.7852121722,2284254.9893221408,2285204.5880303485,2286154.5815008353,2287104.9698977103,2288055.7533851503,2289006.9321274003,2205048.5144804446,2290910.4760336508,2291862.8415264837,2292815.6029317887,2293768.7604141538,2294722.3141382337,2295676.2642687522,2296630.6109705009,{"$f":"BW44","v":2297585.3544083405},2298540.4947472,2299496.0321520772,2300451.9667880381,2216073.7570528476,2302365.0284138201,2303322.1557341167,2304279.6809464484,2305237.6042162254,2306195.9257089254,2307154.6455900962,2308113.7640253534,2309073.2811803827,2310033.197220936,2310993.5123128379,2311954.2266219789,2227154.1258381121,2313876.8535558893,2314838.7665127874,2315801.0793511807,2316763.7922373065,2317726.9053374701,2318690.4188180468,2319654.3328454806,2320618.6475862842,2321583.3632070408,2322548.4798744023,2323513.9977550884,2238289.8964673025,2325446.2378236693,2326412.9603453516,2327380.084747937,2328347.6111984937,2329315.5398641583,2330283.8709121379,2331252.6045097085,2332221.740824216,2333191.2800230766,2334161.2222737749,2335131.5677438648,2249481.34594964,2337073.469012789,2338045.0251470795,2339016.9851716785,2339989.3492544875,2340962.11756348,2341935.2902666996,2342908.8675322584,2343882.8495283388,2344857.2364231935,2345832.0283851451,2346807.2255825852,2260728.7526793894,2348758.8363578534,2349735.250272816,2350712.0700975377,2351689.296000761,2352666.9281512988,2353644.9667180344,2354623.4118699213,2355602.2637759815,2356581.5226053107,2357561.1885270718,2358541.2617104999,{"$f":"EI44","v":2272032.3964427877},2360502.630539644,2361483.9265241809,2362465.6304480261,2363447.7424807651,2364430.262792056,2365413.1915516253,2366396.5289292713,2367380.2750948621,2368364.4302183371,2369348.9944697069,2370333.9680190515,2283392.5584250009,2372305.1436923416,2373291.3461568016,2374277.9586002659,2375264.981193169,2376252.414106016,2377240.2575093829,2378228.5115739168,2379217.176470336,2380206.252369429,2381195.7394420556,2382185.6378591475,2294809.5212171264,2384166.6694108038,2385157.8028875864,2386149.348393268,2387141.3060991354,2388133.6761765466,2389126.4587969305,2390119.6541317874,2391113.2623526882,2392107.2836312768,2393101.7181392671,2394096.5660484438,2306283.5688232123,2396087.5027578585,2397083.5919020246,2398080.0951352343,2399077.0126296314,2400074.3445574297,2401072.0910909153,2402070.2524024462,2403068.8286644518,2404067.8200494335,2405067.2267299634,2406067.0488786865,2317814.986667329,2408067.9402716481,2409069.0098615349,2410070.4956109114,2411072.3976927805,2412074.7162802177,2413077.451546371,2414080.6036644597,2415084.172807775,2416088.1591496817,2417092.5628636144,2418097.3841230809,2329404.061600667,2420108.2799730077,2421114.354910844,2422120.8480889667,{"$f":"GU44","v":2423127.7596812448},2424135.0898616193,2425142.8388041034,2426151.0066827829,2427159.593671815,2428168.5999454306,2429178.0256779329,2430187.8710436965,2341051.0819086703,2432208.8213728727,2433219.926685398,2434231.4523294116,2435243.3984796512,2436255.7653109273,2437268.5529981237,2438281.7617161963,2439295.3916401737,2440309.4429451576,2441323.9158063219,2442338.8103989144,2352756.3373182132,2444369.8654797371,2445386.0263188253,2446402.6095910589,2447419.6154720499,2448437.0441374825,2449454.895763115,2450473.1705247783,2451491.8685983759,2452510.9901598846,2453530.5353853554,2454550.5044509107,2364520.119004806,2456591.7148071369,2457612.9564504204,2458634.6226390149,2459656.7135494105,2460679.2293581706,2461702.1702419315,2462725.5363774025,2463749.3279413674,2464773.5451106839,2465798.1880622818,2466823.2569731656,2376342.71959983,2468874.6733811726,2469901.0212326725,2470927.7957522105,2471954.9971171585,2472982.6255049622,2474010.6810931414,2475039.1640592902,2476068.0745810755,2477097.4128362387,2478127.1790025947,2479157.3732580324,2388224.4331978303,2481219.0467480803,2482250.526338838,2483282.4347309736]
[null,"Accounts Receivable Percent",null,null,null,{"$f":"Assumptions!H137","v":0},null,null,null,{"$f":"$F$63","v":0},{"$f":"$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Accounts Receivable",null,null,null,null,null,null,null,{"$f":"J62*J63","v":0},{"$f":"K62*K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62*BW63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI62*EI63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU62*GU63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Feed Expense",null,null,null,null,null,null,null,{"$f":"J37","v":0},{"$f":"K37","v":0},0,0,0,0,0,0,406883.83005331992,389516.95286143624,381008.68313299061,402321.206082483,410933.43959420919,388343.17160652782,415125.45930352976,406011.94171542127,508407.23389647098,492007.00054497196,507711.72876418458,510728.81548786594,497173.45375311049,512342.77513282327,576175.15649248008,697378.06024355209,700395.14696723351,631347.63086704072,881010.21827555657,855510.29516055307,971485.73871104966,857072.19159115688,884238.13756547112,887255.22428915254,860772.90115195699,887255.22428915254,938212.70746072277,1070676.5497549241,1072886.656656127,967062.69010122179,1251887.7683194927,1213643.1050522861,1340749.3291100282,1213643.1050522861,1251887.7683194927,1254097.8752206955,1215781.9181824822,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,{"$f":"BW37","v":1330936.8331460722},1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,{"$f":"EI37","v":1254097.8752206955},1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,{"$f":"GU37","v":1187470.6378259002},1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831]
[null,"Inventory Percent",null,null,null,{"$f":"Assumptions!H138","v":1},null,null,null,{"$f":"$F$67","v":1},{"$f":"$F$67","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$F$67","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$F$67","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$F$67","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Total Inventory",null,null,null,null,null,null,null,{"$f":"J66*J67","v":0},{"$f":"K66*K67","v":0},0,0,0,0,0,0,406883.83005331992,389516.95286143624,381008.68313299061,402321.206082483,410933.43959420919,388343.17160652782,415125.45930352976,406011.94171542127,508407.23389647098,492007.00054497196,507711.72876418458,510728.81548786594,497173.45375311049,512342.77513282327,576175.15649248008,697378.06024355209,700395.14696723351,631347.63086704072,881010.21827555657,855510.29516055307,971485.73871104966,857072.19159115688,884238.13756547112,887255.22428915254,860772.90115195699,887255.22428915254,938212.70746072277,1070676.5497549241,1072886.656656127,967062.69010122179,1251887.7683194927,1213643.1050522861,1340749.3291100282,1213643.1050522861,1251887.7683194927,1254097.8752206955,1215781.9181824822,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,{"$f":"BW66*BW67","v":1330936.8331460722},1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,{"$f":"EI66*EI67","v":1254097.8752206955},1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,{"$f":"GU66*GU67","v":1187470.6378259002},1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831]
[]
[null,"Feed Expenses",null,null,null,null,null,null,null,{"$f":"J37","v":0},{"$f":"K37","v":0},0,0,0,0,0,0,406883.83005331992,389516.95286143624,381008.68313299061,402321.206082483,410933.43959420919,388343.17160652782,415125.45930352976,406011.94171542127,508407.23389647098,492007.00054497196,507711.72876418458,510728.81548786594,497173.45375311049,512342.77513282327,576175.15649248008,697378.06024355209,700395.14696723351,631347.63086704072,881010.21827555657,855510.29516055307,971485.73871104966,857072.19159115688,884238.13756547112,887255.22428915254,860772.90115195699,887255.22428915254,938212.70746072277,1070676.5497549241,1072886.656656127,967062.69010122179,1251887.7683194927,1213643.1050522861,1340749.3291100282,1213643.1050522861,1251887.7683194927,1254097.8752206955,1215781.9181824822,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,{"$f":"BW37","v":1330936.8331460722},1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,{"$f":"EI37","v":1254097.8752206955},1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,{"$f":"GU37","v":1187470.6378259002},1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831]
[null,"Accounts Payable Percent",null,null,null,{"$f":"Assumptions!H139","v":0.64516129032258063},null,null,null,{"$f":"$F$71","v":0.64516129032258063},{"$f":"$F$71","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,{"$f":"$F$71","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,{"$f":"$F$71","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,{"$f":"$F$71","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063]
[null,"Total Feed Expenses",null,null,null,null,null,null,null,{"$f":"J70*J71","v":0},{"$f":"K70*K71","v":0},0,0,0,0,0,0,262505.69680859346,251301.25991060401,245812.0536341875,259562.06844031162,265118.34812529624,250543.98168163083,267822.87697001919,261943.18820349759,328004.66702998127,317423.87131933676,327555.95404140942,329502.46160507482,320757.0669374906,330543.72589214402,371725.90741450328,449921.32918938843,451867.83675305388,407321.05217228434,568393.68921003654,551942.12591003417,626764.99271680624,552949.8010265528,570476.21778417495,572422.72534784034,555337.35558190767,572422.72534784034,605298.52094240172,690759.06435801554,692184.93977814645,623911.4129685302,807669.52794805972,782995.5516466361,864999.56716776011,782995.5516466361,807669.52794805972,809095.40336819063,784375.43108547234,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,793471.16352421918,945294.16891143529,897010.10024532699,963004.99330834579,{"$f":"BW70*BW71","v":858668.92461036914},866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,793471.16352421918,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,{"$f":"EI70*EI71","v":809095.40336819063},815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,793471.16352421918,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,{"$f":"GU70*GU71","v":766110.08891993563},945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,793471.16352421918,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167,766110.08891993563,945294.16891143529,897010.10024532699,963004.99330834579,858668.92461036914,866055.7392658554,847672.00727459136,802537.04059676826,809095.40336819063,815166.00862848747,887812.52755557606,869428.79556431167]
[]
[null,"Other Expenses",null,null,null,null,null,null,null,{"$f":"J57","v":0},{"$f":"K57","v":0},0,0,0,0,0,0,137071.57389458001,137297.95874304909,137524.7174845009,137751.85073645017,137979.35911743139,138207.24324700068,138435.50374573737,138664.14123524574,138893.1563381567,139122.54967812946,139352.32187985332,139582.47356904927,139813.00537247167,140043.91791791012,140275.211834191,140506.88775117925,140738.9462997801,140971.38811194076,141204.21382065216,141437.42405995072,141671.0194649199,141905.00067169213,142139.36831745048,142374.12304043031,142609.26547992119,142844.7962762684,143080.71607087489,143317.02550620292,215330.58783866369,215686.2238112695,216042.44714559795,216399.25881172472,216756.65978132756,217114.65102768908,217473.23352569935,217832.40825185852,218192.17618427955,218552.53830269078,218913.4955884387,219275.04902449058,219637.19959543706,219999.948287495,220363.29608851005,220727.24398795934,221091.79297695422,221456.94404824299,221822.69819621343,222189.05641689579,222556.01970796526,222923.58906874471,223291.76550020761,223660.55000498053,224029.94358734594,224399.94725324505,224770.56201028038,225141.78886771866,225513.62883649344,{"$f":"BW57","v":225886.08292920797},226259.15216013786,226632.83754523387,227007.14010212469,227382.06085011974,227757.60081021188,228133.76100508022,228510.54245909295,228887.94619831003,229265.9732504861,229644.62464507314,230023.90141322344,230403.80458779226,230784.33520334071,231165.49429613867,231547.28290416731,231929.70206712227,232312.75282641625,232696.436225182,233080.75330827496,233465.70512227641,233851.29271549598,234237.51713797476,234624.37944148807,235011.88067954828,235400.02190740773,235788.80418206161,236178.22856225085,236568.29610846491,236959.00788294477,237350.36494968581,237742.36837444067,238135.01922472211,238528.31856980608,238922.26748073447,239316.86703031801,239712.11829313944,240108.02234555609,240504.58026570303,240901.79313349602,241299.66203063435,241698.1880406038,242097.37224867966,242497.2157419296,242897.71960921664,243298.8849412023,243700.71283034922,244103.20437092448,244506.3606590023,244910.1827924673,245314.6718710172,245719.82899616606,246125.65527124717,246532.15180141601,246939.31969365335,247347.16005676831,247755.67400140112,248164.86264002643,248574.72708695632,248985.26845834305,249396.48787218242,249808.38644831668,250220.96530843759,250634.22557608943,{"$f":"EI57","v":251048.16837667217},251462.79483744444,251878.10608752657,252294.10325790383,252710.78748142932,253128.15989282719,253546.22162869564,253964.97382751014,254384.41762962632,254804.55417728325,255225.38461460656,255646.91008761144,256069.13174420581,256492.05073419347,256915.66820927727,257339.98532306202,257765.00323105801,258190.72309068387,258617.14606126968,259044.27330406045,259472.10598221896,259900.64526082904,260329.89230689881,260759.84828936378,261190.51437909005,261621.89174887748,262053.98157346292,262486.78502952342,262920.30329567933,263354.5375524977,263789.48898249521,264225.15877014183,264661.54810186347,265098.65816604579,265536.49015303695,265975.04525515123,266414.32466667198,266854.32958385517,267295.06120493234,267736.52073011402,268178.70936159306,268621.62830354774,269065.27876214526,269509.66194554477,269954.77906390087,270400.63132936676,270847.21995609778,271294.54616025439,271742.61116000556,272191.41617553245,272640.96242903109,273091.2511447164,273542.28354882507,273994.06086961884,274446.58433738828,274899.85518445581,275353.87464517902,275808.64395595429,276264.16435521992,276720.43708345963,277177.46338320588,277635.24449904327,278093.78167761193,278553.076167611,{"$f":"GU57","v":279013.12921980175},279473.94208701141,279935.51602413628,280397.85228814511,280860.95213808282,281324.81683507358,281789.44764232449,282254.84582512901,282721.01265087014,283187.94938902429,283655.65731116431,284124.13769096328,284593.39180419792,285063.42092875182,285534.22634461912,286005.8093339082,286478.1711808446,286951.3131717752,287425.23659517115,287899.94274163176,288375.4329038877,288851.70837680495,289328.77045738779,289806.62044478278,290285.25964028208,290764.68934732699,291244.91087151173,291725.92552058649,292207.7346044617,292690.33943521086,293173.74132707476,293657.94159646455,294142.94156196568,294628.74254434119,295115.34586653567,295602.7528536786,296090.96483308787,296579.98313427373,297069.80908894213,297560.44403099845,298051.88929655112,298544.14622391528,299037.21615361643,299531.10042839404,300025.80039320514,300521.31739522825,301017.65278386662,301514.80791075237,302012.78412974981,302511.58279695938,303011.20527072117,303511.65291161858,304012.92708248226,304515.02914839372,305017.96047668892,305521.72243696207,306026.3164010694,306531.74374313292,307038.00583954406,307545.10406896757]
[null,"Accounts Payable Percent",null,null,null,{"$f":"Assumptions!H140","v":0.64516129032258063},null,null,null,{"$f":"$F$75","v":0.64516129032258063},{"$f":"$F$75","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,{"$f":"$F$75","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,{"$f":"$F$75","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,{"$f":"$F$75","v":0.64516129032258063},0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063,0.64516129032258063]
[]
[null,"Total Current Assets",null,null,null,null,null,null,null,{"$f":"J64+J68","v":0},{"$f":"K64+K68","v":0},0,0,0,0,0,0,406883.83005331992,389516.95286143624,381008.68313299061,402321.206082483,410933.43959420919,388343.17160652782,415125.45930352976,406011.94171542127,508407.23389647098,492007.00054497196,507711.72876418458,510728.81548786594,497173.45375311049,512342.77513282327,576175.15649248008,697378.06024355209,700395.14696723351,631347.63086704072,881010.21827555657,855510.29516055307,971485.73871104966,857072.19159115688,884238.13756547112,887255.22428915254,860772.90115195699,887255.22428915254,938212.70746072277,1070676.5497549241,1072886.656656127,967062.69010122179,1251887.7683194927,1213643.1050522861,1340749.3291100282,1213643.1050522861,1251887.7683194927,1254097.8752206955,1215781.9181824822,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,{"$f":"BW64+BW68","v":1330936.8331460722},1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,{"$f":"EI64+EI68","v":1254097.8752206955},1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,{"$f":"GU64+GU68","v":1187470.6378259002},1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831]
[null,"Total Accounts Payable",null,null,null,null,null,null,null,{"$f":"J74*J75+J70*J71","v":0},{"$f":"K74*K75+K70*K71","v":0},0,0,0,0,0,0,350938.97028896766,339880.58813192602,334537.67781773646,348434.23020576336,354137.28949138103,339709.94506679254,357136.10519307555,351403.9244843013,417613.15499008237,407180.35498264607,417460.67783486319,419555.67035930016,410959.0058874723,420894.64067789249,462226.04408172326,540570.93419014919,542667.15694646037,498270.33482514933,659493.18199755403,643192.07691645401,718165.6504361094,644501.41436312837,662179.03605349781,664276.99827715021,647343.33331088908,664580.65842930379,697608.66034296621,783221.66145879158,831107.89967405854,763063.81542741379,947051.7519129616,922607.97668645857,1004842.5734782941,923069.5200515968,947974.83990012389,949632.44095003488,925144.57701081398,950097.04098282987,956400.52191135113,1029280.3011197635,1011130.2146581421,908045.53942799696,1087464.0373556353,1039414.773785946,1105644.8597450904,1001544.3723834292,1009167.1574569609,991019.78560807253,946121.56944061676,952917.07373512269,959225.21217700851,1032109.6565910473,1013964.2430400187,938245.32304244186,1090307.4347245195,1042262.8672567584,1108497.6570738254,{"$f":"BW74*BW75+BW70*BW71","v":1004401.8813388904},1012029.3858207831,993886.74117474223,948993.26001749386,955793.50714246137,962106.39624797902,1034995.5991717569,1016854.9519895329,913779.73162852274,1093207.7000407812,1045167.9225969871,1111407.5103491351,1007316.5404734609,1014948.8587518816,996811.03585274541,951922.38440590841,958727.46921794699,965045.20400036895,1037939.2606040805,1019803.4751180374,916733.12448269455,1096165.9706633682,1048131.0790440204,1114375.5606899511,1010289.4927907229,1017926.7211416024,999793.81642430858,954910.09128209134,961720.11053494224,968042.78790780669,1040941.7952650508,1022810.9687091121,919745.58519394987,1099183.4066984069,1051153.4986199944,1117402.9720375831,1013321.90415433,1020964.1407791174,1002836.252607303,957957.55229579797,964772.60467827728,971100.32349339314,1044004.3806192403,1025878.6121720081,950179.36972371372,1102261.1914541465,1054236.3665874877,1120490.931612168,1016414.9637452094,1024062.3088093827,1005939.5375139574,961065.9625297786,967886.1487044791,974219.00979069131,1047128.2176805137,1029007.6085041622,925952.45924342028,1105400.5319050008,1057380.8919143311,1123640.6503782445,1019569.8845279062,1027222.4402002533,1009104.8881187446,964236.54096843884,{"$f":"EI74*EI75+EI70*EI71","v":971061.96361120488},977400.06981393555,1050314.5314830125,1032199.1847629594,929149.30664989003,1108602.6591648723,1060588.3077477112,1126853.3635196427,1022787.9037262572,1030445.7742189413,1012333.5457356279,967470.53097587242,974301.29481606535,980644.75103764457,1053564.5715615614,1035454.5925469324,932410.09100448922,1111868.828969941,1063859.8718977589,1130130.3309238686,1026070.2833085749,1033733.5749180032,1015626.7765048486,970769.20078345458,977605.41264502285,983954.32588582777,1056879.6124416811,1038775.1084865849,963097.1656504639,1115200.3221711111,1067196.8673308077,1133472.8376761791,1029418.3104825391,1037087.1316310463,1018985.8718894538,974133.84398718842,980975.61283055961,987330.0922309747,1060260.9541394033,1042162.0347450303,939128.61108870537,1118598.4452363048,1070600.6026725175,1136882.194563536,1032833.2981999826,1040507.7594783501,1022412.1491817512,977565.78005499695,984413.21701980708,990773.37390302448,1063709.9226710801,1045616.6995286448,942588.9815320808,1122064.5307628023,1074072.4127210614,1140359.7385886398,1036316.5856717749,1043996.7998826001,1025906.9520198945,981066.35484416154,987919.57329283957,994285.52120851539,1067227.8705733903,1049140.4576079317,{"$f":"GU74*GU75+GU70*GU71","v":946118.55938432389},1125599.9379998296,1077613.6589705762,1143906.8334942458,1039869.5388930032,1047555.6210949351,1029471.6509148007,984636.94112910959,991496.05669133272,997867.91146011604,1070816.1774337466,1052734.6908488041,977079.8033978953,1129206.0533815976,1081225.7301450812,1147524.870297964,1043493.5511786559,1051185.6187315169,1033107.643787605,988278.93913975649,995144.06975779566,1001521.9495167488,1074476.2504313102,1056400.8087544942,953390.90159108536,1132884.291071001,1084910.0427430766,1151215.2678377563,1047190.0437100219,1054888.2163208302,1036816.3565178654,991993.77711061633,998865.04308558779,1005249.068334514,1078209.5248888249,1060140.2490182978,957136.5178445084,1136636.0935141926,1088668.0415930315,1154979.4733283448,1050960.4660920149,1058664.8658619297,1040599.243502731,995782.91184089344,1002660.4358799359,1009050.7295286347,1082017.4648354901,1063954.4780873777,960957.04642300005,1140462.9320062478,1092501.2004199857,1158818.962928745,1054806.2969216481,1062517.0483938514,1044457.7882272939,999647.82926577609,1006531.7365301709,1012928.4239466378,1085901.5635810883,1067844.9917378391]
[null,"Net Working Capital",null,null,null,null,null,null,null,{"$f":"J77-J78","v":0},{"$f":"K77-K78","v":0},0,0,0,0,0,0,55944.859764352266,49636.364729510213,46471.005315254151,53886.975876719633,56796.150102828164,48633.226539735275,57989.354110454209,54608.017231119971,90794.078906388604,84826.645562325895,90251.050929321384,91173.145128565782,86214.447865638183,91448.134454930783,113949.11241075682,156807.1260534029,157727.99002077314,133077.29604189139,221517.03627800255,212318.21824409906,253320.08827494027,212570.77722802851,222059.10151197331,222978.22601200233,213429.56784106791,222674.56585984875,240604.04711775656,287454.88829613256,241778.75698206841,203998.87467380799,304836.0164065311,291035.12836582749,335906.75563173415,290573.58500068926,303912.92841936881,304465.43427066063,290637.34117166826,304000.83423786564,307106.79146280454,346829.1165913794,336484.41846654098,279425.09839790326,377741.92445708951,350950.88159431098,387012.87988284556,329392.46076264302,333219.23840511509,322871.82566754404,297810.843484374,301180.80148557283,304282.10119714716,343999.76112009562,333650.39008466434,291634.98042009794,374898.52708820533,348102.78812349855,384160.08255411056,{"$f":"BW77-BW78","v":326534.95180718182},330357.01004129287,320004.87010087434,294939.1529074969,298304.36807823414,301400.91712617665,341113.81853938603,330759.68113515014,273690.90619737748,371998.26177194365,345197.73278326984,381250.22927880078,323620.29267261131,327437.53711019433,317080.57542287116,292010.02851908235,295370.40600274852,298462.10937378672,338170.1571070624,327811.15800664562,270737.51334320568,369039.99114935659,342234.57633623655,378282.17893798486,320647.34035534936,324459.67472047359,314097.79485130799,289022.32164289942,292377.76468575327,295464.52546634898,335167.62244609208,324803.66441557091,267725.05263195036,366022.55511431792,339212.15676026256,375254.7675903528,317614.9289917422,321422.25508295861,311055.35866831359,285974.86062919279,289325.27054241823,292406.98988076253,332105.03709190257,321736.02095267491,279700.93373882608,362944.7703585783,336129.28879276919,372166.80801576795,314521.86940086284,318324.08705269324,307952.07376165921,282866.45039521216,286211.72651621641,289288.30358346435,328981.20003062917,318607.02462052088,261518.17858247994,359805.42990772403,332984.76346592582,369017.08924969146,311366.94861816603,315163.95566182269,304786.72315687197,279695.87195655191,{"$f":"EI77-EI78","v":283035.91160949063},286107.24356022011,325794.88622813043,315415.44836172368,258321.33117601019,356603.30264785257,329777.34763254575,365804.37610829319,308148.92941981507,311940.62164313463,301558.06553998869,276461.88194911834,279796.58040463016,282862.5623365111,322544.84614958148,312160.04057775065,255060.546821411,353337.13284278382,326505.78348249802,362527.40870406735,304866.5498374973,308652.8209440728,298264.83477076795,273163.21214153618,276492.46257567266,279552.9874883279,319229.80526946182,308839.5246380982,266783.1378120759,350005.6396416137,323168.78804944921,359184.90195175679,301518.52266353311,305299.26423102967,294905.73938616272,269798.56893780234,273122.2623901359,276177.22114318097,315848.46357173962,305452.59837965271,248342.02673719486,346607.51657642005,319765.05270773941,355775.54506439995,298103.53494608961,301878.63638372591,291479.46209386538,266366.6328699938,269684.65820088843,272733.93947113119,312399.49504006281,301997.93359603826,244881.65629381943,343141.43104992248,316293.24265919556,352298.00103929616,294620.2474742973,298389.59597947588,287984.65925572207,262866.05808082921,266178.30192785594,269221.79216564028,308881.54713775264,298474.17551675136,{"$f":"GU77-GU78","v":241352.07844157633},339606.02381289518,312751.99640968069,348750.90613369015,291067.29425306898,294830.77476714086,284419.96036081586,259295.47179588117,262601.81852936279,265639.40191403963,305293.24027739628,294879.94227587897,252800.5000646445,335999.9084311272,309139.92523517576,345132.86932997196,287443.28196741629,291200.77713055909,280783.96748801158,255653.47378523427,258953.80546289985,261985.36385740689,301633.16727983276,291213.82437018887,234079.73623481486,332321.67074172385,305455.61263718037,341442.47179017961,283746.78943605034,287498.1795412458,277075.25475775113,251938.63581437443,255232.83213510772,258258.24503964162,297899.89282231801,287474.38410638529,230334.11998139182,328569.86829853221,301697.61378722545,337678.26629959117,279976.36705405731,283721.53000014625,273292.3677728856,248149.50108409731,251437.43934075965,254456.58384552097,294091.95287565282,283660.15503730532,226513.59140290017,324743.02980647702,297864.45496027125,333838.77669919096,276130.53622442414,279869.34746822459,269433.82304832269,244284.58365921467,247566.13869052462,250578.88942751789,290207.85413005459,279769.64138684398]
[]
[null,"Change in Working Capital",null,null,null,null,null,null,null,{"$f":"J79-I79","v":0},{"$f":"K79-J79","v":0},0,0,0,0,0,0,55944.859764352266,-6308.4950348420534,-3165.3594142560614,7415.9705614654813,2909.174226108531,-8162.9235630928888,9356.1275707189343,-3381.3368793342379,36186.061675268633,-5967.4333440627088,5424.4053669954883,922.09419924439862,-4958.6972629275988,5233.6865892925998,22500.977955826034,42858.013642646081,920.86396737024188,-24650.693978881754,88439.74023611116,-9198.818033903488,41001.870030841208,-40749.311046911753,9488.3242839447921,919.12450002902187,-9548.6581709344173,9244.9980187808396,17929.481257907813,46850.841178375995,-45676.131314064143,-37779.882308260421,100837.1417327231,-13800.888040703605,44871.62726590666,-45333.170631044894,13339.343418679549,552.50585129181854,-13828.093098992365,13363.493066197378,3105.9572249389021,39722.325128574856,-10344.698124838411,-57059.320068637724,98316.826059186249,-26791.04286277853,36061.998288534582,-57620.419120202539,3826.7776424720651,-10347.412737571052,-25060.982183170039,3369.9580011988292,3101.2997115743347,39717.659922948456,-10349.371035431279,-42015.409664566396,83263.546668107389,-26795.738964706776,36057.294430612004,{"$f":"BW79-BV79","v":-57625.130746928742},3822.0582341110567,-10352.139940418536,-25065.717193377437,3365.2151707372395,3096.5490479425061,39712.901413209387,-10354.137404235895,-57068.774937772658,98307.355574566172,-26800.528988673817,36052.496495530941,-57629.936606189469,3817.2444375830237,-10356.961687323172,-25070.546903788811,3360.377483666176,3091.7033710381947,39708.047733275685,-10358.999100416782,-57073.644663439947,98302.477806150913,-26805.414813120035,36047.602601748309,-57634.838582635508,3812.3343651242321,-10361.879869165597,-25075.47320840857,3355.4430428538471,3086.7607805957086,39703.096979743103,-10363.958030521171,-57078.611783620552,98297.502482367563,-26810.39835405536,36042.610830090242,-57639.8385986106,3807.3260912164114,-10366.896414645016,-25080.498039120808,3350.4099132254487,3081.7193383442936,39698.047211140045,-10369.016139227664,-42035.087213848834,83243.836619752226,-26815.48156580911,36037.519222998759,-57644.938614905113,3802.2176518304041,-10372.013291034033,-25085.623366447049,3345.2761210042518,3076.5770672479412,39692.896447164821,-10374.175410108292,-57088.846038040938,98287.251325244084,-26820.66644179821,36032.325783765642,-57650.140631525428,3797.0070436566602,-10377.23250495072,-25090.851200320059,{"$f":"EI79-EH79","v":3340.0396529387217},3071.33195072948,39687.642667910317,-10379.437866406748,-57094.11718571349,98281.971471842378,-26825.955015306827,36027.028475747444,-57655.446688478114,3791.692223319551,-10382.556103145937,-25096.183590870351,3334.6984555118252,3065.9819318809314,39682.283813070389,-10384.805571830831,-57099.493756339652,98276.586021372816,-26831.349360285792,36021.625221569324,-57660.858866570052,3786.2711065754993,-10387.986173304846,-25101.622629231773,3329.2504341364838,3060.5249126552371,39676.817781133926,-10390.280631363625,-42056.386826022295,83222.501829537796,-26836.851592164487,36016.113902307581,-57666.379288223688,3780.7415674965596,-10393.524844866944,-25107.170448360383,3323.6934523335658,3054.9587530450663,39671.242428558646,-10395.865192086902,-57110.571642457857,98265.489839225193,-26842.463868680643,36010.492356660543,-57672.01011831034,3775.1014376363019,-10399.17428986053,-25112.82922387158,3318.0253308946267,3049.2812702427618,39665.555568931624,-10401.561444024555,-57116.277302218834,98259.774756103056,-26848.188390726922,36004.758380100597,-57677.753564998857,3769.3485051785829,-10404.93672375381,-25118.601174892858,3312.2438470267225,3043.4902377843391,39659.754972112365,-10407.371621001279,{"$f":"GU79-GT79","v":-57122.097075175028},98253.945371318841,-26854.027403214481,35998.909724009456,-57683.611880621174,3763.4805140718818,-10410.814406324993,-25124.488564934698,3306.3467334816232,3037.5833846768364,39653.838363356655,-10413.298001517309,-42079.442211234476,83199.408366482705,-26859.983195951441,35992.944094796199,-57689.587362555671,3757.4951631427975,-10416.809642547509,-25130.493702777312,3300.3316776655847,3031.5583945070393,39647.803422425874,-10419.342909643892,-57134.088135374011,98241.93450690899,-26866.058104543481,35986.859152999241,-57695.682354129269,3751.3901051954599,-10422.924783494673,-25136.618943376699,3294.1963207332883,3025.4129045339068,39641.647782676388,-10425.508715932723,-57140.264124993468,98235.748317140387,-26872.254511306761,35980.652512365719,-57701.899245533859,3745.162946088938,-10429.162227260647,-25142.866688788286,3287.938256662339,3019.1445047613233,39635.369030131842,-10431.797838347498,-57146.563634405145,98229.438403576845,-26878.574846205767,35974.321738919709,-57708.240474766819,3738.8112438004464,-10435.524419901893,-25149.239389108028,3281.555031309952,3012.7507369932719,39628.964702536701,-10438.212743210606]
[]
["Capital Expenditures",null,null,null,null,null,null,null,null,{"$f":"J3<$H$5","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BV3<$H$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EH3<$H$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GT3<$H$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Capital Expenditures from Abbitoir",null,null,null,{"$f":"Assumptions!F146","v":2710000},{"$f":"Assumptions!F5","v":8},null,null,{"$f":"$F$84","v":2710000},{"$f":"$F$84","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"$F$84","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"$F$84","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"$F$84","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000]
[null,null,"S-Curve",null,null,null,{"$f":"'Periodic Financial Model'!G84","v":8},null,null,{"$f":"1/$G$85*J83","v":0.125},{"$f":"1/$G$85*K83","v":0.125},0.125,0.125,0.125,0.125,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$85*BW83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$85*EI83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$85*GU83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditure",null,{"$f":"SUM(J86:JB86)","v":2710000},null,null,null,null,{"$f":"J84*J85","v":338750},{"$f":"K84*K85","v":338750},338750,338750,338750,338750,338750,338750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW84*BW85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI84*EI85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU84*GU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Expenditures for Animal Acquisitions"]
[null,null,"Steer Acquistions",null,{"$f":"SUM(J89:JB89)","v":4000},null,null,null,null,{"$f":"IFERROR(LOOKUP(J3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(K3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(L3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(M3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(N3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(O3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(P3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(Q3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(R3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":4000},{"$f":"IFERROR(LOOKUP(S3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(T3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(U3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(V3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(W3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(X3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(Y3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(Z3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AD3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BD3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CD3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DD3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(ED3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(ER3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(ES3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(ET3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FD3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GD3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HD3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HI3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IC3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(ID3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IE3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IF3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IG3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IH3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(II3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IK3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IL3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IM3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IN3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IO3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IP3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IR3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IS3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IT3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IU3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IV3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IW3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IX3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IY3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(JA3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0},{"$f":"IFERROR(LOOKUP(JB3,'Animal Balances'!$3:$3,'Animal Balances'!31:31+'Animal Balances'!42:42),0)","v":0}]
[null,null,"Cost per Steer",null,null,{"$f":"Assumptions!J147","v":500},null,null,null,{"$f":"$F$90","v":500},{"$f":"$F$90","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$F$90","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$F$90","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$F$90","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,"Total Cost",null,{"$f":"SUM(J91:JB91)","v":2000000},null,null,null,null,{"$f":"J89*J90","v":0},{"$f":"K89*K90","v":0},0,0,0,0,0,0,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89*BW90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI89*EI90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU89*GU90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sheep Acquistions",null,{"$f":"SUM(J93:JB93)","v":15120.000000000013},null,null,null,null,{"$f":"IFERROR(LOOKUP(J3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(K3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(L3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(M3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(N3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(O3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(P3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(Q3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":1639.9999999999995},{"$f":"IFERROR(LOOKUP(R3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":428.33333333333331},{"$f":"IFERROR(LOOKUP(S3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(T3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(U3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(V3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(W3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(X3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(Y3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(Z3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AD3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":68.333333333333329},{"$f":"IFERROR(LOOKUP(AP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BD3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CD3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DD3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(ED3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(ER3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(ES3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(ET3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FD3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GD3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HD3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HI3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IC3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(ID3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IE3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IF3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IG3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IH3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(II3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IK3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IL3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IM3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IN3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IO3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IP3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IR3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IS3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IT3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IU3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IV3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IW3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IX3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IY3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(JA3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0},{"$f":"IFERROR(LOOKUP(JB3,'Animal Balances'!3:3,'Animal Balances'!96:96+'Animal Balances'!107:107),0)","v":0}]
[null,null,"Cost per Sheep",null,null,{"$f":"Assumptions!J148","v":120},null,null,null,{"$f":"$F$94","v":120},{"$f":"$F$94","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"$F$94","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"$F$94","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"$F$94","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J93*J94","v":196799.99999999994},{"$f":"K93*K94","v":196799.99999999994},196799.99999999994,196799.99999999994,196799.99999999994,196799.99999999994,196799.99999999994,196799.99999999994,51400,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,8200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW93*BW94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI93*EI94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU93*GU94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Goat Acquistions",null,{"$f":"SUM(J97:JB97)","v":4000.0000000000014},null,null,null,null,{"$f":"IFERROR(LOOKUP(J3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(K3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(L3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(M3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(N3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(O3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(P3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(Q3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(R3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":760.83333333333337},{"$f":"IFERROR(LOOKUP(S3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(T3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(U3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(V3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(W3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(X3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(Y3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(Z3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AD3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":140.83333333333334},{"$f":"IFERROR(LOOKUP(AP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(AZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BD3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(BZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CD3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(CZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DD3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(DZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(ED3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(ER3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(ES3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(ET3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(EZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FD3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(FZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GD3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(GZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HD3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HI3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(HZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IC3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(ID3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IE3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IF3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IG3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IH3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(II3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IJ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IK3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IL3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IM3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IN3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IO3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IP3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IQ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IR3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IS3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IT3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IU3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IV3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IW3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IX3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IY3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(IZ3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(JA3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0},{"$f":"IFERROR(LOOKUP(JB3,'Animal Balances'!3:3,'Animal Balances'!159:159+'Animal Balances'!170:170),0)","v":0}]
[null,null,"Cost per Goat",null,null,{"$f":"Assumptions!J149","v":80},null,null,null,{"$f":"$F$98","v":80},{"$f":"$F$98","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"$F$98","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"$F$98","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"$F$98","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J97*J98","v":0},{"$f":"K97*K98","v":0},0,0,0,0,0,0,60866.666666666672,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,11266.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW97*BW98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI97*EI98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU97*GU98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pig Acquistions",null,{"$f":"SUM(J101:JB101)","v":10000},null,null,null,null,{"$f":"LOOKUP(J3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(K3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(L3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(M3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(N3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(O3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(P3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(Q3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(R3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":771.25},{"$f":"LOOKUP(S3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(T3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(U3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(V3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(W3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(X3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(Y3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(Z3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AD3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":401.25},{"$f":"LOOKUP(AP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(AZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BD3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(BZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CD3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(CZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DD3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(DZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(ED3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(ER3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(ES3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(ET3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(EZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FD3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(FZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GD3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(GZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HD3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HI3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(HZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IC3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(ID3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IE3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IF3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IG3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IH3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(II3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IJ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IK3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IL3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IM3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IN3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IO3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IP3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IQ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IR3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IS3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IT3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IU3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IV3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IW3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IX3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IY3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(IZ3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(JA3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0},{"$f":"LOOKUP(JB3,'Animal Balances'!$3:$3,'Animal Balances'!221:221+'Animal Balances'!232:232)","v":0}]
[null,null,"Cost per Pig",null,null,{"$f":"Assumptions!K150","v":55},null,null,null,{"$f":"$F$102","v":55},{"$f":"$F$102","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"$F$102","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"$F$102","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"$F$102","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J101*J102","v":0},{"$f":"K101*K102","v":0},0,0,0,0,0,0,42418.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,22068.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW101*BW102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI101*EI102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU101*GU102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Chicken Acquistions",null,{"$f":"SUM(J105:JB105)","v":99999.999999999985},null,null,280,288,{"$f":"LOOKUP(J3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(K3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(L3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(M3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(N3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(O3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(P3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(Q3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(R3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":10821.428571428572},{"$f":"LOOKUP(S3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(T3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(U3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(V3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(W3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(X3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(Y3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(Z3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(AA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(AB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(AC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":8107.1428571428578},{"$f":"LOOKUP(AD3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(AZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BD3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(BZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CD3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(CZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DD3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(DZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(ED3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(ER3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(ES3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(ET3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(EZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FD3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(FZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GD3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(GZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HD3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HI3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(HZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IC3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(ID3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IE3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IF3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IG3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IH3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(II3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IJ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IK3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IL3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IM3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IN3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IO3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IP3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IQ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IR3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IS3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IT3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IU3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IV3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IW3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IX3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IY3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(IZ3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(JA3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0},{"$f":"LOOKUP(JB3,'Animal Balances'!$3:$3,'Animal Balances'!280:280+'Animal Balances'!288:288)","v":0}]
[null,null,"Cost per Chicken",null,null,{"$f":"Assumptions!J151","v":1.8},null,null,null,{"$f":"$F$106","v":1.8},{"$f":"$F$106","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,{"$f":"$F$106","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,{"$f":"$F$106","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,{"$f":"$F$106","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J105*J106","v":0},{"$f":"K105*K106","v":0},0,0,0,0,0,0,19478.571428571431,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,14592.857142857145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW105*BW106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI105*EI106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU105*GU106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Capital Expenditures",null,null,null,null,null,{"$f":"J107+J103+J99+J95+J91+J86","v":535550},535550,535550,535550,535550,535550,535550,535550,2174163.9880952379,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV107+BV103+BV99+BV95+BV91+BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH107+EH103+EH99+EH95+EH91+EH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT107+GT103+GT99+GT95+GT91+GT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Value of Existing Animals"]
[null,null,"Existing Steer",null,{"$f":"SUM(J112:JB112)","v":2299.9999999999995},null,null,null,null,{"$f":"LOOKUP(J3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(K3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(L3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(M3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(N3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(O3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(P3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(Q3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(R3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":613.33333333333337},{"$f":"LOOKUP(S3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(T3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(U3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(V3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(W3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(X3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(Y3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(Z3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AD3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":73.333333333333329},{"$f":"LOOKUP(AP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(AZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BD3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(BZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CD3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(CZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DD3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(DZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(ED3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(ER3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(ES3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(ET3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(EZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FD3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(FZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GD3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(GZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HD3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HI3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(HZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IC3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(ID3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IE3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IF3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IG3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IH3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(II3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IJ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IK3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IL3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IM3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IN3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IO3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IP3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IQ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IR3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IS3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IT3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IU3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IV3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IW3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IX3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IY3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(IZ3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(JA3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0},{"$f":"LOOKUP(JB3,'Animal Balances'!3:3,'Animal Balances'!30:30+'Animal Balances'!41:41)","v":0}]
[null,null,"Cost per Steer",null,null,{"$f":"Assumptions!J155","v":1500},null,null,null,{"$f":"$F$113","v":1500},{"$f":"$F$113","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"$F$113","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"$F$113","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,{"$f":"$F$113","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J112*J113","v":0},{"$f":"K112*K113","v":0},0,0,0,0,0,0,920000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW112*BW113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI112*EI113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU112*GU113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Existing Sheep",null,{"$f":"SUM(J116:JB116)","v":400},null,null,null,null,{"$f":"LOOKUP(J3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(K3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(L3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(M3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(N3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(O3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(P3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(Q3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(R3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":400},{"$f":"LOOKUP(S3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(T3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(U3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(V3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(W3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(X3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(Y3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(Z3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AD3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(AZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BD3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(BZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CD3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(CZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DD3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(DZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(ED3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(ER3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(ES3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(ET3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(EZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FD3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(FZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GD3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(GZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HD3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HI3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(HZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IC3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(ID3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IE3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IF3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IG3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IH3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(II3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IJ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IK3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IL3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IM3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IN3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IO3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IP3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IQ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IR3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IS3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IT3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IU3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IV3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IW3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IX3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IY3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(IZ3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(JA3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0},{"$f":"LOOKUP(JB3,'Animal Balances'!3:3,'Animal Balances'!95:95+'Animal Balances'!106:106)","v":0}]
[null,null,"Cost per Sheep",null,null,{"$f":"Assumptions!J156","v":120},null,null,null,{"$f":"$F$117","v":120},{"$f":"$F$117","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"$F$117","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"$F$117","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"$F$117","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120,120]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J116*J117","v":0},{"$f":"K116*K117","v":0},0,0,0,0,0,0,48000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116*BW117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI116*EI117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU116*GU117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Exisiting Goats",null,{"$f":"SUM(J120:JB120)","v":900},null,null,null,null,{"$f":"LOOKUP(J3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(K3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(L3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(M3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(N3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(O3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(P3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(Q3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(R3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":900},{"$f":"LOOKUP(S3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(T3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(U3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(V3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(W3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(X3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(Y3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(Z3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AD3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(AZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BD3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(BZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CD3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(CZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DD3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(DZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(ED3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(ER3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(ES3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(ET3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(EZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FD3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(FZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GD3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(GZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HD3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HI3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(HZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IC3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(ID3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IE3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IF3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IG3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IH3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(II3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IJ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IK3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IL3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IM3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IN3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IO3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IP3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IQ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IR3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IS3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IT3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IU3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IV3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IW3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IX3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IY3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(IZ3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(JA3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0},{"$f":"LOOKUP(JB3,'Animal Balances'!$3:$3,'Animal Balances'!158:158+'Animal Balances'!169:169)","v":0}]
[null,null,"Cost per Goat",null,null,{"$f":"Assumptions!J157","v":80},null,null,null,{"$f":"$F$121","v":80},{"$f":"$F$121","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"$F$121","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"$F$121","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,{"$f":"$F$121","v":80},80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80,80]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J120*J121","v":0},{"$f":"K120*K121","v":0},0,0,0,0,0,0,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI120*EI121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU120*GU121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Existing Pigs",null,{"$f":"SUM(J124:JB124)","v":200},null,null,null,null,{"$f":"LOOKUP(J3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(K3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(L3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(M3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(N3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(O3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(P3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(Q3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(R3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":200},{"$f":"LOOKUP(S3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(T3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(U3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(V3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(W3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(X3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(Y3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(Z3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AD3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(AZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BD3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(BZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CD3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(CZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DD3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(DZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(ED3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(ER3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(ES3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(ET3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(EZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FD3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(FZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GD3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(GZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HD3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HI3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(HZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IC3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(ID3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IE3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IF3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IG3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IH3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(II3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IJ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IK3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IL3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IM3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IN3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IO3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IP3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IQ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IR3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IS3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IT3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IU3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IV3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IW3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IX3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IY3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(IZ3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(JA3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0},{"$f":"LOOKUP(JB3,'Animal Balances'!3:3,'Animal Balances'!231:231+'Animal Balances'!220:220)","v":0}]
[null,null,"Cost per Pig",null,null,{"$f":"Assumptions!J158","v":55},null,null,null,{"$f":"$F$125","v":55},{"$f":"$F$125","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"$F$125","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"$F$125","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,{"$f":"$F$125","v":55},55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55,55]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J124*J125","v":0},{"$f":"K124*K125","v":0},0,0,0,0,0,0,11000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW124*BW125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI124*EI125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU124*GU125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Existing Chicken",null,{"$f":"SUM(J128:JB128)","v":0},null,null,null,null,{"$f":"LOOKUP(J3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(K3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(L3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(M3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(N3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(O3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(P3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(Q3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(R3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(S3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(T3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(U3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(V3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(W3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(X3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(Y3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(Z3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AD3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(AZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BD3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(BZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CD3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(CZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DD3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(DZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(ED3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(ER3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(ES3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(ET3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(EZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FD3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(FZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GD3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(GZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HD3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HI3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(HZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IC3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(ID3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IE3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IF3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IG3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IH3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(II3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IJ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IK3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IL3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IM3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IN3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IO3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IP3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IQ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IR3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IS3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IT3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IU3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IV3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IW3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IX3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IY3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(IZ3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(JA3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0},{"$f":"LOOKUP(JB3,'Animal Balances'!3:3,'Animal Balances'!279:279+'Animal Balances'!287:287)","v":0}]
[null,null,"Cost per Chicken",null,null,{"$f":"Assumptions!J159","v":1.8},null,null,null,{"$f":"$F$129","v":1.8},{"$f":"$F$129","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,{"$f":"$F$129","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,{"$f":"$F$129","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,{"$f":"$F$129","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"J128*J129","v":0},{"$f":"K128*K129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW128*BW129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI128*EI129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU128*GU129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Value of Existing Animals",null,null,null,null,null,{"$f":"J130+J126+J122+J118+J114","v":0},{"$f":"K130+K126+K122+K118+K114","v":0},0,0,0,0,0,0,1051000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW130+BW126+BW122+BW118+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI130+EI126+EI122+EI118+EI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU130+GU126+GU122+GU118+GU114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBITDA",null,null,null,null,null,null,null,{"$f":"J59","v":0},{"$f":"K59","v":0},0,0,0,0,0,0,74893.488576604228,91900.689007889625,99943.936312105157,77597.247463405132,68153.116848185018,90610.301386822597,78615.487827851553,87308.535373646475,-18650.275004037569,-2581.1891809414665,31377.568385414896,59798.404364938848,73031.737615528487,56523.041590875393,-10584.840805900167,108082.5979343674,103913.03487692348,174954.76737943658,-86999.262958314328,-61642.539050936088,-184610.81308020334,-65901.806335687113,-95809.39284591141,-100355.73832193803,-381883.31162246835,-411352.30361308588,-466846.98141810281,-609018.02220269945,-684978.64453800907,-574266.45169276686,-879802.98938290495,-841231.42078984133,-979454.5262765314,-845674.23360913561,-888958.74877367972,-893634.56264044694,-854672.28699881653,-898253.37955272524,695193.54430348461,571640.40039841295,600660.77836758259,772751.37249944545,469085.29477133031,548584.22353984183,435025.6034850718,609713.63901246863,595357.88145305449,624768.16847504315,699831.45369097218,602061.87313851679,674904.72151740943,548866.30032389611,578452.86553296656,706992.55360765324,444217.41388857382,525292.08317080641,409448.04673431744,{"$f":"BW59","v":587615.59307020553},572958.46453365008,602942.6955437666,679492.97878288047,581027.38288408052,654039.158807253,525465.68370747671,555629.68879964913,734643.93481650227,418680.92745427147,501362.78087019041,383187.54850444524,564904.12461548427,549939.5264031142,580509.10897236015,658576.05885671696,559406.82418596861,632584.46655718994,501425.16504561331,532178.08736144425,714758.24944958743,392461.60711772175,476782.71680374187,356229.59301415319,541566.10789008625,526287.81897286116,557454.38846711384,637068.26663452003,537187.64878211473,610528.00308499462,476731.08684883261,508084.6329184043,694301.9575550193,365544.9356800135,451538.01485754503,328559.36988175276,517588.15033409273,501989.82490421191,533765.24903833924,614956.92200088385,514357.05331074737,587856.86957933975,451369.51418062928,483335.62430555443,622411.75228431646,337916.10129565169,425614.51709101431,300161.76821174263,492956.58722841227,477031.75220195088,509428.13568499987,592229.08692474384,490901.97418771812,564557.90493573435,425326.22908703587,457917.08201409027,651628.19795008865,309559.99155811296,398997.77807883458,271021.37056299468,467657.47623005603,451399.5286996428,484429.2179729233,568871.56027950114,{"$f":"EI59","v":466809.08238128235},540617.68048908177,398586.72491468396,431814.74260290852,629385.4224690781,280461.18746700452,371673.05913963995,241122.4467962042,441676.59179801634,425078.7964345541,458754.38450447383,544870.87255943136,442064.77808226424,516022.49464076693,371136.2005151136,405014.05299824488,606521.41478124738,250603.95727446274,343625.3224491569,210448.9477981875,414999.41950755252,398054.90590996947,432389.23727751675,520213.28049033415,416655.18526753399,490758.36737819668,342959.55433306354,377500.16467920539,527980.0778430996,219972.25020836096,314839.22503549879,178984.49908054207,387611.1502506478,370312.91024262668,405319.08593143645,494884.761532253,390566.14615462715,464811.03468459815,314041.3783764104,349257.92774688947,558876.20613466622,188549.69006987929,285299.11265425402,146712.39425017533,359496.67432036978,341837.55919300969,377528.94187797525,468871.00827217102,363783.21554537106,438165.94283692137,284365.95206540724,320271.88487479871,534067.57506791491,156319.56870291516,254989.0135409754,113615.58834914194,330640.57537681016,312613.29307612806,349003.51231458539,442157.42270443385,336291.6550562685,410808.24258958508,253917.23595879244,290526.26513812988,{"$f":"GU59","v":508582.8406038807},123264.83933276916,223892.63203859812,79676.691061157268,301027.1242922293,282624.23655040463,319727.19411792187,414729.11039667524,308076.42723338271,382722.78324178059,222678.8653543042,260004.97771955741,422827.49439021281,89368.109771498712,191993.34209730738,44877.959782136779,270640.27287299529,251854.19228222978,289684.06761510938,386570.87453895155,279122.18954941863,353894.10658602195,190634.14376110805,228691.60548900603,455527.08166395797,54611.635487264255,159274.1806442808,9201.2925520360586,239463.6474558526,220286.63448369695,258857.89023031719,357667.20987374726,249413.28828063427,324306.44073554612,157766.03624154779,196569.39845491963,427926.32906515535,18977.312534946192,125717.84082071902,-27371.779154795862,207480.54237599194,187904.70232097106,227232.09000414156,328002.29650445771,218933.75226117345,293943.69382814848,124057.16261962091,163621.26708443195,399590.00494321733,-17553.329654728237,91306.665083503525,-64860.097783553647,174673.91330439155,154691.1931907307,194789.75898329041,297559.99357994937,187667.28651239991,262789.44760399486,89489.790553524217,129829.77548983827]
[null,"Less: WC Change",null,null,null,null,null,null,null,{"$f":"J81","v":0},{"$f":"K81","v":0},0,0,0,0,0,0,55944.859764352266,-6308.4950348420534,-3165.3594142560614,7415.9705614654813,2909.174226108531,-8162.9235630928888,9356.1275707189343,-3381.3368793342379,36186.061675268633,-5967.4333440627088,5424.4053669954883,922.09419924439862,-4958.6972629275988,5233.6865892925998,22500.977955826034,42858.013642646081,920.86396737024188,-24650.693978881754,88439.74023611116,-9198.818033903488,41001.870030841208,-40749.311046911753,9488.3242839447921,919.12450002902187,-9548.6581709344173,9244.9980187808396,17929.481257907813,46850.841178375995,-45676.131314064143,-37779.882308260421,100837.1417327231,-13800.888040703605,44871.62726590666,-45333.170631044894,13339.343418679549,552.50585129181854,-13828.093098992365,13363.493066197378,3105.9572249389021,39722.325128574856,-10344.698124838411,-57059.320068637724,98316.826059186249,-26791.04286277853,36061.998288534582,-57620.419120202539,3826.7776424720651,-10347.412737571052,-25060.982183170039,3369.9580011988292,3101.2997115743347,39717.659922948456,-10349.371035431279,-42015.409664566396,83263.546668107389,-26795.738964706776,36057.294430612004,{"$f":"BW81","v":-57625.130746928742},3822.0582341110567,-10352.139940418536,-25065.717193377437,3365.2151707372395,3096.5490479425061,39712.901413209387,-10354.137404235895,-57068.774937772658,98307.355574566172,-26800.528988673817,36052.496495530941,-57629.936606189469,3817.2444375830237,-10356.961687323172,-25070.546903788811,3360.377483666176,3091.7033710381947,39708.047733275685,-10358.999100416782,-57073.644663439947,98302.477806150913,-26805.414813120035,36047.602601748309,-57634.838582635508,3812.3343651242321,-10361.879869165597,-25075.47320840857,3355.4430428538471,3086.7607805957086,39703.096979743103,-10363.958030521171,-57078.611783620552,98297.502482367563,-26810.39835405536,36042.610830090242,-57639.8385986106,3807.3260912164114,-10366.896414645016,-25080.498039120808,3350.4099132254487,3081.7193383442936,39698.047211140045,-10369.016139227664,-42035.087213848834,83243.836619752226,-26815.48156580911,36037.519222998759,-57644.938614905113,3802.2176518304041,-10372.013291034033,-25085.623366447049,3345.2761210042518,3076.5770672479412,39692.896447164821,-10374.175410108292,-57088.846038040938,98287.251325244084,-26820.66644179821,36032.325783765642,-57650.140631525428,3797.0070436566602,-10377.23250495072,-25090.851200320059,{"$f":"EI81","v":3340.0396529387217},3071.33195072948,39687.642667910317,-10379.437866406748,-57094.11718571349,98281.971471842378,-26825.955015306827,36027.028475747444,-57655.446688478114,3791.692223319551,-10382.556103145937,-25096.183590870351,3334.6984555118252,3065.9819318809314,39682.283813070389,-10384.805571830831,-57099.493756339652,98276.586021372816,-26831.349360285792,36021.625221569324,-57660.858866570052,3786.2711065754993,-10387.986173304846,-25101.622629231773,3329.2504341364838,3060.5249126552371,39676.817781133926,-10390.280631363625,-42056.386826022295,83222.501829537796,-26836.851592164487,36016.113902307581,-57666.379288223688,3780.7415674965596,-10393.524844866944,-25107.170448360383,3323.6934523335658,3054.9587530450663,39671.242428558646,-10395.865192086902,-57110.571642457857,98265.489839225193,-26842.463868680643,36010.492356660543,-57672.01011831034,3775.1014376363019,-10399.17428986053,-25112.82922387158,3318.0253308946267,3049.2812702427618,39665.555568931624,-10401.561444024555,-57116.277302218834,98259.774756103056,-26848.188390726922,36004.758380100597,-57677.753564998857,3769.3485051785829,-10404.93672375381,-25118.601174892858,3312.2438470267225,3043.4902377843391,39659.754972112365,-10407.371621001279,{"$f":"GU81","v":-57122.097075175028},98253.945371318841,-26854.027403214481,35998.909724009456,-57683.611880621174,3763.4805140718818,-10410.814406324993,-25124.488564934698,3306.3467334816232,3037.5833846768364,39653.838363356655,-10413.298001517309,-42079.442211234476,83199.408366482705,-26859.983195951441,35992.944094796199,-57689.587362555671,3757.4951631427975,-10416.809642547509,-25130.493702777312,3300.3316776655847,3031.5583945070393,39647.803422425874,-10419.342909643892,-57134.088135374011,98241.93450690899,-26866.058104543481,35986.859152999241,-57695.682354129269,3751.3901051954599,-10422.924783494673,-25136.618943376699,3294.1963207332883,3025.4129045339068,39641.647782676388,-10425.508715932723,-57140.264124993468,98235.748317140387,-26872.254511306761,35980.652512365719,-57701.899245533859,3745.162946088938,-10429.162227260647,-25142.866688788286,3287.938256662339,3019.1445047613233,39635.369030131842,-10431.797838347498,-57146.563634405145,98229.438403576845,-26878.574846205767,35974.321738919709,-57708.240474766819,3738.8112438004464,-10435.524419901893,-25149.239389108028,3281.555031309952,3012.7507369932719,39628.964702536701,-10438.212743210606]
[null,"Less: Cap Exp Cash",null,null,null,null,null,null,null,{"$f":"J109","v":535550},{"$f":"K109","v":535550},535550,535550,535550,535550,535550,535550,2174163.9880952379,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow",null,null,null,null,null,null,{"$f":"J134-J135-J136","v":-535550},{"$f":"K134-K135-K136","v":-535550},-535550,-535550,-535550,-535550,-535550,-535550,-2155215.3592829858,42080.910233207862,46981.021916837402,14053.003092415835,9115.6688125526707,42644.951140391669,13131.086447608803,34561.598443456896,-110964.61048883002,-52742.029646402574,-30175.110791104409,2748.0363561706326,36455.018211789415,9753.9383349161217,-74621.235428392873,23689.167625054644,61456.754242886571,158070.04469165165,-216974.41986109217,-93979.137683699271,-267148.09977771121,-66687.911955442032,-146833.13379652286,-142810.27948863374,-372334.65345153393,-420597.30163186672,-484776.46267601062,-655868.86338107544,-639302.51322394493,-536486.56938450644,-980640.13111562806,-827430.53274913772,-1024326.1535424381,-800341.06297809072,-902298.09219235927,-894187.06849173876,-840844.19389982417,-911616.87261892261,692087.58707854571,531918.0752698381,611005.476492421,829810.69256808318,370768.46871214407,575375.26640262036,398963.60519653722,667334.05813267117,591531.10381058243,635115.5812126142,724892.43587414222,598691.91513731796,671803.4218058351,509148.64040094765,588802.23656839784,749007.96327221964,360953.86722046643,552087.82213551318,373390.75230370543,{"$f":"BW134-BW135-BW136","v":645240.72381713428},569136.40629953903,613294.83548418514,704558.69597625791,577662.16771334328,650942.60975931049,485752.78229426732,565983.82620388502,791712.70975427493,320373.5718797053,528163.30985886417,347135.0520089143,622534.06122167374,546122.28196553118,590866.07065968332,683646.60576050577,556046.44670230243,629492.76318615174,461717.11731233762,542537.08646186104,771831.89411302737,294159.12931157084,503588.13161686191,320181.99041240488,599200.94647272176,522475.48460773693,567816.26833627943,662143.7398429286,533832.20573926088,607441.24230439891,437027.98986908951,518448.59094892547,751380.56933863985,267247.43319764594,478348.41321160039,292516.75905166252,575227.98893270339,498182.4988129955,544132.14545298426,640037.42004000465,511006.64339752193,584775.15024099546,411671.46696948924,493704.6404447821,664446.8394981653,254672.26467589947,452429.99865682342,264124.24898874387,550601.52584331739,473229.53455012047,519800.1489760339,617314.71029119089,487556.69806671387,561481.32786848641,385633.33263987105,468291.25742419856,708717.04398812959,211272.74023286888,425818.44452063279,234989.04477922904,525307.61686158145,447602.52165598614,494806.45047787402,593962.4114798212,{"$f":"EI134-EI135-EI136","v":463469.04272834363},537546.34853835229,358899.08224677364,442194.18046931527,686479.53965479159,182179.21599516214,398499.01415494678,205095.41832045675,499332.03848649445,421287.10421123455,469136.94060761976,569967.05615030171,438730.07962675241,512956.512708886,331453.91670204321,415398.85857007571,663620.90853758703,152327.37125308992,370456.67180944269,174427.32257661817,472660.27837412257,394268.63480339397,442777.22345082159,545314.90311956592,413325.93483339751,487697.84246554144,303282.73655192961,387890.44531056902,570036.46466912189,136749.74837882316,341676.07662766328,142968.38517823449,445277.52953887149,366532.16867513012,415712.61077630339,519991.93198061339,387242.45270229358,461756.07593155309,274370.13594785176,359653.79293897637,615986.77777712408,90284.200230654096,312141.57652293466,110701.90189351479,417168.68443868012,338062.45775537338,387928.11616783577,493983.8374960426,360465.19021447643,435116.66156667861,244700.39649647562,330673.44631882326,591183.85237013374,58059.793946812104,281837.20193170232,77610.829969041341,388318.32894180901,308843.94457094948,359408.4490383392,467276.02387932671,332979.41120924178,407764.75235180074,214257.48098668008,300933.63675913116,{"$f":"GU134-GU135-GU136","v":565704.93767905573},25010.893961450318,250746.6594418126,43677.781337147811,358710.73617285048,278860.75603633275,330138.00852424686,439853.59896160994,304770.08049990109,379685.19985710375,183025.02699094755,270418.27572107472,464906.93660144729,6168.7014050160069,218853.32529325882,8885.0156873405795,328329.86023555096,248096.69711908698,300100.87725765689,411701.36824172887,275821.85787175305,350862.54819151491,150986.34033868217,239110.94839864993,512661.16979933198,-43630.299019644735,186140.23874882428,-26785.566600963182,297159.32980998186,216535.24437850149,269280.81501381187,382803.82881712395,246119.09195990098,321281.02783101221,118124.3884588714,206994.90717085236,485066.59319014882,-79258.435782194196,152590.09533202578,-63352.431667161582,265182.4416215258,184159.53937488212,237661.25223140221,353145.163193246,215645.81400451111,290924.54932338715,84421.793589489069,174053.06492277945,456736.56857762247,-115782.76805830508,118185.23992970929,-100834.41952247336,232382.15377915837,150952.38194693025,205225.2834031923,322709.2329690574,184385.73148108996,259776.69686700159,49860.825850987516,140267.98823304888]
[]
[null,"Project IRR Cash",null,null,null,{"$f":"XIRR(J137:JB137,J3:JB3)","v":0.25714334845542908}]
[null,"Cash Flow After Contributed Equity",null,null,null,null,null,null,null,{"$f":"J137-J132","v":-535550},-535550,-535550,-535550,-535550,-535550,-535550,-535550,-3206215.3592829858,-67919.089766792138,-63018.978083162598,-95946.996907584165,-100884.33118744733,-67355.048859608331,-96868.913552391197,-75438.401556543104,-220964.61048883002,-162742.02964640257,-140175.11079110441,-107251.96364382937,-73544.981788210585,-100246.06166508388,-184621.23542839289,-86310.832374945356,-48543.245757113429,48070.044691651652,-326974.41986109217,-203979.13768369926,-377148.09977771121,-176687.91195544205,-256833.13379652286,-252810.27948863374,-372334.65345153393,-420597.30163186672,-484776.46267601062,-655868.86338107544,-639302.51322394493,-536486.56938450644,-980640.13111562806,-827430.53274913772,-1024326.1535424381,-800341.06297809072,-902298.09219235927,-894187.06849173876,-840844.19389982417,-911616.87261892261,692087.58707854571,531918.0752698381,611005.476492421,829810.69256808318,370768.46871214407,575375.26640262036,398963.60519653722,667334.05813267117,591531.10381058243,635115.5812126142,724892.43587414222,598691.91513731796,671803.4218058351,509148.64040094765,588802.23656839784,749007.96327221964,360953.86722046643,552087.82213551318,{"$f":"BV137-BV132","v":373390.75230370543},645240.72381713428,569136.40629953903,613294.83548418514,704558.69597625791,577662.16771334328,650942.60975931049,485752.78229426732,565983.82620388502,791712.70975427493,320373.5718797053,528163.30985886417,347135.0520089143,622534.06122167374,546122.28196553118,590866.07065968332,683646.60576050577,556046.44670230243,629492.76318615174,461717.11731233762,542537.08646186104,771831.89411302737,294159.12931157084,503588.13161686191,320181.99041240488,599200.94647272176,522475.48460773693,567816.26833627943,662143.7398429286,533832.20573926088,607441.24230439891,437027.98986908951,518448.59094892547,751380.56933863985,267247.43319764594,478348.41321160039,292516.75905166252,575227.98893270339,498182.4988129955,544132.14545298426,640037.42004000465,511006.64339752193,584775.15024099546,411671.46696948924,493704.6404447821,664446.8394981653,254672.26467589947,452429.99865682342,264124.24898874387,550601.52584331739,473229.53455012047,519800.1489760339,617314.71029119089,487556.69806671387,561481.32786848641,385633.33263987105,468291.25742419856,708717.04398812959,211272.74023286888,425818.44452063279,234989.04477922904,525307.61686158145,447602.52165598614,494806.45047787402,{"$f":"EH137-EH132","v":593962.4114798212},463469.04272834363,537546.34853835229,358899.08224677364,442194.18046931527,686479.53965479159,182179.21599516214,398499.01415494678,205095.41832045675,499332.03848649445,421287.10421123455,469136.94060761976,569967.05615030171,438730.07962675241,512956.512708886,331453.91670204321,415398.85857007571,663620.90853758703,152327.37125308992,370456.67180944269,174427.32257661817,472660.27837412257,394268.63480339397,442777.22345082159,545314.90311956592,413325.93483339751,487697.84246554144,303282.73655192961,387890.44531056902,570036.46466912189,136749.74837882316,341676.07662766328,142968.38517823449,445277.52953887149,366532.16867513012,415712.61077630339,519991.93198061339,387242.45270229358,461756.07593155309,274370.13594785176,359653.79293897637,615986.77777712408,90284.200230654096,312141.57652293466,110701.90189351479,417168.68443868012,338062.45775537338,387928.11616783577,493983.8374960426,360465.19021447643,435116.66156667861,244700.39649647562,330673.44631882326,591183.85237013374,58059.793946812104,281837.20193170232,77610.829969041341,388318.32894180901,308843.94457094948,359408.4490383392,467276.02387932671,332979.41120924178,407764.75235180074,214257.48098668008,{"$f":"GT137-GT132","v":300933.63675913116},565704.93767905573,25010.893961450318,250746.6594418126,43677.781337147811,358710.73617285048,278860.75603633275,330138.00852424686,439853.59896160994,304770.08049990109,379685.19985710375,183025.02699094755,270418.27572107472,464906.93660144729,6168.7014050160069,218853.32529325882,8885.0156873405795,328329.86023555096,248096.69711908698,300100.87725765689,411701.36824172887,275821.85787175305,350862.54819151491,150986.34033868217,239110.94839864993,512661.16979933198,-43630.299019644735,186140.23874882428,-26785.566600963182,297159.32980998186,216535.24437850149,269280.81501381187,382803.82881712395,246119.09195990098,321281.02783101221,118124.3884588714,206994.90717085236,485066.59319014882,-79258.435782194196,152590.09533202578,-63352.431667161582,265182.4416215258,184159.53937488212,237661.25223140221,353145.163193246,215645.81400451111,290924.54932338715,84421.793589489069,174053.06492277945,456736.56857762247,-115782.76805830508,118185.23992970929,-100834.41952247336,232382.15377915837,150952.38194693025,205225.2834031923,322709.2329690574,184385.73148108996,259776.69686700159,49860.825850987516,140267.98823304888]
[null,"Project IRR with Contributions",null,null,null,{"$f":"XIRR(J140:JB140,J3:JB3)","v":0.2108488142490387}]
[]
[]
["Depreciation and Plant Balances"]
[null,"Abbatoir Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I148","v":0},{"$f":"J148","v":338750},677500,1016250,1355000,1693750,2032500,2371250,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"BV148","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"EH148","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"GT148","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000]
[null,null,"Add: Capital Expenditures",null,null,null,null,null,null,{"$f":"J86","v":338750},338750,338750,338750,338750,338750,338750,338750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J146+J147","v":338750},{"$f":"K146+K147","v":677500},1016250,1355000,1693750,2032500,2371250,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"BW146+BW147","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"EI146+EI147","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,{"$f":"GU146+GU147","v":2710000},2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000,2710000]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"Assumptions!H180","v":4.1666666666666666E-3},null,null,null,{"$f":"$F$150","v":4.1666666666666666E-3},{"$f":"$F$150","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$150","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$150","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,{"$f":"$F$150","v":4.1666666666666666E-3},4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3,4.1666666666666666E-3]
[null,null,"Depreciation Expense",null,null,null,null,null,null,{"$f":"$F$150*NOT(J83)*J146","v":0},0,0,0,0,0,0,0,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,{"$f":"$F$150*NOT(BV83)*BV146","v":11291.666666666666},11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,{"$f":"$F$150*NOT(EH83)*EH146","v":11291.666666666666},11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,{"$f":"$F$150*NOT(GT83)*GT146","v":11291.666666666666},11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666,11291.666666666666]
[]
[null,"Balance of Acquired Animals"]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I156","v":0},{"$f":"J156","v":196800},393600,590400,787200,984000,1180800,1377600,1574400,3748563.9880952379,3804692.2619047617,3860820.5357142854,3916948.8095238092,3973077.083333333,4029205.3571428568,4085333.6309523806,4141461.9047619044,4197590.1785714282,4253718.4523809524,4309846.7261904767,4365975.0000000009,4407510.4166666679,4449045.8333333349,4490581.2500000019,4532116.6666666688,4573652.0833333358,4615187.5000000028,4656722.9166666698,4698258.3333333367,4739793.7500000037,4781329.1666666707,4822864.5833333377,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,{"$f":"BV156","v":4864400.0000000047},4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,{"$f":"EH156","v":4864400.0000000047},4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,{"$f":"GT156","v":4864400.0000000047},4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047]
[null,null,"Add: Capital Expenditures",null,null,null,null,null,null,{"$f":"J109-J86","v":196800},196800,196800,196800,196800,196800,196800,196800,2174163.9880952379,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV109-BV86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH109-EH86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT109-GT86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"SUM(J154:J155)","v":196800},{"$f":"SUM(K154:K155)","v":393600},590400,787200,984000,1180800,1377600,1574400,3748563.9880952379,3804692.2619047617,3860820.5357142854,3916948.8095238092,3973077.083333333,4029205.3571428568,4085333.6309523806,4141461.9047619044,4197590.1785714282,4253718.4523809524,4309846.7261904767,4365975.0000000009,4407510.4166666679,4449045.8333333349,4490581.2500000019,4532116.6666666688,4573652.0833333358,4615187.5000000028,4656722.9166666698,4698258.3333333367,4739793.7500000037,4781329.1666666707,4822864.5833333377,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,{"$f":"SUM(BW154:BW155)","v":4864400.0000000047},4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,{"$f":"SUM(EI154:EI155)","v":4864400.0000000047},4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,{"$f":"SUM(GU154:GU155)","v":4864400.0000000047},4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047,4864400.0000000047]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"Assumptions!H181","v":1.6666666666666666E-2},null,null,null,{"$f":"NOT(J83)*$F$158","v":0},0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,{"$f":"NOT(BV83)*$F$158","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,{"$f":"NOT(EH83)*$F$158","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,{"$f":"NOT(GT83)*$F$158","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2]
[null,null,"Depreciation Expense",null,null,null,null,null,null,{"$f":"J158*J154","v":0},{"$f":"K158*K154","v":0},0,0,0,0,0,0,26240,62476.066468253965,63411.537698412692,64347.00892857142,65282.480158730155,66217.951388888876,67153.422619047618,68088.893849206346,69024.365079365074,69959.836309523802,70895.307539682544,71830.778769841272,72766.250000000015,73458.506944444467,74150.76388888892,74843.020833333358,75535.27777777781,76227.534722222263,76919.791666666715,77612.048611111168,78304.305555555606,78996.562500000058,79688.819444444511,80381.076388888963,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,{"$f":"BW158*BW154","v":81073.333333333416},81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,{"$f":"EI158*EI154","v":81073.333333333416},81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,{"$f":"GU158*GU154","v":81073.333333333416},81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416,81073.333333333416]
[]
[null,"Balance of Acquired Animals"]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I164","v":0},{"$f":"J164","v":0},0,0,0,0,0,0,0,1051000,1161000,1271000,1381000,1491000,1601000,1711000,1821000,1931000,2041000,2151000,2261000,2371000,2481000,2591000,2701000,2811000,2921000,3031000,3141000,3251000,3361000,3471000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"BV164","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"EH164","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"GT164","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000]
[null,null,"Add: Capital Expenditures",null,null,null,null,null,null,{"$f":"J132","v":0},0,0,0,0,0,0,0,1051000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"SUM(J162:J163)","v":0},{"$f":"SUM(K162:K163)","v":0},0,0,0,0,0,0,1051000,1161000,1271000,1381000,1491000,1601000,1711000,1821000,1931000,2041000,2151000,2261000,2371000,2481000,2591000,2701000,2811000,2921000,3031000,3141000,3251000,3361000,3471000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"SUM(BW162:BW163)","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"SUM(EI162:EI163)","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"SUM(GU162:GU163)","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"Assumptions!H182","v":1.6666666666666666E-2},null,null,null,{"$f":"NOT(J83)*$F$166","v":0},0,0,0,0,0,0,0,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,{"$f":"NOT(BV83)*$F$166","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,{"$f":"NOT(EH83)*$F$166","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,{"$f":"NOT(GT83)*$F$166","v":1.6666666666666666E-2},1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2,1.6666666666666666E-2]
[null,null,"Depreciation Expense",null,null,null,null,null,null,{"$f":"J166*J162","v":0},{"$f":"K166*K162","v":0},0,0,0,0,0,0,0,17516.666666666668,19350,21183.333333333332,23016.666666666668,24850,26683.333333333332,28516.666666666668,30350,32183.333333333332,34016.666666666664,35850,37683.333333333336,39516.666666666664,41350,43183.333333333336,45016.666666666664,46850,48683.333333333336,50516.666666666664,52350,54183.333333333336,56016.666666666664,57850,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,{"$f":"BW166*BW162","v":59683.333333333336},59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,{"$f":"EI166*EI162","v":59683.333333333336},59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,{"$f":"GU166*GU162","v":59683.333333333336},59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336,59683.333333333336]
[]
[null,null,"Total Depreciation Expense",null,null,null,null,null,null,{"$f":"J167+J159+J151","v":0},{"$f":"K167+K159+K151","v":0},0,0,0,0,0,0,37531.666666666664,91284.399801587308,94053.204365079364,96822.00892857142,99590.813492063491,102359.61805555555,105128.42261904762,107897.22718253969,110666.03174603175,113434.8363095238,116203.64087301587,118972.44543650794,121741.25000000001,124266.8402777778,126792.43055555559,129318.02083333336,131843.61111111112,134369.20138888893,136894.79166666672,139420.3819444445,141945.97222222228,144471.56250000006,146997.15277777784,149522.74305555562,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,{"$f":"BW167+BW159+BW151","v":152048.3333333334},152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,{"$f":"EI167+EI159+EI151","v":152048.3333333334},152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,{"$f":"GU167+GU159+GU151","v":152048.3333333334},152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334]
[null,null,"Accumulated Depreciation",null,null,null,null,null,null,{"$f":"I170+J169","v":0},{"$f":"J170+K169","v":0},0,0,0,0,0,0,37531.666666666664,128816.06646825396,222869.27083333331,319691.27976190473,419282.09325396823,521641.71130952379,626770.13392857136,734667.36111111101,845333.39285714272,958768.22916666651,1074971.8700396824,1193944.3154761903,1315685.5654761903,1439952.4057539681,1566744.8363095236,1696062.8571428568,1827906.4682539678,1962275.6696428568,2099170.4613095233,2238590.8432539678,2380536.8154761903,2525008.3779761903,2672005.5307539683,2821528.2738095238,2973576.6071428573,3125624.9404761908,3277673.2738095243,3429721.6071428577,3581769.9404761912,3733818.2738095247,3885866.6071428582,4037914.9404761917,4189963.2738095252,4342011.6071428582,4494059.9404761912,4646108.2738095243,4798156.6071428573,4950204.9404761903,5102253.2738095233,5254301.6071428563,5406349.9404761894,5558398.2738095224,5710446.6071428554,5862494.9404761884,6014543.2738095215,6166591.6071428545,6318639.9404761875,6470688.2738095205,6622736.6071428536,6774784.9404761866,6926833.2738095196,7078881.6071428526,7230929.9404761856,7382978.2738095187,7535026.6071428517,7687074.9404761847,7839123.2738095177,{"$f":"BV170+BW169","v":7991171.6071428508},8143219.9404761838,8295268.2738095168,8447316.6071428508,8599364.9404761847,8751413.2738095187,8903461.6071428526,9055509.9404761866,9207558.2738095205,9359606.6071428545,9511654.9404761884,9663703.2738095224,9815751.6071428563,9967799.9404761903,10119848.273809524,10271896.607142858,10423944.940476192,10575993.273809526,10728041.60714286,10880089.940476194,11032138.273809528,11184186.607142862,11336234.940476196,11488283.27380953,11640331.607142864,11792379.940476198,11944428.273809532,12096476.607142866,12248524.9404762,12400573.273809534,12552621.607142868,12704669.940476201,12856718.273809535,13008766.607142869,13160814.940476203,13312863.273809537,13464911.607142871,13616959.940476205,13769008.273809539,13921056.607142873,14073104.940476207,14225153.273809541,14377201.607142875,14529249.940476209,14681298.273809543,14833346.607142877,14985394.940476211,15137443.273809545,15289491.607142879,15441539.940476213,15593588.273809547,15745636.607142881,15897684.940476215,16049733.273809548,16201781.607142882,16353829.940476216,16505878.27380955,16657926.607142884,16809974.940476216,16962023.273809548,17114071.607142881,17266119.940476213,17418168.273809545,17570216.607142877,{"$f":"EH170+EI169","v":17722264.940476209},17874313.273809541,18026361.607142873,18178409.940476205,18330458.273809537,18482506.607142869,18634554.940476201,18786603.273809534,18938651.607142866,19090699.940476198,19242748.27380953,19394796.607142862,19546844.940476194,19698893.273809526,19850941.607142858,20002989.94047619,20155038.273809522,20307086.607142854,20459134.940476187,20611183.273809519,20763231.607142851,20915279.940476183,21067328.273809515,21219376.607142847,21371424.940476179,21523473.273809511,21675521.607142843,21827569.940476175,21979618.273809507,22131666.60714284,22283714.940476172,22435763.273809504,22587811.607142836,22739859.940476168,22891908.2738095,23043956.607142832,23196004.940476164,23348053.273809496,23500101.607142828,23652149.94047616,23804198.273809493,23956246.607142825,24108294.940476157,24260343.273809489,24412391.607142821,24564439.940476153,24716488.273809485,24868536.607142817,25020584.940476149,25172633.273809481,25324681.607142814,25476729.940476146,25628778.273809478,25780826.60714281,25932874.940476142,26084923.273809474,26236971.607142806,26389019.940476138,26541068.27380947,26693116.607142802,26845164.940476134,26997213.273809467,27149261.607142799,27301309.940476131,{"$f":"GT170+GU169","v":27453358.273809463},27605406.607142795,27757454.940476127,27909503.273809459,28061551.607142791,28213599.940476123,28365648.273809455,28517696.607142787,28669744.94047612,28821793.273809452,28973841.607142784,29125889.940476116,29277938.273809448,29429986.60714278,29582034.940476112,29734083.273809444,29886131.607142776,30038179.940476108,30190228.27380944,30342276.607142773,30494324.940476105,30646373.273809437,30798421.607142769,30950469.940476101,31102518.273809433,31254566.607142765,31406614.940476097,31558663.273809429,31710711.607142761,31862759.940476093,32014808.273809426,32166856.607142758,32318904.94047609,32470953.273809422,32623001.607142754,32775049.940476086,32927098.273809418,33079146.60714275,33231194.940476082,33383243.273809414,33535291.607142746,33687339.940476082,33839388.273809418,33991436.607142754,34143484.94047609,34295533.273809426,34447581.607142761,34599629.940476097,34751678.273809433,34903726.607142769,35055774.940476105,35207823.27380944,35359871.607142776,35511919.940476112,35663968.273809448,35816016.607142784,35968064.94047612,36120113.273809455,36272161.607142791,36424209.940476127]
[]
[null,null,"EBIT",null,null,null,null,null,null,{"$f":"J134-J169","v":0},{"$f":"K134-K169","v":0},0,0,0,0,0,0,37361.821909937564,616.28920630231733,5890.7319470257935,-19224.761465166288,-31437.696643878473,-11749.31666873295,-26512.934791196065,-20588.691808893214,-129316.30675006931,-116016.02549046527,-84826.072487600977,-59174.041071569096,-48709.512384471527,-67743.798686902403,-137377.27136145576,-21235.42289896596,-27930.57623418764,40585.56599054765,-223894.05462498104,-201062.92099538058,-326556.78530242562,-210373.36883568717,-242806.54562368925,-249878.48137749365,-533931.64495580178,-563400.63694641925,-618895.31475143624,-761066.35553603282,-837026.97787134245,-726314.78502610023,-1031851.3227162383,-993279.7541231747,-1131502.8596098649,-997722.56694246898,-1041007.0821070131,-1045682.8959737803,-1006720.6203321499,-1050301.7128860587,543145.21097015124,419592.06706507958,448612.44503424922,620703.03916611208,317036.96143799694,396535.89020650845,282977.27015173843,457665.30567913526,443309.54811972112,472719.83514170977,547783.12035763881,450013.53980518342,522856.38818407606,396817.96699056274,426404.53219963319,554944.22027431987,292169.08055524039,373243.74983747303,257399.71340098404,{"$f":"BW134-BW169","v":435567.25973687216},420910.13120031671,450894.36221043323,527444.6454495471,428979.04955074715,501990.82547391963,373417.35037414334,403581.35546631576,582595.6014831689,266632.5941209381,349314.44753685698,231139.21517111183,412855.79128215089,397891.19306978083,428460.77563902678,506527.72552338359,407358.49085263524,480536.13322385657,349376.83171227993,380129.75402811088,562709.91611625405,240413.27378438835,324734.3834704085,204181.25968081978,389517.77455675288,374239.48563952779,405406.05513378046,485019.93330118665,385139.31544878136,458479.66975166125,324682.75351549918,356036.29958507093,542253.62422168592,213496.6023466801,299489.68152421166,176511.03654841936,365539.8170007593,349941.49157087854,381716.91570500587,462908.58866755047,362308.719977414,435808.53624600638,299321.18084729591,331287.29097222106,470363.41895098309,185867.76796231829,273566.18375768093,148113.43487840923,340908.2538950789,324983.4188686175,357379.8023516665,440180.75359141047,338853.64085438475,412509.57160240097,273277.8957537025,305868.74868075689,499579.86461675528,157511.65822477956,246949.44474550118,118973.03722966128,315609.14289672265,299351.19536630937,332380.88463958993,416823.22694616776,{"$f":"EI134-EI169","v":314760.74904794898},388569.3471557484,246538.39158135056,279766.40926957515,477337.08913574473,128412.85413367112,219624.72580630655,89074.113462870795,289628.25846468296,273030.46310122067,306706.0511711404,392822.53922609799,290016.44474893087,363974.1613074335,219087.8671817802,252965.71966491148,454473.08144791401,98555.623941129335,191576.9891158235,58400.614464854094,262951.08617421915,246006.57257663607,280340.90394418337,368164.94715700077,264606.85193420062,338710.03404486331,190911.22099973014,225451.83134587199,375931.74450976623,67923.916875027557,162790.89170216539,26936.165747208666,235562.8169173144,218264.57690929328,253270.75259810305,342836.42819891963,238517.81282129374,312762.70135126472,161993.045043077,197209.59441355607,406827.87280133285,36501.356736545888,133250.77932092061,-5335.9390831580677,207448.34098703638,189789.22585967628,225480.60854464184,316822.67493883765,211734.88221203766,286117.60950358794,132317.61873207384,168223.55154146531,382019.24173458153,4271.2353695817583,102940.680207642,-38432.744984191464,178592.24204347676,160564.95974279466,196955.17898125199,290109.08937110042,184243.3217229351,258759.90925625167,101868.90262545904,138477.93180479648,{"$f":"GU134-GU169","v":356534.50727054733},-28783.494000564242,71844.298705264722,-72371.642272176134,148978.7909588959,130575.90321707123,167678.86078458847,262680.77706334181,156028.09390004931,230674.44990844719,70630.532020970801,107956.64438622401,270779.16105687944,-62680.223561834689,39945.00876397398,-107170.37355119662,118591.93953966189,99805.858948896377,137635.73428177598,234522.54120561815,127073.85621608523,201845.77325268855,38585.810427774646,76643.272155672632,303478.74833062454,-97436.697846069146,7225.8473109473998,-142847.04078129734,87415.314122519194,68238.30115036355,106809.55689698379,205618.87654041385,97364.954947300866,172258.10740221271,5717.7029082143854,44521.065121586231,275877.99573182198,-133071.02079838721,-26330.492512614379,-179420.11248812926,55432.209042658535,35856.368987637659,75183.756670808158,175953.96317112431,66885.418927840044,141895.36049481508,-27991.17071371249,11572.93375109855,247541.67160988392,-169601.66298806164,-60741.668249829876,-216908.43111688705,22625.579971058149,2642.8598573972995,42741.425649957004,145511.66024661597,35618.953179066506,110741.11427066146,-62558.542779809184,-22218.557843495131]
[null,null,"Taxes on EBIT",null,null,{"$f":"Assumptions!F184","v":0.2},null,null,null,{"$f":"J172*$F$173","v":0},{"$f":"K172*$F$173","v":0},0,0,0,0,0,0,7472.3643819875133,123.25784126046347,1178.1463894051587,-3844.9522930332578,-6287.5393287756951,-2349.8633337465903,-5302.5869582392133,-4117.7383617786427,-25863.261350013865,-23203.205098093054,-16965.214497520195,-11834.80821431382,-9741.9024768943054,-13548.759737380482,-27475.454272291154,-4247.0845797931925,-5586.1152468375285,8117.1131981095305,-44778.810924996214,-40212.584199076118,-65311.357060485127,-42074.673767137436,-48561.309124737854,-49975.696275498733,-106786.32899116036,-112680.12738928385,-123779.06295028725,-152213.27110720656,-167405.39557426851,-145262.95700522006,-206370.26454324767,-198655.95082463496,-226300.57192197299,-199544.5133884938,-208201.41642140262,-209136.57919475608,-201344.12406643,-210060.34257721176,108629.04219403025,83918.413413015922,89722.48900684985,124140.60783322243,63407.392287599389,79307.178041301697,56595.45403034769,91533.061135827054,88661.90962394423,94543.967028341955,109556.62407152777,90002.707961036693,104571.27763681521,79363.593398112556,85280.90643992665,110988.84405486398,58433.81611104808,74648.749967494616,51479.942680196807,{"$f":"BW172*$F$173","v":87113.451947374444},84182.026240063351,90178.872442086649,105488.92908990942,85795.80991014943,100398.16509478394,74683.47007482867,80716.27109326316,116519.12029663379,53326.518824187624,69862.889507371394,46227.843034222373,82571.158256430179,79578.238613956171,85692.155127805367,101305.54510467673,81471.698170527059,96107.226644771319,69875.366342455993,76025.950805622182,112541.98322325082,48082.654756877673,64946.8766940817,40836.251936163957,77903.554911350584,74847.897127905555,81081.211026756093,97003.986660237337,77027.863089756269,91695.933950332255,64936.550703099841,71207.259917014191,108450.72484433719,42699.320469336024,59897.936304842333,35302.207309683872,73107.963400151857,69988.298314175714,76343.383141001177,92581.717733510101,72461.743995482801,87161.707249201281,59864.236169459182,66257.458194444218,94072.683790196621,37173.553592463657,54713.236751536191,29622.686975681849,68181.650779015778,64996.683773723504,71475.960470333303,88036.150718282093,67770.728170876959,82501.914320480195,54655.579150740501,61173.749736151382,99915.972923351059,31502.331644955913,49389.888949100241,23794.607445932255,63121.828579344532,59870.239073261881,66476.176927917986,83364.645389233556,{"$f":"EI172*$F$173","v":62952.149809589799},77713.86943114968,49307.678316270118,55953.281853915032,95467.417827148951,25682.570826734227,43924.945161261312,17814.822692574158,57925.651692936597,54606.092620244133,61341.210234228085,78564.507845219603,58003.288949786176,72794.832261486707,43817.57343635604,50593.143932982297,90894.616289582802,19711.124788225869,38315.397823164698,11680.12289297082,52590.217234843833,49201.31451532722,56068.180788836675,73632.989431400158,52921.370386840128,67742.00680897267,38182.244199946028,45090.366269174403,75186.348901953243,13584.783375005512,32558.178340433078,5387.233149441734,47112.563383462882,43652.915381858656,50654.150519620613,68567.285639783935,47703.562564258755,62552.540270252946,32398.6090086154,39441.918882711216,81365.57456026657,7300.2713473091781,26650.155864184126,-1067.1878166316135,41489.668197407278,37957.84517193526,45096.121708928375,63364.534987767533,42346.976442407533,57223.521900717591,26463.523746414769,33644.710308293063,76403.848346916304,854.24707391635172,20588.1360415284,-7686.5489968382935,35718.448408695353,32112.991948558934,39391.035796250399,58021.817874220083,36848.664344587021,51751.981851250341,20373.78052509181,27695.586360959296,{"$f":"GU172*$F$173","v":71306.901454109466},-5756.6988001128484,14368.859741052946,-14474.328454435228,29795.758191779183,26115.180643414249,33535.772156917694,52536.155412668362,31205.618780009863,46134.889981689441,14126.106404194161,21591.328877244803,54155.832211375891,-12536.044712366938,7989.0017527947966,-21434.074710239325,23718.387907932381,19961.171789779277,27527.146856355197,46904.508241123636,25414.771243217048,40369.154650537712,7717.1620855549299,15328.654431134528,60695.74966612491,-19487.339569213829,1445.1694621894801,-28569.408156259469,17483.062824503839,13647.66023007271,21361.911379396759,41123.775308082775,19472.990989460173,34451.621480442547,1143.5405816428772,8904.2130243172469,55175.599146364402,-26614.204159677443,-5266.0985025228765,-35884.022497625854,11086.441808531708,7171.2737975275322,15036.751334161632,35190.792634224861,13377.083785568009,28379.072098963017,-5598.2341427424981,2314.5867502197102,49508.334321976785,-33920.332597612331,-12148.333649965976,-43381.686223377415,4525.1159942116301,528.57197147945988,8548.2851299914018,29102.332049323195,7123.7906358133014,22148.222854132295,-12511.708555961837,-4443.7115686990264]
[]
[null,null,"After Tax Project Cash Flow",null,null,null,null,null,null,{"$f":"J140-J173","v":-535550},{"$f":"K140-K173","v":-535550},-535550,-535550,-535550,-535550,-535550,-535550,-3213687.7236649734,-68042.347608052602,-64197.124472567753,-92102.044614550905,-94596.791858671641,-65005.185525861743,-91566.326594151978,-71320.663194764464,-195101.34913881615,-139538.82454830952,-123209.89629358421,-95417.155429515551,-63803.07931131628,-86697.301927703404,-157145.78115610173,-82063.747795152158,-42957.1305102759,39952.931493542121,-282195.60893609596,-163766.55348462315,-311836.74271722609,-134613.23818830462,-208271.824671785,-202834.58321313502,-265548.32446037355,-307917.17424258287,-360997.39972572337,-503655.59227386885,-471897.11764967639,-391223.61237928638,-774269.86657238042,-628774.58192450274,-798025.58162046503,-600796.54958959692,-694096.67577095667,-685050.48929698265,-639500.06983339414,-701556.53004171082,583458.54488451546,447999.6618568222,521282.98748557118,705670.08473486081,307361.07642454468,496068.08836131869,342368.15116618952,575800.99699684407,502869.19418663823,540571.61418427224,615335.81180261448,508689.20717628126,567232.14416901988,429785.04700283508,503521.33012847119,638019.11921735562,302520.05110941833,477439.07216801855,321910.8096235086,{"$f":"BW140-BW173","v":558127.27186975977},484954.38005947566,523115.9630420985,599069.76688634849,491866.35780319385,550544.4446645265,411069.31221943867,485267.55511062185,675193.58945764112,267047.05305551767,458300.42035149276,300907.20897469192,539962.90296524356,466544.04335157503,505173.91553187795,582341.06065582903,474574.74853177537,533385.53654138045,391841.75096988166,466511.13565623888,659289.91088977654,246076.47455469315,438641.25492278021,279345.73847624089,521297.39156137116,447627.58747983136,486735.05730952334,565139.75318269129,456804.3426495046,515745.30835406668,372091.43916598964,447241.33103191131,642929.84449430264,224548.1127283099,418450.47690675803,257214.55174197865,502120.02553255152,428194.20049881982,467788.7623119831,547455.70230649458,438544.89940203913,497613.4429917942,351807.23080003005,427447.18225033791,570374.15570796863,217498.7110834358,397716.76190528722,234501.56201306201,482419.8750643016,408232.85077639698,448324.18850570061,529278.55957290879,419785.9698958369,478979.41354800621,330977.75348913053,407117.50768804719,608801.07106477849,179770.40858791297,376428.55557153258,211194.43733329678,462185.7882822369,387732.28258272423,428330.27354995604,510597.76609058765,{"$f":"EI140-EI173","v":400516.89291875385},459832.47910720261,309591.40393050353,386240.89861540025,591012.12182764267,156496.6451684279,354574.06899368548,187280.59562788261,441406.38679355785,366681.01159099041,407795.73037339165,491402.54830508213,380726.79067696625,440161.68044739927,287636.34326568717,364805.71463709342,572726.29224800423,132616.24646486406,332141.27398627799,162747.19968364734,420070.06113927875,345067.32028806675,386709.04266198492,471681.91368816578,360404.56444655737,419955.83565656876,265100.49235198356,342800.07904139464,494850.11576716864,123164.96500381765,309117.89828723017,137581.15202879274,398164.96615540859,322879.25329327147,365058.46025668277,451424.64634082944,339538.89013803483,399203.53566130012,241971.52693923636,320211.87405626517,534621.20321685751,82983.928883344925,285491.42065875052,111769.08971014641,375679.01624127285,300104.61258343811,342831.9944589074,430619.30250827508,318118.21377206891,377893.13966596103,218236.87275006084,297028.73601053021,514780.00402321742,57205.546872895749,261249.06589017392,85297.37896587963,352599.88053311367,276730.95262239053,320017.41324208881,409254.20600510662,296130.74686465476,356012.7705005504,193883.70046158828,273238.05039817188,{"$f":"GU140-GU173","v":494398.03622494626},30767.592761563166,236377.79970075967,58152.10979158304,328914.97798107128,252745.57539291849,296602.23636732914,387317.44354894158,273564.46171989123,333550.3098754143,168898.92058675337,248826.94684382991,410751.10439007141,18704.746117382943,210864.32354046401,30319.090397579905,304611.47232761857,228135.52532930771,272573.7304013017,364796.86000060523,250407.086628536,310493.39354097721,143269.17825312723,223782.2939675154,451965.42013320705,-24142.959450430906,184695.0692866348,1783.841555296287,279676.266985478,202887.58414842878,247918.9036344151,341680.0535090412,226646.10097044081,286829.40635056968,116980.84787722852,198090.6941465351,429890.99404378445,-52644.231622516752,157856.19383454867,-27468.409169535727,254095.99981299409,176988.26557735458,222624.50089724056,317954.37055902113,202268.73021894309,262545.47722442413,90020.027732231567,171738.47817255973,407228.23425564566,-81862.435460692752,130333.57357967527,-57452.73329909594,227857.03778494673,150423.8099754508,196676.99827320091,293606.90091973421,177261.94084527667,237628.47401286929,62372.534406949351,144711.69980174789]
[null,null,"After Tax Project IRR",null,null,{"$f":"XIRR(J175:JB175,J3:JB3)","v":0.20419980883598327}]
[]
["Loan and Repayment"]
[]
[null,"Total Loan Commitment",null,null,null,{"$f":"Assumptions!F172","v":7000000},null,null,null,{"$f":"$F$180","v":7000000},{"$f":"$F$180","v":7000000},7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,{"$f":"$F$180","v":7000000},7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,{"$f":"$F$180","v":7000000},7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,{"$f":"$F$180","v":7000000},7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000]
[null,"Less: Opening Balance",null,null,null,null,null,null,null,{"$f":"J185","v":0},{"$f":"K185","v":0},0,0,388616.66666666651,937693.08333333314,1489514.8820833331,2044095.789827083,2601449.6021095514,4781255.5427364185,4774664.2435502261,4763139.8761844728,4784485.9058063123,4810875.9998561246,4803868.7620483469,4826340.352744313,4827493.7893979112,4974179.202167064,5063375.4611576349,5130450.7825878607,5164938.3334779628,5165891.3402668964,5193550.1919666482,5305722.5116882073,5320145.2899549268,5296872.5954951486,5176870.2471143063,5431312.3515443038,5564031.3843190577,5870582.9743516976,5978207.1345122317,6166514.6373146493,6351740.8233231893,6767417.5142246727,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6354495.7462547878,5865933.4830495566,5295841.0073057171,4504092.8531074962,4167428.181994223,3624473.3898349069,3255215.4849208775,2615740.8375461441,2048871.7712566257,1435583.8822336281,729452.69910398731,145991.38079552259,0,0,0,0,0,0,{"$f":"BW185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,0,0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,127366.10139163843,21401.02530222066,133925.78328453845,0,0,0,0,0,0,0]
[null,"Remaining Commitment",null,null,null,null,null,null,null,{"$f":"J180-J181","v":7000000},{"$f":"K180-K181","v":7000000},7000000,7000000,6611383.333333334,6062306.916666667,5510485.1179166669,4955904.2101729168,4398550.3978904486,2218744.4572635815,2225335.7564497739,2236860.1238155272,2215514.0941936877,2189124.0001438754,2196131.2379516531,2173659.647255687,2172506.2106020888,2025820.797832936,1936624.5388423651,1869549.2174121393,1835061.6665220372,1834108.6597331036,1806449.8080333518,1694277.4883117927,1679854.7100450732,1703127.4045048514,1823129.7528856937,1568687.6484556962,1435968.6156809423,1129417.0256483024,1021792.8654877683,833485.3626853507,648259.17667681072,232582.48577532731,0,0,0,0,0,0,0,0,0,0,0,0,0,645504.25374521222,1134066.5169504434,1704158.9926942829,2495907.1468925038,2832571.818005777,3375526.6101650931,3744784.5150791225,4384259.1624538563,4951128.2287433743,5564416.1177663719,6270547.3008960132,6854008.6192044774,7000000,7000000,7000000,7000000,7000000,7000000,{"$f":"BW180-BW181","v":7000000},7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,{"$f":"EI180-EI181","v":7000000},7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,{"$f":"GU180-GU181","v":7000000},7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6994585.3680716828,7000000,6997301.6823540069,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6944786.367647022,7000000,6961631.1000657035,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6909158.2308844728,7000000,6925064.2349995049,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6872633.8986083614,6978598.9746977789,6866074.2167154616,7000000,7000000,7000000,7000000,7000000,7000000,7000000]
[]
[null,null,"Loan Balance"]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"'Periodic Financial Model'!I188","v":0},{"$f":"'Periodic Financial Model'!J188","v":0},{"$f":"'Periodic Financial Model'!K188","v":0},{"$f":"'Periodic Financial Model'!L188","v":0},{"$f":"'Periodic Financial Model'!M188","v":388616.66666666651},{"$f":"'Periodic Financial Model'!N188","v":937693.08333333314},{"$f":"'Periodic Financial Model'!O188","v":1489514.8820833331},{"$f":"'Periodic Financial Model'!P188","v":2044095.789827083},{"$f":"'Periodic Financial Model'!Q188","v":2601449.6021095514},{"$f":"'Periodic Financial Model'!R188","v":4781255.5427364185},{"$f":"'Periodic Financial Model'!S188","v":4774664.2435502261},{"$f":"'Periodic Financial Model'!T188","v":4763139.8761844728},{"$f":"'Periodic Financial Model'!U188","v":4784485.9058063123},{"$f":"'Periodic Financial Model'!V188","v":4810875.9998561246},{"$f":"'Periodic Financial Model'!W188","v":4803868.7620483469},{"$f":"'Periodic Financial Model'!X188","v":4826340.352744313},{"$f":"'Periodic Financial Model'!Y188","v":4827493.7893979112},{"$f":"'Periodic Financial Model'!Z188","v":4974179.202167064},{"$f":"'Periodic Financial Model'!AA188","v":5063375.4611576349},{"$f":"'Periodic Financial Model'!AB188","v":5130450.7825878607},{"$f":"'Periodic Financial Model'!AC188","v":5164938.3334779628},{"$f":"'Periodic Financial Model'!AD188","v":5165891.3402668964},{"$f":"'Periodic Financial Model'!AE188","v":5193550.1919666482},{"$f":"'Periodic Financial Model'!AF188","v":5305722.5116882073},{"$f":"'Periodic Financial Model'!AG188","v":5320145.2899549268},{"$f":"'Periodic Financial Model'!AH188","v":5296872.5954951486},{"$f":"'Periodic Financial Model'!AI188","v":5176870.2471143063},{"$f":"'Periodic Financial Model'!AJ188","v":5431312.3515443038},{"$f":"'Periodic Financial Model'!AK188","v":5564031.3843190577},{"$f":"'Periodic Financial Model'!AL188","v":5870582.9743516976},{"$f":"'Periodic Financial Model'!AM188","v":5978207.1345122317},{"$f":"'Periodic Financial Model'!AN188","v":6166514.6373146493},{"$f":"'Periodic Financial Model'!AO188","v":6351740.8233231893},{"$f":"'Periodic Financial Model'!AP188","v":6767417.5142246727},{"$f":"'Periodic Financial Model'!AQ188","v":7000000},{"$f":"'Periodic Financial Model'!AR188","v":7000000},{"$f":"'Periodic Financial Model'!AS188","v":7000000},{"$f":"'Periodic Financial Model'!AT188","v":7000000},{"$f":"'Periodic Financial Model'!AU188","v":7000000},{"$f":"'Periodic Financial Model'!AV188","v":7000000},{"$f":"'Periodic Financial Model'!AW188","v":7000000},{"$f":"'Periodic Financial Model'!AX188","v":7000000},{"$f":"'Periodic Financial Model'!AY188","v":7000000},{"$f":"'Periodic Financial Model'!AZ188","v":7000000},{"$f":"'Periodic Financial Model'!BA188","v":7000000},{"$f":"'Periodic Financial Model'!BB188","v":7000000},{"$f":"'Periodic Financial Model'!BC188","v":7000000},{"$f":"'Periodic Financial Model'!BD188","v":6354495.7462547878},{"$f":"'Periodic Financial Model'!BE188","v":5865933.4830495566},{"$f":"'Periodic Financial Model'!BF188","v":5295841.0073057171},{"$f":"'Periodic Financial Model'!BG188","v":4504092.8531074962},{"$f":"'Periodic Financial Model'!BH188","v":4167428.181994223},{"$f":"'Periodic Financial Model'!BI188","v":3624473.3898349069},{"$f":"'Periodic Financial Model'!BJ188","v":3255215.4849208775},{"$f":"'Periodic Financial Model'!BK188","v":2615740.8375461441},{"$f":"'Periodic Financial Model'!BL188","v":2048871.7712566257},{"$f":"'Periodic Financial Model'!BM188","v":1435583.8822336281},{"$f":"'Periodic Financial Model'!BN188","v":729452.69910398731},{"$f":"'Periodic Financial Model'!BO188","v":145991.38079552259},{"$f":"'Periodic Financial Model'!BP188","v":0},{"$f":"'Periodic Financial Model'!BQ188","v":0},{"$f":"'Periodic Financial Model'!BR188","v":0},{"$f":"'Periodic Financial Model'!BS188","v":0},{"$f":"'Periodic Financial Model'!BT188","v":0},{"$f":"'Periodic Financial Model'!BU188","v":0},{"$f":"'Periodic Financial Model'!BV188","v":0},{"$f":"'Periodic Financial Model'!BW188","v":0},{"$f":"'Periodic Financial Model'!BX188","v":0},{"$f":"'Periodic Financial Model'!BY188","v":0},{"$f":"'Periodic Financial Model'!BZ188","v":0},{"$f":"'Periodic Financial Model'!CA188","v":0},{"$f":"'Periodic Financial Model'!CB188","v":0},{"$f":"'Periodic Financial Model'!CC188","v":0},{"$f":"'Periodic Financial Model'!CD188","v":0},{"$f":"'Periodic Financial Model'!CE188","v":0},{"$f":"'Periodic Financial Model'!CF188","v":0},{"$f":"'Periodic Financial Model'!CG188","v":0},{"$f":"'Periodic Financial Model'!CH188","v":0},{"$f":"'Periodic Financial Model'!CI188","v":0},{"$f":"'Periodic Financial Model'!CJ188","v":0},{"$f":"'Periodic Financial Model'!CK188","v":0},{"$f":"'Periodic Financial Model'!CL188","v":0},{"$f":"'Periodic Financial Model'!CM188","v":0},{"$f":"'Periodic Financial Model'!CN188","v":0},{"$f":"'Periodic Financial Model'!CO188","v":0},{"$f":"'Periodic Financial Model'!CP188","v":0},{"$f":"'Periodic Financial Model'!CQ188","v":0},{"$f":"'Periodic Financial Model'!CR188","v":0},{"$f":"'Periodic Financial Model'!CS188","v":0},{"$f":"'Periodic Financial Model'!CT188","v":0},{"$f":"'Periodic Financial Model'!CU188","v":0},{"$f":"'Periodic Financial Model'!CV188","v":0},{"$f":"'Periodic Financial Model'!CW188","v":0},{"$f":"'Periodic Financial Model'!CX188","v":0},{"$f":"'Periodic Financial Model'!CY188","v":0},{"$f":"'Periodic Financial Model'!CZ188","v":0},{"$f":"'Periodic Financial Model'!DA188","v":0},{"$f":"'Periodic Financial Model'!DB188","v":0},{"$f":"'Periodic Financial Model'!DC188","v":0},{"$f":"'Periodic Financial Model'!DD188","v":0},{"$f":"'Periodic Financial Model'!DE188","v":0},{"$f":"'Periodic Financial Model'!DF188","v":0},{"$f":"'Periodic Financial Model'!DG188","v":0},{"$f":"'Periodic Financial Model'!DH188","v":0},{"$f":"'Periodic Financial Model'!DI188","v":0},{"$f":"'Periodic Financial Model'!DJ188","v":0},{"$f":"'Periodic Financial Model'!DK188","v":0},{"$f":"'Periodic Financial Model'!DL188","v":0},{"$f":"'Periodic Financial Model'!DM188","v":0},{"$f":"'Periodic Financial Model'!DN188","v":0},{"$f":"'Periodic Financial Model'!DO188","v":0},{"$f":"'Periodic Financial Model'!DP188","v":0},{"$f":"'Periodic Financial Model'!DQ188","v":0},{"$f":"'Periodic Financial Model'!DR188","v":0},{"$f":"'Periodic Financial Model'!DS188","v":0},{"$f":"'Periodic Financial Model'!DT188","v":0},{"$f":"'Periodic Financial Model'!DU188","v":0},{"$f":"'Periodic Financial Model'!DV188","v":0},{"$f":"'Periodic Financial Model'!DW188","v":0},{"$f":"'Periodic Financial Model'!DX188","v":0},{"$f":"'Periodic Financial Model'!DY188","v":0},{"$f":"'Periodic Financial Model'!DZ188","v":0},{"$f":"'Periodic Financial Model'!EA188","v":0},{"$f":"'Periodic Financial Model'!EB188","v":0},{"$f":"'Periodic Financial Model'!EC188","v":0},{"$f":"'Periodic Financial Model'!ED188","v":0},{"$f":"'Periodic Financial Model'!EE188","v":0},{"$f":"'Periodic Financial Model'!EF188","v":0},{"$f":"'Periodic Financial Model'!EG188","v":0},{"$f":"'Periodic Financial Model'!EH188","v":0},{"$f":"'Periodic Financial Model'!EI188","v":0},{"$f":"'Periodic Financial Model'!EJ188","v":0},{"$f":"'Periodic Financial Model'!EK188","v":0},{"$f":"'Periodic Financial Model'!EL188","v":0},{"$f":"'Periodic Financial Model'!EM188","v":0},{"$f":"'Periodic Financial Model'!EN188","v":0},{"$f":"'Periodic Financial Model'!EO188","v":0},{"$f":"'Periodic Financial Model'!EP188","v":0},{"$f":"'Periodic Financial Model'!EQ188","v":0},{"$f":"'Periodic Financial Model'!ER188","v":0},{"$f":"'Periodic Financial Model'!ES188","v":0},{"$f":"'Periodic Financial Model'!ET188","v":0},{"$f":"'Periodic Financial Model'!EU188","v":0},{"$f":"'Periodic Financial Model'!EV188","v":0},{"$f":"'Periodic Financial Model'!EW188","v":0},{"$f":"'Periodic Financial Model'!EX188","v":0},{"$f":"'Periodic Financial Model'!EY188","v":0},{"$f":"'Periodic Financial Model'!EZ188","v":0},{"$f":"'Periodic Financial Model'!FA188","v":0},{"$f":"'Periodic Financial Model'!FB188","v":0},{"$f":"'Periodic Financial Model'!FC188","v":0},{"$f":"'Periodic Financial Model'!FD188","v":0},{"$f":"'Periodic Financial Model'!FE188","v":0},{"$f":"'Periodic Financial Model'!FF188","v":0},{"$f":"'Periodic Financial Model'!FG188","v":0},{"$f":"'Periodic Financial Model'!FH188","v":0},{"$f":"'Periodic Financial Model'!FI188","v":0},{"$f":"'Periodic Financial Model'!FJ188","v":0},{"$f":"'Periodic Financial Model'!FK188","v":0},{"$f":"'Periodic Financial Model'!FL188","v":0},{"$f":"'Periodic Financial Model'!FM188","v":0},{"$f":"'Periodic Financial Model'!FN188","v":0},{"$f":"'Periodic Financial Model'!FO188","v":0},{"$f":"'Periodic Financial Model'!FP188","v":0},{"$f":"'Periodic Financial Model'!FQ188","v":0},{"$f":"'Periodic Financial Model'!FR188","v":0},{"$f":"'Periodic Financial Model'!FS188","v":0},{"$f":"'Periodic Financial Model'!FT188","v":0},{"$f":"'Periodic Financial Model'!FU188","v":0},{"$f":"'Periodic Financial Model'!FV188","v":0},{"$f":"'Periodic Financial Model'!FW188","v":0},{"$f":"'Periodic Financial Model'!FX188","v":0},{"$f":"'Periodic Financial Model'!FY188","v":0},{"$f":"'Periodic Financial Model'!FZ188","v":0},{"$f":"'Periodic Financial Model'!GA188","v":0},{"$f":"'Periodic Financial Model'!GB188","v":0},{"$f":"'Periodic Financial Model'!GC188","v":0},{"$f":"'Periodic Financial Model'!GD188","v":0},{"$f":"'Periodic Financial Model'!GE188","v":0},{"$f":"'Periodic Financial Model'!GF188","v":0},{"$f":"'Periodic Financial Model'!GG188","v":0},{"$f":"'Periodic Financial Model'!GH188","v":0},{"$f":"'Periodic Financial Model'!GI188","v":0},{"$f":"'Periodic Financial Model'!GJ188","v":0},{"$f":"'Periodic Financial Model'!GK188","v":0},{"$f":"'Periodic Financial Model'!GL188","v":0},{"$f":"'Periodic Financial Model'!GM188","v":0},{"$f":"'Periodic Financial Model'!GN188","v":0},{"$f":"'Periodic Financial Model'!GO188","v":0},{"$f":"'Periodic Financial Model'!GP188","v":0},{"$f":"'Periodic Financial Model'!GQ188","v":0},{"$f":"'Periodic Financial Model'!GR188","v":0},{"$f":"GS188","v":0},{"$f":"GT188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,0,0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,127366.10139163843,21401.02530222066,133925.78328453845,0,0,0,0,0,0,0]
[null,null,null,"Add: New Draws from Negative Cash Flow",null,null,null,null,null,{"$f":"J249","v":0},{"$f":"K249","v":0},0,388616.66666666651,549076.41666666663,551821.79874999996,554580.90774374991,557353.81228246866,2179805.9406268666,0,0,21346.029621839873,26390.094049812207,0,22471.590695966239,1153.436653598008,146685.4127691529,89196.258990571223,67075.321430225886,34487.550890101993,953.00678893375152,27658.851699751685,112172.31972155947,14422.778266719732,0,0,254442.1044299971,132719.03277475407,306551.59003263986,107624.16016053388,188307.50280241738,185226.18600854033,415676.69090148323,232582.48577532731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,0,0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,127366.10139163843,0,112524.75798231779,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayments from Positive Cash Flow",null,null,null,null,null,{"$f":"J250","v":0},{"$f":"K250","v":0},0,0,0,0,0,0,0,6591.2991861924238,11524.367365752929,0,0,7007.2378077776957,0,0,0,0,0,0,0,0,0,0,23272.694459778591,120002.34838084257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,645504.25374521245,488562.26320523082,570092.47574383987,791748.15419822128,336664.67111327325,542954.7921593159,369257.90491402929,639474.64737473347,566869.06628951838,613287.8890229977,706131.18312964076,583461.31830846472,145991.38079552259,0,0,0,0,0,0,{"$f":"BW250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,0,0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,105965.07608941777,0,133925.78328453845,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"J185+J186-J187","v":0},{"$f":"K185+K186-K187","v":0},0,388616.66666666651,937693.08333333314,1489514.8820833331,2044095.789827083,2601449.6021095514,4781255.5427364185,4774664.2435502261,4763139.8761844728,4784485.9058063123,4810875.9998561246,4803868.7620483469,4826340.352744313,4827493.7893979112,4974179.202167064,5063375.4611576349,5130450.7825878607,5164938.3334779628,5165891.3402668964,5193550.1919666482,5305722.5116882073,5320145.2899549268,5296872.5954951486,5176870.2471143063,5431312.3515443038,5564031.3843190577,5870582.9743516976,5978207.1345122317,6166514.6373146493,6351740.8233231893,6767417.5142246727,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6354495.7462547878,5865933.4830495566,5295841.0073057171,4504092.8531074962,4167428.181994223,3624473.3898349069,3255215.4849208775,2615740.8375461441,2048871.7712566257,1435583.8822336281,729452.69910398731,145991.38079552259,0,0,0,0,0,0,0,{"$f":"BW185+BW186-BW187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI185+EI186-EI187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU185+GU186-GU187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,0,0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,127366.10139163843,21401.02530222066,133925.78328453845,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest Expense",null,{"$f":"Assumptions!F168/12","v":6.6666666666666671E-3},null,null,null,{"$f":"J185*$F$190","v":0},{"$f":"K185*$F$190","v":0},0,0,2590.7777777777769,6251.2872222222213,9930.0992138888887,13627.305265513887,17342.997347397009,31875.036951576127,31831.094957001511,31754.265841229822,31896.572705375416,32072.5066657075,32025.79174698898,32175.602351628757,32183.29192931941,33161.19468111376,33755.836407717565,34203.005217252408,34432.922223186419,34439.275601779314,34623.667946444322,35371.483411254718,35467.635266366182,35312.48396996766,34512.468314095378,36208.74901029536,37093.542562127055,39137.219829011323,39854.714230081547,41110.097582097667,42344.938822154596,45116.116761497819,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,42363.304975031919,39106.223220330379,35305.606715371447,30027.285687383308,27782.854546628154,24163.155932232716,21701.436566139186,17438.272250307629,13659.145141710838,9570.5592148908545,4863.0179940265825,973.27587197015066,0,0,0,0,0,0,{"$f":"BW185*$F$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI185*$F$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU185*$F$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,36.097546188782189,0,17.988784306618367,0,0,0,0,0,0,0,0,0,368.09088235318717,0,255.79266622864347,0,0,0,0,0,0,0,0,0,605.61179410351701,0,499.57176666996622,0,0,0,0,0,0,0,0,0,849.10734261092284,142.6735020148044,892.83855523025647,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee",null,{"$f":"Assumptions!F169/12","v":1.6666666666666668E-3},null,null,null,{"$f":"$F$191*J182","v":11666.666666666668},{"$f":"$F$191*K182","v":11666.666666666668},11666.666666666668,11666.666666666668,11018.972222222224,10103.844861111113,9184.1418631944452,8259.8403502881956,7330.9173298174146,3697.9074287726362,3708.8929274162901,3728.1002063592123,3692.5234903228129,3648.5400002397923,3660.218729919422,3622.7660787594787,3620.8436843368149,3376.3679963882269,3227.7075647372753,3115.9153623535658,3058.4361108700623,3056.8477662218397,3010.7496800555864,2823.795813852988,2799.757850075122,2838.5456741747525,3038.5495881428228,2614.479414092827,2393.2810261349041,1882.3617094138374,1702.9881091462805,1389.1422711422513,1080.431961128018,387.63747629221223,0,0,0,0,0,0,0,0,0,0,0,0,0,1075.8404229086871,1890.1108615840724,2840.2649878238049,4159.84524482084,4720.9530300096285,5625.877683608489,6241.3075251318714,7307.0986040897606,8251.8803812389579,9274.0268629439543,10450.912168160023,11423.34769867413,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"$F$191*BW182","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"$F$191*EI182","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"$F$191*GU182","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11657.642280119471,11666.666666666668,11662.169470590012,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11574.643946078371,11666.666666666668,11602.718500109506,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11515.263718140788,11666.666666666668,11541.773724999175,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11454.389831013936,11630.998291162965,11443.457027859104,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668]
[]
[null,"DSRA"]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"I196","v":0},{"$f":"J196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"BV196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"EH196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"GT196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,"Add: Reserve Account",null,{"$f":"Assumptions!F174","v":200000},null,null,null,{"$f":"F195","v":200000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"J194+J195","v":200000},{"$f":"K194+K195","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"BW194+BW195","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"EI194+EI195","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"GU194+GU195","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,null,"Interest Income",null,{"$f":"Assumptions!F170/12","v":4.1666666666666669E-4},null,null,null,{"$f":"J194*$F$197","v":0},{"$f":"K194*$F$197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"BW194*$F$197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"EI194*$F$197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"GU194*$F$197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343]
[]
[null,"Equity Contribution"]
[null,null,"Equity Commitment",null,null,{"$f":"Assumptions!F173","v":2000000},null,null,null,{"$f":"$F$200","v":2000000},{"$f":"$F$200","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"$F$200","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"$F$200","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"$F$200","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000]
[null,null,"Less: Equity Opening Balance",null,null,null,null,null,null,{"$f":"J204","v":0},{"$f":"K204","v":747216.66666666663},1294350,1841483.3333333333,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"BW204","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"EI204","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"GU204","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000]
[null,null,"Remaining Commitment",null,null,null,null,null,null,{"$f":"J200-J201","v":2000000},{"$f":"K200-K201","v":1252783.3333333335},705650,158516.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW200-BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI200-EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU200-GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I206","v":0},{"$f":"J206","v":747216.66666666663},1294350,1841483.3333333333,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"BV206","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"EH206","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"GT206","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000]
[null,null,"Add: Equity Issued",null,null,null,null,null,null,{"$f":"MIN(J202,MAX(-J246,0))","v":747216.66666666663},{"$f":"MIN(K202,MAX(-K246,0))","v":547133.33333333326},547133.33333333326,158516.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW202,MAX(-BW246,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI202,MAX(-EI246,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU202,MAX(-GU246,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J204+J205","v":747216.66666666663},{"$f":"K204+K205","v":1294350},1841483.3333333333,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"BW204+BW205","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"EI204+EI205","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"GU204+GU205","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000]
[]
["Profit and Loss"]
[null,"Revenues",null,null,null,null,null,null,null,{"$f":"J44","v":0},0,0,0,0,0,0,0,624937.01757075929,625196.81316598412,625456.71676209453,625716.72840398806,625976.84813658078,626237.07600480784,642580.40409698407,642847.5343098992,643114.77557280927,643382.12793187937,694612.68405778974,727247.23201791057,727549.55948804854,727852.0126402037,728154.59152662428,974141.61956293881,974546.58469505957,974951.71817719738,975357.02007933776,975762.49047149532,976168.12942371413,976573.9370060669,976979.91328865569,977386.05834161188,669673.99580732512,669952.38922851125,670230.89838197525,670509.52331582864,670788.26407820312,671067.12071725039,671346.09328114218,671625.18181807001,671904.38637624553,672183.70700390078,672463.14374928735,672742.69666067697,673022.36578636186,673302.1511746539,2279512.9114762694,2280460.5388323213,2281408.5601311326,2282356.9755364712,2283305.7852121722,2284254.9893221408,2285204.5880303485,2286154.5815008353,2287104.9698977103,2288055.7533851503,2289006.9321274003,2205048.5144804446,2290910.4760336508,2291862.8415264837,2292815.6029317887,2293768.7604141538,2294722.3141382337,2295676.2642687522,{"$f":"BV44","v":2296630.6109705009},2297585.3544083405,2298540.4947472,2299496.0321520772,2300451.9667880381,2216073.7570528476,2302365.0284138201,2303322.1557341167,2304279.6809464484,2305237.6042162254,2306195.9257089254,2307154.6455900962,2308113.7640253534,2309073.2811803827,2310033.197220936,2310993.5123128379,2311954.2266219789,2227154.1258381121,2313876.8535558893,2314838.7665127874,2315801.0793511807,2316763.7922373065,2317726.9053374701,2318690.4188180468,2319654.3328454806,2320618.6475862842,2321583.3632070408,2322548.4798744023,2323513.9977550884,2238289.8964673025,2325446.2378236693,2326412.9603453516,2327380.084747937,2328347.6111984937,2329315.5398641583,2330283.8709121379,2331252.6045097085,2332221.740824216,2333191.2800230766,2334161.2222737749,2335131.5677438648,2249481.34594964,2337073.469012789,2338045.0251470795,2339016.9851716785,2339989.3492544875,2340962.11756348,2341935.2902666996,2342908.8675322584,2343882.8495283388,2344857.2364231935,2345832.0283851451,2346807.2255825852,2260728.7526793894,2348758.8363578534,2349735.250272816,2350712.0700975377,2351689.296000761,2352666.9281512988,2353644.9667180344,2354623.4118699213,2355602.2637759815,2356581.5226053107,2357561.1885270718,{"$f":"EH44","v":2358541.2617104999},2272032.3964427877,2360502.630539644,2361483.9265241809,2362465.6304480261,2363447.7424807651,2364430.262792056,2365413.1915516253,2366396.5289292713,2367380.2750948621,2368364.4302183371,2369348.9944697069,2370333.9680190515,2283392.5584250009,2372305.1436923416,2373291.3461568016,2374277.9586002659,2375264.981193169,2376252.414106016,2377240.2575093829,2378228.5115739168,2379217.176470336,2380206.252369429,2381195.7394420556,2382185.6378591475,2294809.5212171264,2384166.6694108038,2385157.8028875864,2386149.348393268,2387141.3060991354,2388133.6761765466,2389126.4587969305,2390119.6541317874,2391113.2623526882,2392107.2836312768,2393101.7181392671,2394096.5660484438,2306283.5688232123,2396087.5027578585,2397083.5919020246,2398080.0951352343,2399077.0126296314,2400074.3445574297,2401072.0910909153,2402070.2524024462,2403068.8286644518,2404067.8200494335,2405067.2267299634,2406067.0488786865,2317814.986667329,2408067.9402716481,2409069.0098615349,2410070.4956109114,2411072.3976927805,2412074.7162802177,2413077.451546371,2414080.6036644597,2415084.172807775,2416088.1591496817,2417092.5628636144,2418097.3841230809,2329404.061600667,2420108.2799730077,2421114.354910844,{"$f":"GT44","v":2422120.8480889667},2423127.7596812448,2424135.0898616193,2425142.8388041034,2426151.0066827829,2427159.593671815,2428168.5999454306,2429178.0256779329,2430187.8710436965,2341051.0819086703,2432208.8213728727,2433219.926685398,2434231.4523294116,2435243.3984796512,2436255.7653109273,2437268.5529981237,2438281.7617161963,2439295.3916401737,2440309.4429451576,2441323.9158063219,2442338.8103989144,2352756.3373182132,2444369.8654797371,2445386.0263188253,2446402.6095910589,2447419.6154720499,2448437.0441374825,2449454.895763115,2450473.1705247783,2451491.8685983759,2452510.9901598846,2453530.5353853554,2454550.5044509107,2364520.119004806,2456591.7148071369,2457612.9564504204,2458634.6226390149,2459656.7135494105,2460679.2293581706,2461702.1702419315,2462725.5363774025,2463749.3279413674,2464773.5451106839,2465798.1880622818,2466823.2569731656,2376342.71959983,2468874.6733811726,2469901.0212326725,2470927.7957522105,2471954.9971171585,2472982.6255049622,2474010.6810931414,2475039.1640592902,2476068.0745810755,2477097.4128362387,2478127.1790025947,2479157.3732580324,2388224.4331978303,2481219.0467480803,2482250.526338838,2483282.4347309736]
[null,"Feed Costs",null,null,null,null,null,null,null,{"$f":"J45","v":0},0,0,0,0,0,0,0,412971.95509957505,395998.1654150454,387988.06296548847,410367.63020413276,419844.37217096437,397419.53137098457,425529.41252339515,416874.85770100699,522871.89423869015,506840.76743469137,523882.79379252152,527866.35408392246,514704.81650004839,531285.05313141819,598464.22049833345,725552.13387739216,729894.60351835599,659025.56268582004,921152.06921699992,895967.60546248069,1019107.9230389976,900570.74267006188,930649.93781711662,935367.6736231196,908948.04194987228,938459.8965653287,993997.16372920317,1136210.5200123251,1140436.3207775485,1029647.3485987477,1335106.6355184491,1296457.3437961866,1434602.2528714493,1300743.2895853473,1343948.6589972677,1348544.8510492654,1309502.4766008989,1353002.9924246883,1365405.8715843461,1489545.0894094177,1461110.582168113,1289605.6547495308,1593857.1943523318,1514943.5217943396,1629087.1915683225,1454983.9984401236,1469924.3902484423,1441098.5284932114,1366619.4587284629,1380063.0522731831,1392713.9890160337,1519335.991197607,1490332.7938114761,1362376.2595532555,1625734.3382393795,1545242.3922302271,{"$f":"BV45","v":1661668.9353996899},1484083.6784089271,1499322.8780534121,1469920.4990630767,1393951.847903033,1407664.3133186474,1420568.2687963552,1549722.7110215598,1520139.4496877063,1341705.7232014132,1658249.0250041678,1576147.2400748327,1694902.3141076847,1513765.3519771062,1529309.335614481,1499318.9090443391,1421830.8848610946,1435817.5995850211,1448979.6341722831,1580717.1652419921,1550542.2386814614,1368539.8376654426,1691414.0055042524,1607670.1848763302,1728800.3603898394,1544040.6590166497,1559895.5223267719,1529305.2872252269,1450267.5025583175,1464533.9515767228,1477959.2268557299,1612331.5085468332,1581553.083455092,1395910.6344187523,1725242.2856143387,1639823.5885738584,1763376.3675976377,1574921.4721969839,1591093.4327733086,1559891.3929697326,1479272.8526094849,1493824.6306082583,1507518.4113928454,1644578.1387177706,1613184.1451241944,1474679.8773609544,1759747.1313266261,1672620.0603453361,1798643.8949495913,1606419.9016409242,1622915.3014287753,1591089.2208291281,1508858.3096616752,1523701.1232204242,1537668.7796207031,1677469.7014921268,1645447.8280266791,1452305.4240492713,1794942.0739531594,1706072.4615522434,1834616.7728485835,1638548.2996737431,1655373.6074573512,1622911.005245711,{"$f":"EH45","v":1539035.4758549093},1554175.1456848332,1568422.1552131178,1711019.0955219704,1678356.7845872138,1481351.5325302577,1830840.9154322243,1740193.9107832897,1871309.1083055569,1671319.2656672194,1688481.0796064998,1655369.2253506265,1569816.1853720087,1585258.6485985308,1599790.5983173812,1745239.4774324107,1711923.920278959,1510978.5631808636,1867457.7337408694,1774997.7889989563,1908735.2904716688,1704745.6509805645,1722250.7011986305,1688476.60985764,1601212.5090794496,1616963.8215705024,1631786.4102837297,1780144.2669810599,1746162.3986845391,1596240.9249603564,1904806.888415688,1810497.7447789365,1946909.9962811035,1738840.564000177,1756695.7152226043,1722246.1420547937,1633236.7592610396,1649303.0980019132,1664422.1384894052,1815747.1523206818,1781085.6466582308,1572022.0971333722,1942903.0261840026,1846707.699674516,1985848.1962067261,1773617.3752801812,1791829.6295270571,1756691.0648958904,1665901.4944462611,1682289.1599619524,1697710.5812591943,1852062.0953670966,1816707.3595913963,1603462.5390760405,1981761.0867076837,1883641.8536680073,2025565.1601308619,1809089.7227857858,1827666.2221175993,1791824.8861938091,1699219.5243351874,1715934.9431611926,1731664.7928843794,1889103.3372744396,{"$f":"GT45","v":1853041.5067832258},1635531.7898575624,2021396.3084418387,1921314.690741369,2066076.4633334805,1845271.5172415029,1864219.5465599524,1827661.3839176865,1733203.9148218923,1750253.6420244174,1766298.0887420678,1926885.4040199295,1890102.3369188909,1727822.5122852405,2061824.2346106768,1959740.9845561972,2107397.9926001513,1882176.9475863338,1901503.9374911527,1864214.6115960414,1767867.9931183311,1785258.7148649069,1801624.0505169102,1965423.1121003295,1927904.3836572701,1701607.2741678099,2103060.7193028913,1998935.8042473225,2149545.9524521558,1919820.4865380616,1939534.0162409768,1901498.9038279634,1803225.3529806989,1820963.8891622061,1837656.5315272496,2004731.574342337,1966462.4713304166,1735639.4196511672,2145121.9336889507,2038914.5203322703,2192536.8715011999,1958216.8962688243,1978324.6965657976,1939528.8819045238,1839289.8600403138,1857383.1669454514,1874409.6621577959,2044826.205829185,2005791.7207570262,1770352.2080441914,2188024.372362731,2079692.8107389167,2236387.6089312253,1997381.2341942017,2017891.1904971143,1978319.4595426153,1876075.6572411209,1894530.830284361,1911897.8554009525,2085722.7299457698,2045907.5551721677]
[null,"Other Expenses",null,null,null,null,null,null,null,{"$f":"J57","v":0},0,0,0,0,0,0,0,137071.57389458001,137297.95874304909,137524.7174845009,137751.85073645017,137979.35911743139,138207.24324700068,138435.50374573737,138664.14123524574,138893.1563381567,139122.54967812946,139352.32187985332,139582.47356904927,139813.00537247167,140043.91791791012,140275.211834191,140506.88775117925,140738.9462997801,140971.38811194076,141204.21382065216,141437.42405995072,141671.0194649199,141905.00067169213,142139.36831745048,142374.12304043031,142609.26547992119,142844.7962762684,143080.71607087489,143317.02550620292,215330.58783866369,215686.2238112695,216042.44714559795,216399.25881172472,216756.65978132756,217114.65102768908,217473.23352569935,217832.40825185852,218192.17618427955,218552.53830269078,218913.4955884387,219275.04902449058,219637.19959543706,219999.948287495,220363.29608851005,220727.24398795934,221091.79297695422,221456.94404824299,221822.69819621343,222189.05641689579,222556.01970796526,222923.58906874471,223291.76550020761,223660.55000498053,224029.94358734594,224399.94725324505,224770.56201028038,225141.78886771866,{"$f":"BV57","v":225513.62883649344},225886.08292920797,226259.15216013786,226632.83754523387,227007.14010212469,227382.06085011974,227757.60081021188,228133.76100508022,228510.54245909295,228887.94619831003,229265.9732504861,229644.62464507314,230023.90141322344,230403.80458779226,230784.33520334071,231165.49429613867,231547.28290416731,231929.70206712227,232312.75282641625,232696.436225182,233080.75330827496,233465.70512227641,233851.29271549598,234237.51713797476,234624.37944148807,235011.88067954828,235400.02190740773,235788.80418206161,236178.22856225085,236568.29610846491,236959.00788294477,237350.36494968581,237742.36837444067,238135.01922472211,238528.31856980608,238922.26748073447,239316.86703031801,239712.11829313944,240108.02234555609,240504.58026570303,240901.79313349602,241299.66203063435,241698.1880406038,242097.37224867966,242497.2157419296,242897.71960921664,243298.8849412023,243700.71283034922,244103.20437092448,244506.3606590023,244910.1827924673,245314.6718710172,245719.82899616606,246125.65527124717,246532.15180141601,246939.31969365335,247347.16005676831,247755.67400140112,248164.86264002643,248574.72708695632,248985.26845834305,249396.48787218242,249808.38644831668,250220.96530843759,{"$f":"EH57","v":250634.22557608943},251048.16837667217,251462.79483744444,251878.10608752657,252294.10325790383,252710.78748142932,253128.15989282719,253546.22162869564,253964.97382751014,254384.41762962632,254804.55417728325,255225.38461460656,255646.91008761144,256069.13174420581,256492.05073419347,256915.66820927727,257339.98532306202,257765.00323105801,258190.72309068387,258617.14606126968,259044.27330406045,259472.10598221896,259900.64526082904,260329.89230689881,260759.84828936378,261190.51437909005,261621.89174887748,262053.98157346292,262486.78502952342,262920.30329567933,263354.5375524977,263789.48898249521,264225.15877014183,264661.54810186347,265098.65816604579,265536.49015303695,265975.04525515123,266414.32466667198,266854.32958385517,267295.06120493234,267736.52073011402,268178.70936159306,268621.62830354774,269065.27876214526,269509.66194554477,269954.77906390087,270400.63132936676,270847.21995609778,271294.54616025439,271742.61116000556,272191.41617553245,272640.96242903109,273091.2511447164,273542.28354882507,273994.06086961884,274446.58433738828,274899.85518445581,275353.87464517902,275808.64395595429,276264.16435521992,276720.43708345963,277177.46338320588,277635.24449904327,278093.78167761193,{"$f":"GT57","v":278553.076167611},279013.12921980175,279473.94208701141,279935.51602413628,280397.85228814511,280860.95213808282,281324.81683507358,281789.44764232449,282254.84582512901,282721.01265087014,283187.94938902429,283655.65731116431,284124.13769096328,284593.39180419792,285063.42092875182,285534.22634461912,286005.8093339082,286478.1711808446,286951.3131717752,287425.23659517115,287899.94274163176,288375.4329038877,288851.70837680495,289328.77045738779,289806.62044478278,290285.25964028208,290764.68934732699,291244.91087151173,291725.92552058649,292207.7346044617,292690.33943521086,293173.74132707476,293657.94159646455,294142.94156196568,294628.74254434119,295115.34586653567,295602.7528536786,296090.96483308787,296579.98313427373,297069.80908894213,297560.44403099845,298051.88929655112,298544.14622391528,299037.21615361643,299531.10042839404,300025.80039320514,300521.31739522825,301017.65278386662,301514.80791075237,302012.78412974981,302511.58279695938,303011.20527072117,303511.65291161858,304012.92708248226,304515.02914839372,305017.96047668892,305521.72243696207,306026.3164010694,306531.74374313292,307038.00583954406,307545.10406896757]
[null,null,"EBITDA",null,null,null,null,null,null,{"$f":"J209-J210-J211","v":0},{"$f":"K209-K210-K211","v":0},0,0,0,0,0,0,74893.488576604228,91900.689007889625,99943.936312105157,77597.247463405132,68153.116848185018,90610.301386822597,78615.487827851553,87308.535373646475,-18650.275004037569,-2581.1891809414665,31377.568385414896,59798.404364938848,73031.737615528487,56523.041590875393,-10584.840805900167,108082.5979343674,103913.03487692348,174954.76737943658,-86999.262958314328,-61642.539050936088,-184610.81308020334,-65901.806335687113,-95809.39284591141,-100355.73832193803,-381883.31162246835,-411352.30361308588,-466846.98141810281,-609018.02220269945,-684978.64453800907,-574266.45169276686,-879802.98938290495,-841231.42078984133,-979454.5262765314,-845674.23360913561,-888958.74877367972,-893634.56264044694,-854672.28699881653,-898253.37955272524,695193.54430348461,571640.40039841295,600660.77836758259,772751.37249944545,469085.29477133031,548584.22353984183,435025.6034850718,609713.63901246863,595357.88145305449,624768.16847504315,699831.45369097218,602061.87313851679,674904.72151740943,548866.30032389611,578452.86553296656,706992.55360765324,444217.41388857382,525292.08317080641,409448.04673431744,{"$f":"BW209-BW210-BW211","v":587615.59307020553},572958.46453365008,602942.6955437666,679492.97878288047,581027.38288408052,654039.158807253,525465.68370747671,555629.68879964913,734643.93481650227,418680.92745427147,501362.78087019041,383187.54850444524,564904.12461548427,549939.5264031142,580509.10897236015,658576.05885671696,559406.82418596861,632584.46655718994,501425.16504561331,532178.08736144425,714758.24944958743,392461.60711772175,476782.71680374187,356229.59301415319,541566.10789008625,526287.81897286116,557454.38846711384,637068.26663452003,537187.64878211473,610528.00308499462,476731.08684883261,508084.6329184043,694301.9575550193,365544.9356800135,451538.01485754503,328559.36988175276,517588.15033409273,501989.82490421191,533765.24903833924,614956.92200088385,514357.05331074737,587856.86957933975,451369.51418062928,483335.62430555443,622411.75228431646,337916.10129565169,425614.51709101431,300161.76821174263,492956.58722841227,477031.75220195088,509428.13568499987,592229.08692474384,490901.97418771812,564557.90493573435,425326.22908703587,457917.08201409027,651628.19795008865,309559.99155811296,398997.77807883458,271021.37056299468,467657.47623005603,451399.5286996428,484429.2179729233,568871.56027950114,{"$f":"EI209-EI210-EI211","v":466809.08238128235},540617.68048908177,398586.72491468396,431814.74260290852,629385.4224690781,280461.18746700452,371673.05913963995,241122.4467962042,441676.59179801634,425078.7964345541,458754.38450447383,544870.87255943136,442064.77808226424,516022.49464076693,371136.2005151136,405014.05299824488,606521.41478124738,250603.95727446274,343625.3224491569,210448.9477981875,414999.41950755252,398054.90590996947,432389.23727751675,520213.28049033415,416655.18526753399,490758.36737819668,342959.55433306354,377500.16467920539,527980.0778430996,219972.25020836096,314839.22503549879,178984.49908054207,387611.1502506478,370312.91024262668,405319.08593143645,494884.761532253,390566.14615462715,464811.03468459815,314041.3783764104,349257.92774688947,558876.20613466622,188549.69006987929,285299.11265425402,146712.39425017533,359496.67432036978,341837.55919300969,377528.94187797525,468871.00827217102,363783.21554537106,438165.94283692137,284365.95206540724,320271.88487479871,534067.57506791491,156319.56870291516,254989.0135409754,113615.58834914194,330640.57537681016,312613.29307612806,349003.51231458539,442157.42270443385,336291.6550562685,410808.24258958508,253917.23595879244,290526.26513812988,{"$f":"GU209-GU210-GU211","v":508582.8406038807},123264.83933276916,223892.63203859812,79676.691061157268,301027.1242922293,282624.23655040463,319727.19411792187,414729.11039667524,308076.42723338271,382722.78324178059,222678.8653543042,260004.97771955741,422827.49439021281,89368.109771498712,191993.34209730738,44877.959782136779,270640.27287299529,251854.19228222978,289684.06761510938,386570.87453895155,279122.18954941863,353894.10658602195,190634.14376110805,228691.60548900603,455527.08166395797,54611.635487264255,159274.1806442808,9201.2925520360586,239463.6474558526,220286.63448369695,258857.89023031719,357667.20987374726,249413.28828063427,324306.44073554612,157766.03624154779,196569.39845491963,427926.32906515535,18977.312534946192,125717.84082071902,-27371.779154795862,207480.54237599194,187904.70232097106,227232.09000414156,328002.29650445771,218933.75226117345,293943.69382814848,124057.16261962091,163621.26708443195,399590.00494321733,-17553.329654728237,91306.665083503525,-64860.097783553647,174673.91330439155,154691.1931907307,194789.75898329041,297559.99357994937,187667.28651239991,262789.44760399486,89489.790553524217,129829.77548983827]
[null,"Less: Depreciation",null,null,null,null,null,null,null,{"$f":"J169","v":0},0,0,0,0,0,0,0,37531.666666666664,91284.399801587308,94053.204365079364,96822.00892857142,99590.813492063491,102359.61805555555,105128.42261904762,107897.22718253969,110666.03174603175,113434.8363095238,116203.64087301587,118972.44543650794,121741.25000000001,124266.8402777778,126792.43055555559,129318.02083333336,131843.61111111112,134369.20138888893,136894.79166666672,139420.3819444445,141945.97222222228,144471.56250000006,146997.15277777784,149522.74305555562,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,{"$f":"BV169","v":152048.3333333334},152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,{"$f":"EH169","v":152048.3333333334},152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,{"$f":"GT169","v":152048.3333333334},152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334,152048.3333333334]
[null,null,"EBIT ",null,null,null,null,null,null,{"$f":"J212-J213","v":0},{"$f":"K212-K213","v":0},0,0,0,0,0,0,37361.821909937564,616.28920630231733,5890.7319470257935,-19224.761465166288,-31437.696643878473,-11749.31666873295,-26512.934791196065,-20588.691808893214,-129316.30675006931,-116016.02549046527,-84826.072487600977,-59174.041071569096,-48709.512384471527,-67743.798686902403,-137377.27136145576,-21235.42289896596,-27930.57623418764,40585.56599054765,-223894.05462498104,-201062.92099538058,-326556.78530242562,-210373.36883568717,-242806.54562368925,-249878.48137749365,-533931.64495580178,-563400.63694641925,-618895.31475143624,-761066.35553603282,-837026.97787134245,-726314.78502610023,-1031851.3227162383,-993279.7541231747,-1131502.8596098649,-997722.56694246898,-1041007.0821070131,-1045682.8959737803,-1006720.6203321499,-1050301.7128860587,543145.21097015124,419592.06706507958,448612.44503424922,620703.03916611208,317036.96143799694,396535.89020650845,282977.27015173843,457665.30567913526,443309.54811972112,472719.83514170977,547783.12035763881,450013.53980518342,522856.38818407606,396817.96699056274,426404.53219963319,554944.22027431987,292169.08055524039,373243.74983747303,257399.71340098404,{"$f":"BW212-BW213","v":435567.25973687216},420910.13120031671,450894.36221043323,527444.6454495471,428979.04955074715,501990.82547391963,373417.35037414334,403581.35546631576,582595.6014831689,266632.5941209381,349314.44753685698,231139.21517111183,412855.79128215089,397891.19306978083,428460.77563902678,506527.72552338359,407358.49085263524,480536.13322385657,349376.83171227993,380129.75402811088,562709.91611625405,240413.27378438835,324734.3834704085,204181.25968081978,389517.77455675288,374239.48563952779,405406.05513378046,485019.93330118665,385139.31544878136,458479.66975166125,324682.75351549918,356036.29958507093,542253.62422168592,213496.6023466801,299489.68152421166,176511.03654841936,365539.8170007593,349941.49157087854,381716.91570500587,462908.58866755047,362308.719977414,435808.53624600638,299321.18084729591,331287.29097222106,470363.41895098309,185867.76796231829,273566.18375768093,148113.43487840923,340908.2538950789,324983.4188686175,357379.8023516665,440180.75359141047,338853.64085438475,412509.57160240097,273277.8957537025,305868.74868075689,499579.86461675528,157511.65822477956,246949.44474550118,118973.03722966128,315609.14289672265,299351.19536630937,332380.88463958993,416823.22694616776,{"$f":"EI212-EI213","v":314760.74904794898},388569.3471557484,246538.39158135056,279766.40926957515,477337.08913574473,128412.85413367112,219624.72580630655,89074.113462870795,289628.25846468296,273030.46310122067,306706.0511711404,392822.53922609799,290016.44474893087,363974.1613074335,219087.8671817802,252965.71966491148,454473.08144791401,98555.623941129335,191576.9891158235,58400.614464854094,262951.08617421915,246006.57257663607,280340.90394418337,368164.94715700077,264606.85193420062,338710.03404486331,190911.22099973014,225451.83134587199,375931.74450976623,67923.916875027557,162790.89170216539,26936.165747208666,235562.8169173144,218264.57690929328,253270.75259810305,342836.42819891963,238517.81282129374,312762.70135126472,161993.045043077,197209.59441355607,406827.87280133285,36501.356736545888,133250.77932092061,-5335.9390831580677,207448.34098703638,189789.22585967628,225480.60854464184,316822.67493883765,211734.88221203766,286117.60950358794,132317.61873207384,168223.55154146531,382019.24173458153,4271.2353695817583,102940.680207642,-38432.744984191464,178592.24204347676,160564.95974279466,196955.17898125199,290109.08937110042,184243.3217229351,258759.90925625167,101868.90262545904,138477.93180479648,{"$f":"GU212-GU213","v":356534.50727054733},-28783.494000564242,71844.298705264722,-72371.642272176134,148978.7909588959,130575.90321707123,167678.86078458847,262680.77706334181,156028.09390004931,230674.44990844719,70630.532020970801,107956.64438622401,270779.16105687944,-62680.223561834689,39945.00876397398,-107170.37355119662,118591.93953966189,99805.858948896377,137635.73428177598,234522.54120561815,127073.85621608523,201845.77325268855,38585.810427774646,76643.272155672632,303478.74833062454,-97436.697846069146,7225.8473109473998,-142847.04078129734,87415.314122519194,68238.30115036355,106809.55689698379,205618.87654041385,97364.954947300866,172258.10740221271,5717.7029082143854,44521.065121586231,275877.99573182198,-133071.02079838721,-26330.492512614379,-179420.11248812926,55432.209042658535,35856.368987637659,75183.756670808158,175953.96317112431,66885.418927840044,141895.36049481508,-27991.17071371249,11572.93375109855,247541.67160988392,-169601.66298806164,-60741.668249829876,-216908.43111688705,22625.579971058149,2642.8598573972995,42741.425649957004,145511.66024661597,35618.953179066506,110741.11427066146,-62558.542779809184,-22218.557843495131]
[null,"Less: Interest Expense",null,null,null,null,null,null,null,{"$f":"J190","v":0},{"$f":"K190","v":0},0,0,2590.7777777777769,6251.2872222222213,9930.0992138888887,13627.305265513887,17342.997347397009,31875.036951576127,31831.094957001511,31754.265841229822,31896.572705375416,32072.5066657075,32025.79174698898,32175.602351628757,32183.29192931941,33161.19468111376,33755.836407717565,34203.005217252408,34432.922223186419,34439.275601779314,34623.667946444322,35371.483411254718,35467.635266366182,35312.48396996766,34512.468314095378,36208.74901029536,37093.542562127055,39137.219829011323,39854.714230081547,41110.097582097667,42344.938822154596,45116.116761497819,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,42363.304975031919,39106.223220330379,35305.606715371447,30027.285687383308,27782.854546628154,24163.155932232716,21701.436566139186,17438.272250307629,13659.145141710838,9570.5592148908545,4863.0179940265825,973.27587197015066,0,0,0,0,0,0,{"$f":"BW190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,36.097546188782189,0,17.988784306618367,0,0,0,0,0,0,0,0,0,368.09088235318717,0,255.79266622864347,0,0,0,0,0,0,0,0,0,605.61179410351701,0,499.57176666996622,0,0,0,0,0,0,0,0,0,849.10734261092284,142.6735020148044,892.83855523025647,0,0,0,0,0,0,0]
[null,"Less: Commitment Fee",null,null,null,null,null,null,null,{"$f":"J191","v":11666.666666666668},{"$f":"K191","v":11666.666666666668},11666.666666666668,11666.666666666668,11018.972222222224,10103.844861111113,9184.1418631944452,8259.8403502881956,7330.9173298174146,3697.9074287726362,3708.8929274162901,3728.1002063592123,3692.5234903228129,3648.5400002397923,3660.218729919422,3622.7660787594787,3620.8436843368149,3376.3679963882269,3227.7075647372753,3115.9153623535658,3058.4361108700623,3056.8477662218397,3010.7496800555864,2823.795813852988,2799.757850075122,2838.5456741747525,3038.5495881428228,2614.479414092827,2393.2810261349041,1882.3617094138374,1702.9881091462805,1389.1422711422513,1080.431961128018,387.63747629221223,0,0,0,0,0,0,0,0,0,0,0,0,0,1075.8404229086871,1890.1108615840724,2840.2649878238049,4159.84524482084,4720.9530300096285,5625.877683608489,6241.3075251318714,7307.0986040897606,8251.8803812389579,9274.0268629439543,10450.912168160023,11423.34769867413,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"BW191","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"EI191","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"GU191","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11657.642280119471,11666.666666666668,11662.169470590012,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11574.643946078371,11666.666666666668,11602.718500109506,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11515.263718140788,11666.666666666668,11541.773724999175,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11454.389831013936,11630.998291162965,11443.457027859104,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668]
[null,"Add: Interest Income",null,null,null,null,null,null,null,{"$f":"J197","v":0},{"$f":"K197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"BW197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"EI197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"GU197","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343]
[null,null,"EBT",null,null,null,null,null,null,{"$f":"J214-J215+J217-J216","v":-11666.666666666668},{"$f":"K214-K215+K217-K216","v":-11583.333333333334},-11583.333333333334,-11583.333333333334,-13526.416666666668,-16271.798750000002,-19030.907743750002,-21803.812282468749,12771.240566056473,-34873.321840713113,-29565.922604058676,-54623.794179421981,-66943.459506243365,-47387.03000134691,-62115.611934771128,-56303.726905948111,-165037.1090303922,-152470.25483463393,-121726.28312672248,-96409.628317841736,-86117.537385194693,-105156.58872157022,-174928.35565462234,-59347.368790740329,-66114.636017295605,2517.8696797385705,-261361.73919388591,-239802.8160864354,-365960.27555735427,-251309.61704077901,-284280.91462958377,-292294.3878974003,-577273.68240575108,-608821.05785087589,-665478.64808476949,-807649.68886936607,-883610.3112046757,-772898.11835943349,-1078434.6560495717,-1039863.087456508,-1178086.1929431984,-1044305.9002758022,-1087590.4154403466,-1092266.2293071137,-1053303.9536654833,-1096885.0462193922,496561.87763681787,376236.2550004723,407699.44428566808,582640.50079625018,282933.16383912612,364115.415963204,253271.56986923056,429805.89492119756,418647.51059865707,450892.14295209333,529021.86761313735,434782.94297633012,510543.09794676508,385234.63365722937,414821.19886629982,543360.88694098662,280585.74722190702,361660.41650413966,245816.38006765072,{"$f":"BW214-BW215+BW217-BW216","v":423983.92640353879},409326.79786698334,439311.02887709986,515861.31211621378,417395.71621741378,490407.49214058626,361834.01704080997,391998.02213298238,571012.26814983564,255049.26078760476,337731.11420352361,219555.88183777852,401272.45794881752,386307.85973644746,416877.4423056934,494944.39219005022,395775.15751930187,468952.79989052319,337793.49837894656,368546.42069477751,551126.5827829208,228829.94045105504,313151.05013707513,192597.92634748647,377934.4412234195,362656.15230619442,393822.72180044709,473436.59996785328,373555.98211544799,446896.33641832788,313099.42018216581,344452.96625173755,530670.29088835267,201913.26901334678,287906.34819087829,164927.70321508605,353956.48366742593,338358.15823754517,370133.5823716725,451325.2553342171,350725.38664408063,424225.202912673,287737.84751396254,319703.95763888769,458780.08561764972,174284.43462898498,261982.85042434759,136530.10154507592,329324.92056174553,313400.08553528413,345796.46901833313,428597.42025807709,327270.30752105138,400926.2382690676,261694.56242036916,294285.41534742352,487996.53128342191,145928.32489144625,235366.11141216787,107389.70389632793,304025.80956338928,287767.862032976,320797.55130625656,405239.89361283439,{"$f":"EI214-EI215+EI217-EI216","v":303177.41571461561},376986.01382241503,234955.05824801725,268183.07593624177,465753.75580241135,116829.52080033778,208041.39247297324,77490.780129537452,278044.92513134959,261447.12976788732,295122.71783780702,381239.20589276461,278433.11141559749,352390.82797410013,207504.53384844688,241382.38633157816,442889.74811458064,86972.290607795992,179993.65578249018,46817.281131520765,251367.75284088581,234423.23924330276,268757.57061085,356581.6138236674,253023.51860086728,327126.70071152993,179327.88766639683,213868.49801253868,364348.41117643286,56340.583541694214,151207.55836883208,15352.832413875331,223979.48358398108,206681.24357595996,241687.41926476973,331253.09486558626,226934.47948796043,301179.36801793135,150409.71170974369,185626.26108022276,395244.53946799948,24918.023403212555,121667.44598758729,-16919.272416491403,195865.00765370307,178205.89252634297,213897.27521130853,305239.34160550428,200151.54887870434,274534.27617025457,120734.28539874051,156640.21820813199,370435.90840124816,-7312.0979637515766,91357.346874308656,-50016.078317524793,167008.90871014344,148981.62640946134,185371.84564791867,278525.75603776705,172659.98838960179,247176.57592291836,90285.5692921257,126894.59847146315,{"$f":"GU214-GU215+GU217-GU216","v":344951.17393721396},-40366.827333897578,60260.965371931379,-83954.975605509477,137395.45762556259,118992.56988373789,156095.52745125516,251097.44373000847,144444.760566716,219091.11657511388,59047.198687637458,96373.311052890669,259195.8277235461,-74263.556895168018,28334.602270999065,-118753.70688452997,106995.11461809858,88222.525615563034,126052.40094844265,222939.20787228484,115490.52288275189,190262.43991935524,27002.477094441314,65059.938822339289,291895.41499729117,-109020.03117940249,-4633.5541841508257,-154430.37411463066,75640.136289514368,56654.967817030207,95226.223563650448,194035.54320708054,85781.621613967523,160674.7740688794,-5865.6304251189495,32937.731788252902,264294.66239848861,-144654.35413172052,-38368.034691525347,-191003.44582146258,43474.19688432273,24273.035654304327,63600.423337474815,164370.629837791,55302.085594506701,130312.02716148175,-39574.504047045826,-10.399582234784248,235958.33827655061,-181184.99632139495,-72961.832090121403,-228598.76957673149,10372.61772130212,-8940.4734759360344,31158.092316623672,133928.32691328265,24035.619845733174,99157.78093732812,-74141.876113142513,-33801.891176828467]
[]
[null,"NOL Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I224","v":0},{"$f":"J224","v":11666.666666666668},23250,34833.333333333336,46416.666666666672,59943.083333333343,76214.882083333345,95245.789827083354,117049.6021095521,104278.36154349563,139151.68338420874,168717.6059882674,223341.40016768937,290284.85967393272,337671.88967527961,399787.50161005073,456091.22851599887,621128.33754639106,773598.59238102497,895324.87550774741,991734.50382558908,1077852.0412107839,1183008.6299323542,1357936.9855869766,1417284.354377717,1483398.9903950125,1480881.120715274,1742242.8599091598,1982045.6759955953,2348005.9515529494,2599315.5685937284,2883596.4832233121,3175890.8711207123,3753164.5535264635,4361985.6113773398,5027464.2594621088,5835113.9483314753,6718724.2595361508,7491622.3778955843,8570057.0339451563,9609920.1214016639,10788006.314344862,11832312.214620665,12919902.630061012,14012168.859368125,15065472.813033609,16162357.859253,15665795.981616182,15289559.72661571,14881860.282330042,14299219.781533791,14016286.617694665,13652171.20173146,13398899.631862229,12969093.736941032,12550446.226342374,12099554.083390281,11570532.215777144,11135749.272800814,10625206.174854049,10239971.541196819,9825150.3423305191,9281789.4553895332,9001203.7081676256,8639543.2916634865,{"$f":"BV224","v":8393726.9115958363},7969742.985192297,7560416.1873253137,7121105.1584482137,6605243.8463319996,6187848.1301145861,5697440.6379739996,5335606.62093319,4943608.5988002075,4372596.3306503715,4117547.0698627667,3779815.9556592433,3560260.0738214646,3158987.6158726471,2772679.7561361995,2355802.3138305061,1860857.9216404557,1465082.7641211539,996129.96423063066,658336.4658516841,289790.04515690659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16919.272416491403,0,0,0,0,0,0,0,0,0,7312.0979637515766,0,50016.078317524793,0,0,0,0,0,0,0,{"$f":"GT224","v":0},0,40366.827333897578,0,83954.975605509477,0,0,0,0,0,0,0,0,0,74263.556895168018,45928.954624168953,164682.66150869892,57687.546890600337,0,0,0,0,0,0,0,0,109020.03117940249,113653.58536355331,268083.959478184,192443.82318866963,135788.85537163942,40562.631807988975,0,0,0,5865.6304251189495,0,0,144654.35413172052,183022.38882324588,374025.83464470843,330551.6377603857,306278.60210608138,242678.17876860657,78307.548930815567,23005.463336308865,0,39574.504047045826,39584.903629280612,0,181184.99632139495,254146.82841151636,482745.59798824787,472372.98026694573,481313.45374288177,450155.36142625811,316227.03451297549,292191.41466724232,193033.6337299142,267175.50984305673]
[null,null,"Add: Loss",null,null,null,null,null,null,{"$f":"MAX(-J218,0)","v":11666.666666666668},{"$f":"MAX(-K218,0)","v":11583.333333333334},11583.333333333334,11583.333333333334,13526.416666666668,16271.798750000002,19030.907743750002,21803.812282468749,0,34873.321840713113,29565.922604058676,54623.794179421981,66943.459506243365,47387.03000134691,62115.611934771128,56303.726905948111,165037.1090303922,152470.25483463393,121726.28312672248,96409.628317841736,86117.537385194693,105156.58872157022,174928.35565462234,59347.368790740329,66114.636017295605,0,261361.73919388591,239802.8160864354,365960.27555735427,251309.61704077901,284280.91462958377,292294.3878974003,577273.68240575108,608821.05785087589,665478.64808476949,807649.68886936607,883610.3112046757,772898.11835943349,1078434.6560495717,1039863.087456508,1178086.1929431984,1044305.9002758022,1087590.4154403466,1092266.2293071137,1053303.9536654833,1096885.0462193922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BW218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EI218,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16919.272416491403,0,0,0,0,0,0,0,0,0,7312.0979637515766,0,50016.078317524793,0,0,0,0,0,0,0,0,{"$f":"MAX(-GU218,0)","v":0},40366.827333897578,0,83954.975605509477,0,0,0,0,0,0,0,0,0,74263.556895168018,0,118753.70688452997,0,0,0,0,0,0,0,0,0,109020.03117940249,4633.5541841508257,154430.37411463066,0,0,0,0,0,0,5865.6304251189495,0,0,144654.35413172052,38368.034691525347,191003.44582146258,0,0,0,0,0,0,39574.504047045826,10.399582234784248,0,181184.99632139495,72961.832090121403,228598.76957673149,0,8940.4734759360344,0,0,0,0,74141.876113142513,33801.891176828467]
[null,null,"Less: Use of NOL",null,null,null,null,null,null,{"$f":"MIN(J221,MAX(J218,0))","v":0},{"$f":"MIN(K221,MAX(K218,0))","v":0},0,0,0,0,0,0,12771.240566056473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2517.8696797385705,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496561.87763681787,376236.2550004723,407699.44428566808,582640.50079625018,282933.16383912612,364115.415963204,253271.56986923056,429805.89492119756,418647.51059865707,450892.14295209333,529021.86761313735,434782.94297633012,510543.09794676508,385234.63365722937,414821.19886629982,543360.88694098662,280585.74722190702,361660.41650413966,245816.38006765072,{"$f":"MIN(BW221,MAX(BW218,0))","v":423983.92640353879},409326.79786698334,439311.02887709986,515861.31211621378,417395.71621741378,490407.49214058626,361834.01704080997,391998.02213298238,571012.26814983564,255049.26078760476,337731.11420352361,219555.88183777852,401272.45794881752,386307.85973644746,416877.4423056934,494944.39219005022,395775.15751930187,468952.79989052319,337793.49837894656,368546.42069477751,289790.04515690659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI221,MAX(EI218,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16919.272416491403,0,0,0,0,0,0,0,0,0,7312.0979637515766,0,50016.078317524793,0,0,0,0,0,0,0,{"$f":"MIN(GU221,MAX(GU218,0))","v":0},0,40366.827333897578,0,83954.975605509477,0,0,0,0,0,0,0,0,0,28334.602270999065,0,106995.11461809858,57687.546890600337,0,0,0,0,0,0,0,0,0,0,75640.136289514368,56654.967817030207,95226.223563650448,40562.631807988975,0,0,0,5865.6304251189495,0,0,0,0,43474.19688432273,24273.035654304327,63600.423337474815,164370.629837791,55302.085594506701,23005.463336308865,0,0,39584.903629280612,0,0,0,10372.61772130212,0,31158.092316623672,133928.32691328265,24035.619845733174,99157.78093732812,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J221+J222-J223","v":11666.666666666668},{"$f":"K221+K222-K223","v":23250},34833.333333333336,46416.666666666672,59943.083333333343,76214.882083333345,95245.789827083354,117049.6021095521,104278.36154349563,139151.68338420874,168717.6059882674,223341.40016768937,290284.85967393272,337671.88967527961,399787.50161005073,456091.22851599887,621128.33754639106,773598.59238102497,895324.87550774741,991734.50382558908,1077852.0412107839,1183008.6299323542,1357936.9855869766,1417284.354377717,1483398.9903950125,1480881.120715274,1742242.8599091598,1982045.6759955953,2348005.9515529494,2599315.5685937284,2883596.4832233121,3175890.8711207123,3753164.5535264635,4361985.6113773398,5027464.2594621088,5835113.9483314753,6718724.2595361508,7491622.3778955843,8570057.0339451563,9609920.1214016639,10788006.314344862,11832312.214620665,12919902.630061012,14012168.859368125,15065472.813033609,16162357.859253,15665795.981616182,15289559.72661571,14881860.282330042,14299219.781533791,14016286.617694665,13652171.20173146,13398899.631862229,12969093.736941032,12550446.226342374,12099554.083390281,11570532.215777144,11135749.272800814,10625206.174854049,10239971.541196819,9825150.3423305191,9281789.4553895332,9001203.7081676256,8639543.2916634865,8393726.9115958363,{"$f":"BW221+BW222-BW223","v":7969742.985192297},7560416.1873253137,7121105.1584482137,6605243.8463319996,6187848.1301145861,5697440.6379739996,5335606.62093319,4943608.5988002075,4372596.3306503715,4117547.0698627667,3779815.9556592433,3560260.0738214646,3158987.6158726471,2772679.7561361995,2355802.3138305061,1860857.9216404557,1465082.7641211539,996129.96423063066,658336.4658516841,289790.04515690659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI221+EI222-EI223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16919.272416491403,0,0,0,0,0,0,0,0,0,7312.0979637515766,0,50016.078317524793,0,0,0,0,0,0,0,0,{"$f":"GU221+GU222-GU223","v":0},40366.827333897578,0,83954.975605509477,0,0,0,0,0,0,0,0,0,74263.556895168018,45928.954624168953,164682.66150869892,57687.546890600337,0,0,0,0,0,0,0,0,109020.03117940249,113653.58536355331,268083.959478184,192443.82318866963,135788.85537163942,40562.631807988975,0,0,0,5865.6304251189495,0,0,144654.35413172052,183022.38882324588,374025.83464470843,330551.6377603857,306278.60210608138,242678.17876860657,78307.548930815567,23005.463336308865,0,39574.504047045826,39584.903629280612,0,181184.99632139495,254146.82841151636,482745.59798824787,472372.98026694573,481313.45374288177,450155.36142625811,316227.03451297549,292191.41466724232,193033.6337299142,267175.50984305673,300977.4010198852]
[]
[null,null,"Adjusted EBT",null,null,null,null,null,null,{"$f":"J218+J222-J223","v":0},{"$f":"K218+K222-K223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW218+BW222-BW223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261336.53762601421,228829.94045105504,313151.05013707513,192597.92634748647,377934.4412234195,362656.15230619442,393822.72180044709,473436.59996785328,373555.98211544799,446896.33641832788,313099.42018216581,344452.96625173755,530670.29088835267,201913.26901334678,287906.34819087829,164927.70321508605,353956.48366742593,338358.15823754517,370133.5823716725,451325.2553342171,350725.38664408063,424225.202912673,287737.84751396254,319703.95763888769,458780.08561764972,174284.43462898498,261982.85042434759,136530.10154507592,329324.92056174553,313400.08553528413,345796.46901833313,428597.42025807709,327270.30752105138,400926.2382690676,261694.56242036916,294285.41534742352,487996.53128342191,145928.32489144625,235366.11141216787,107389.70389632793,304025.80956338928,287767.862032976,320797.55130625656,405239.89361283439,{"$f":"EI218+EI222-EI223","v":303177.41571461561},376986.01382241503,234955.05824801725,268183.07593624177,465753.75580241135,116829.52080033778,208041.39247297324,77490.780129537452,278044.92513134959,261447.12976788732,295122.71783780702,381239.20589276461,278433.11141559749,352390.82797410013,207504.53384844688,241382.38633157816,442889.74811458064,86972.290607795992,179993.65578249018,46817.281131520765,251367.75284088581,234423.23924330276,268757.57061085,356581.6138236674,253023.51860086728,327126.70071152993,179327.88766639683,213868.49801253868,364348.41117643286,56340.583541694214,151207.55836883208,15352.832413875331,223979.48358398108,206681.24357595996,241687.41926476973,331253.09486558626,226934.47948796043,301179.36801793135,150409.71170974369,185626.26108022276,395244.53946799948,24918.023403212555,121667.44598758729,0,178945.73523721166,178205.89252634297,213897.27521130853,305239.34160550428,200151.54887870434,274534.27617025457,120734.28539874051,156640.21820813199,370435.90840124816,0,84045.248910557086,0,116992.83039261865,148981.62640946134,185371.84564791867,278525.75603776705,172659.98838960179,247176.57592291836,90285.5692921257,126894.59847146315,{"$f":"GU218+GU222-GU223","v":344951.17393721396},0,19894.138038033801,0,53440.48202005311,118992.56988373789,156095.52745125516,251097.44373000847,144444.760566716,219091.11657511388,59047.198687637458,96373.311052890669,259195.8277235461,0,0,0,0,30534.978724962697,126052.40094844265,222939.20787228484,115490.52288275189,190262.43991935524,27002.477094441314,65059.938822339289,291895.41499729117,0,0,0,0,0,0,153472.91139909156,85781.621613967523,160674.7740688794,0,27072.101363133952,264294.66239848861,0,0,0,0,0,0,0,0,107306.56382517288,0,0,196373.43464727001,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Taxes Paid",null,null,null,{"$f":"Assumptions!F184","v":0.2},null,null,null,{"$f":"J226*$F$228","v":0},{"$f":"K226*$F$228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW226*$F$228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52267.307525202843,45765.988090211009,62630.210027415029,38519.585269497293,75586.888244683898,72531.230461238883,78764.544360089421,94687.319993570665,74711.196423089597,89379.267283665584,62619.884036433163,68890.59325034752,106134.05817767054,40382.65380266936,57581.269638175661,32985.540643017208,70791.296733485186,67671.631647509043,74026.716474334506,90265.051066843429,70145.077328816129,84845.04058253461,57547.56950279251,63940.791527777539,91756.017123529949,34856.886925797,52396.57008486952,27306.020309015184,65864.984112349106,62680.017107056832,69159.293803666631,85719.484051615422,65454.06150421028,80185.247653813523,52338.912484073837,58857.08306948471,97599.306256684387,29185.664978289249,47073.222282433577,21477.940779265587,60805.161912677861,57553.572406595202,64159.510261251315,81047.978722566884,{"$f":"EI226*$F$228","v":60635.483142923127},75397.202764483009,46991.011649603453,53636.615187248361,93150.751160482279,23365.904160067555,41608.278494594648,15498.15602590749,55608.985026269918,52289.425953577469,59024.543567561406,76247.841178552932,55686.622283119505,70478.165594820035,41500.906769689376,48276.477266315633,88577.94962291613,17394.458121559201,35998.731156498041,9363.4562263041535,50273.550568177161,46884.647848660556,53751.514122170003,71316.322764733486,50604.703720173457,65425.340142305991,35865.577533279364,42773.699602507739,72869.682235286571,11268.116708338843,30241.511673766418,3070.5664827750661,44795.896716796218,41336.248715191992,48337.483852953948,66250.618973117249,45386.89589759209,60235.873603586275,30081.942341948739,37125.252216044551,79048.907893599899,4983.6046806425111,24333.489197517458,0,35789.147047442333,35641.178505268595,42779.45504226171,61047.868321100861,40030.309775740869,54906.85523405092,24146.857079748104,31328.043641626398,74087.181680249632,0,16809.049782111419,0,23398.566078523731,29796.32528189227,37074.369129583734,55705.151207553412,34531.997677920357,49435.315184583676,18057.113858425142,25378.919694292632,{"$f":"GU226*$F$228","v":68990.234787442794},0,3978.8276076067605,0,10688.096404010623,23798.513976747578,31219.105490251033,50219.488746001698,28888.952113343199,43818.223315022777,11809.439737527493,19274.662210578135,51839.16554470922,0,0,0,0,6106.9957449925396,25210.480189688533,44587.841574456972,23098.10457655038,38052.487983871048,5400.495418888263,13011.987764467858,58379.082999458238,0,0,0,0,0,0,30694.582279818314,17156.324322793505,32134.954813775883,0,5414.4202726267904,52858.932479697723,0,0,0,0,0,0,0,0,21461.312765034578,0,0,39274.686929454001,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,null,null,null,null,{"$f":"J218-J228","v":-11666.666666666668},{"$f":"K218-K228","v":-11583.333333333334},-11583.333333333334,-11583.333333333334,-13526.416666666668,-16271.798750000002,-19030.907743750002,-21803.812282468749,12771.240566056473,-34873.321840713113,-29565.922604058676,-54623.794179421981,-66943.459506243365,-47387.03000134691,-62115.611934771128,-56303.726905948111,-165037.1090303922,-152470.25483463393,-121726.28312672248,-96409.628317841736,-86117.537385194693,-105156.58872157022,-174928.35565462234,-59347.368790740329,-66114.636017295605,2517.8696797385705,-261361.73919388591,-239802.8160864354,-365960.27555735427,-251309.61704077901,-284280.91462958377,-292294.3878974003,-577273.68240575108,-608821.05785087589,-665478.64808476949,-807649.68886936607,-883610.3112046757,-772898.11835943349,-1078434.6560495717,-1039863.087456508,-1178086.1929431984,-1044305.9002758022,-1087590.4154403466,-1092266.2293071137,-1053303.9536654833,-1096885.0462193922,496561.87763681787,376236.2550004723,407699.44428566808,582640.50079625018,282933.16383912612,364115.415963204,253271.56986923056,429805.89492119756,418647.51059865707,450892.14295209333,529021.86761313735,434782.94297633012,510543.09794676508,385234.63365722937,414821.19886629982,543360.88694098662,280585.74722190702,361660.41650413966,245816.38006765072,{"$f":"BW218-BW228","v":423983.92640353879},409326.79786698334,439311.02887709986,515861.31211621378,417395.71621741378,490407.49214058626,361834.01704080997,391998.02213298238,571012.26814983564,255049.26078760476,337731.11420352361,219555.88183777852,401272.45794881752,386307.85973644746,416877.4423056934,494944.39219005022,395775.15751930187,468952.79989052319,337793.49837894656,368546.42069477751,498859.27525771793,183063.95236084404,250520.84010966012,154078.34107798917,302347.55297873559,290124.92184495553,315058.17744035769,378749.2799742826,298844.78569235839,357517.06913466228,250479.53614573265,275562.37300139002,424536.23271068215,161530.61521067744,230325.07855270262,131942.16257206883,283165.18693394074,270686.52659003611,296106.86589733802,361060.20426737366,280580.30931526452,339380.16233013838,230190.27801117004,255763.16611111016,367024.0684941198,139427.54770318797,209586.28033947808,109224.08123606074,263459.93644939642,250720.0684282273,276637.17521466652,342877.93620646169,261816.24601684109,320740.99061525409,209355.64993629532,235428.33227793881,390397.22502673755,116742.659913157,188292.88912973431,85911.76311706235,243220.64765071141,230214.28962638081,256638.04104500526,324191.91489026754,{"$f":"EI218-EI228","v":242541.93257169248},301588.81105793203,187964.04659841378,214546.46074899341,372603.00464192906,93463.616640270222,166433.11397837859,61992.624103629962,222435.94010507967,209157.70381430985,236098.17427024562,304991.36471421167,222746.48913247799,281912.66237928008,166003.6270787575,193105.90906526253,354311.79849166452,69577.832486236788,143994.92462599213,37453.824905216614,201094.20227270864,187538.59139464219,215006.05648868001,285265.29105893394,202418.81488069383,261701.36056922394,143462.31013311745,171094.79841003095,291478.72894114628,45072.466833355371,120966.04669506566,12282.265931100264,179183.58686718487,165344.99486076797,193349.93541181579,265002.475892469,181547.58359036833,240943.49441434507,120327.76936779494,148501.00886417821,316195.63157439959,19934.418722570044,97333.956790069831,-16919.272416491403,160075.86060626074,142564.71402107438,171117.82016904681,244191.47328440342,160121.23910296347,219627.42093620365,96587.428318992403,125312.17456650559,296348.72672099853,-7312.0979637515766,74548.29709219723,-50016.078317524793,143610.34263161971,119185.30112756908,148297.47651833494,222820.60483021365,138127.99071168143,197741.26073833468,72228.455433700554,101515.67877717051,{"$f":"GU218-GU228","v":275960.93914977118},-40366.827333897578,56282.137764324616,-83954.975605509477,126707.36122155197,95194.05590699031,124876.42196100412,200877.95498400676,115555.8084533728,175272.89326009111,47237.758950109965,77098.648842312541,207356.66217883688,-74263.556895168018,28334.602270999065,-118753.70688452997,106995.11461809858,82115.529870570492,100841.92075875412,178351.36629782786,92392.418306201507,152209.95193548419,21601.981675553052,52047.951057871433,233516.33199783292,-109020.03117940249,-4633.5541841508257,-154430.37411463066,75640.136289514368,56654.967817030207,95226.223563650448,163340.96092726223,68625.297291174022,128539.81925510352,-5865.6304251189495,27523.311515626112,211435.72991879089,-144654.35413172052,-38368.034691525347,-191003.44582146258,43474.19688432273,24273.035654304327,63600.423337474815,164370.629837791,55302.085594506701,108850.71439644718,-39574.504047045826,-10.399582234784248,196683.6513470966,-181184.99632139495,-72961.832090121403,-228598.76957673149,10372.61772130212,-8940.4734759360344,31158.092316623672,133928.32691328265,24035.619845733174,99157.78093732812,-74141.876113142513,-33801.891176828467]
[]
[]
["Cash Flow"]
[null,"EBITDA",null,null,null,null,null,null,null,{"$f":"J212","v":0},{"$f":"K212","v":0},0,0,0,0,0,0,74893.488576604228,91900.689007889625,99943.936312105157,77597.247463405132,68153.116848185018,90610.301386822597,78615.487827851553,87308.535373646475,-18650.275004037569,-2581.1891809414665,31377.568385414896,59798.404364938848,73031.737615528487,56523.041590875393,-10584.840805900167,108082.5979343674,103913.03487692348,174954.76737943658,-86999.262958314328,-61642.539050936088,-184610.81308020334,-65901.806335687113,-95809.39284591141,-100355.73832193803,-381883.31162246835,-411352.30361308588,-466846.98141810281,-609018.02220269945,-684978.64453800907,-574266.45169276686,-879802.98938290495,-841231.42078984133,-979454.5262765314,-845674.23360913561,-888958.74877367972,-893634.56264044694,-854672.28699881653,-898253.37955272524,695193.54430348461,571640.40039841295,600660.77836758259,772751.37249944545,469085.29477133031,548584.22353984183,435025.6034850718,609713.63901246863,595357.88145305449,624768.16847504315,699831.45369097218,602061.87313851679,674904.72151740943,548866.30032389611,578452.86553296656,706992.55360765324,444217.41388857382,525292.08317080641,409448.04673431744,{"$f":"BW212","v":587615.59307020553},572958.46453365008,602942.6955437666,679492.97878288047,581027.38288408052,654039.158807253,525465.68370747671,555629.68879964913,734643.93481650227,418680.92745427147,501362.78087019041,383187.54850444524,564904.12461548427,549939.5264031142,580509.10897236015,658576.05885671696,559406.82418596861,632584.46655718994,501425.16504561331,532178.08736144425,714758.24944958743,392461.60711772175,476782.71680374187,356229.59301415319,541566.10789008625,526287.81897286116,557454.38846711384,637068.26663452003,537187.64878211473,610528.00308499462,476731.08684883261,508084.6329184043,694301.9575550193,365544.9356800135,451538.01485754503,328559.36988175276,517588.15033409273,501989.82490421191,533765.24903833924,614956.92200088385,514357.05331074737,587856.86957933975,451369.51418062928,483335.62430555443,622411.75228431646,337916.10129565169,425614.51709101431,300161.76821174263,492956.58722841227,477031.75220195088,509428.13568499987,592229.08692474384,490901.97418771812,564557.90493573435,425326.22908703587,457917.08201409027,651628.19795008865,309559.99155811296,398997.77807883458,271021.37056299468,467657.47623005603,451399.5286996428,484429.2179729233,568871.56027950114,{"$f":"EI212","v":466809.08238128235},540617.68048908177,398586.72491468396,431814.74260290852,629385.4224690781,280461.18746700452,371673.05913963995,241122.4467962042,441676.59179801634,425078.7964345541,458754.38450447383,544870.87255943136,442064.77808226424,516022.49464076693,371136.2005151136,405014.05299824488,606521.41478124738,250603.95727446274,343625.3224491569,210448.9477981875,414999.41950755252,398054.90590996947,432389.23727751675,520213.28049033415,416655.18526753399,490758.36737819668,342959.55433306354,377500.16467920539,527980.0778430996,219972.25020836096,314839.22503549879,178984.49908054207,387611.1502506478,370312.91024262668,405319.08593143645,494884.761532253,390566.14615462715,464811.03468459815,314041.3783764104,349257.92774688947,558876.20613466622,188549.69006987929,285299.11265425402,146712.39425017533,359496.67432036978,341837.55919300969,377528.94187797525,468871.00827217102,363783.21554537106,438165.94283692137,284365.95206540724,320271.88487479871,534067.57506791491,156319.56870291516,254989.0135409754,113615.58834914194,330640.57537681016,312613.29307612806,349003.51231458539,442157.42270443385,336291.6550562685,410808.24258958508,253917.23595879244,290526.26513812988,{"$f":"GU212","v":508582.8406038807},123264.83933276916,223892.63203859812,79676.691061157268,301027.1242922293,282624.23655040463,319727.19411792187,414729.11039667524,308076.42723338271,382722.78324178059,222678.8653543042,260004.97771955741,422827.49439021281,89368.109771498712,191993.34209730738,44877.959782136779,270640.27287299529,251854.19228222978,289684.06761510938,386570.87453895155,279122.18954941863,353894.10658602195,190634.14376110805,228691.60548900603,455527.08166395797,54611.635487264255,159274.1806442808,9201.2925520360586,239463.6474558526,220286.63448369695,258857.89023031719,357667.20987374726,249413.28828063427,324306.44073554612,157766.03624154779,196569.39845491963,427926.32906515535,18977.312534946192,125717.84082071902,-27371.779154795862,207480.54237599194,187904.70232097106,227232.09000414156,328002.29650445771,218933.75226117345,293943.69382814848,124057.16261962091,163621.26708443195,399590.00494321733,-17553.329654728237,91306.665083503525,-64860.097783553647,174673.91330439155,154691.1931907307,194789.75898329041,297559.99357994937,187667.28651239991,262789.44760399486,89489.790553524217,129829.77548983827]
[null,"Less: Taxes",null,null,null,null,null,null,null,{"$f":"J228","v":0},{"$f":"K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52267.307525202843,45765.988090211009,62630.210027415029,38519.585269497293,75586.888244683898,72531.230461238883,78764.544360089421,94687.319993570665,74711.196423089597,89379.267283665584,62619.884036433163,68890.59325034752,106134.05817767054,40382.65380266936,57581.269638175661,32985.540643017208,70791.296733485186,67671.631647509043,74026.716474334506,90265.051066843429,70145.077328816129,84845.04058253461,57547.56950279251,63940.791527777539,91756.017123529949,34856.886925797,52396.57008486952,27306.020309015184,65864.984112349106,62680.017107056832,69159.293803666631,85719.484051615422,65454.06150421028,80185.247653813523,52338.912484073837,58857.08306948471,97599.306256684387,29185.664978289249,47073.222282433577,21477.940779265587,60805.161912677861,57553.572406595202,64159.510261251315,81047.978722566884,{"$f":"EI228","v":60635.483142923127},75397.202764483009,46991.011649603453,53636.615187248361,93150.751160482279,23365.904160067555,41608.278494594648,15498.15602590749,55608.985026269918,52289.425953577469,59024.543567561406,76247.841178552932,55686.622283119505,70478.165594820035,41500.906769689376,48276.477266315633,88577.94962291613,17394.458121559201,35998.731156498041,9363.4562263041535,50273.550568177161,46884.647848660556,53751.514122170003,71316.322764733486,50604.703720173457,65425.340142305991,35865.577533279364,42773.699602507739,72869.682235286571,11268.116708338843,30241.511673766418,3070.5664827750661,44795.896716796218,41336.248715191992,48337.483852953948,66250.618973117249,45386.89589759209,60235.873603586275,30081.942341948739,37125.252216044551,79048.907893599899,4983.6046806425111,24333.489197517458,0,35789.147047442333,35641.178505268595,42779.45504226171,61047.868321100861,40030.309775740869,54906.85523405092,24146.857079748104,31328.043641626398,74087.181680249632,0,16809.049782111419,0,23398.566078523731,29796.32528189227,37074.369129583734,55705.151207553412,34531.997677920357,49435.315184583676,18057.113858425142,25378.919694292632,{"$f":"GU228","v":68990.234787442794},0,3978.8276076067605,0,10688.096404010623,23798.513976747578,31219.105490251033,50219.488746001698,28888.952113343199,43818.223315022777,11809.439737527493,19274.662210578135,51839.16554470922,0,0,0,0,6106.9957449925396,25210.480189688533,44587.841574456972,23098.10457655038,38052.487983871048,5400.495418888263,13011.987764467858,58379.082999458238,0,0,0,0,0,0,30694.582279818314,17156.324322793505,32134.954813775883,0,5414.4202726267904,52858.932479697723,0,0,0,0,0,0,0,0,21461.312765034578,0,0,39274.686929454001,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Working Capital",null,null,null,null,null,null,null,{"$f":"J81","v":0},0,0,0,0,0,0,0,55944.859764352266,-6308.4950348420534,-3165.3594142560614,7415.9705614654813,2909.174226108531,-8162.9235630928888,9356.1275707189343,-3381.3368793342379,36186.061675268633,-5967.4333440627088,5424.4053669954883,922.09419924439862,-4958.6972629275988,5233.6865892925998,22500.977955826034,42858.013642646081,920.86396737024188,-24650.693978881754,88439.74023611116,-9198.818033903488,41001.870030841208,-40749.311046911753,9488.3242839447921,919.12450002902187,-9548.6581709344173,9244.9980187808396,17929.481257907813,46850.841178375995,-45676.131314064143,-37779.882308260421,100837.1417327231,-13800.888040703605,44871.62726590666,-45333.170631044894,13339.343418679549,552.50585129181854,-13828.093098992365,13363.493066197378,3105.9572249389021,39722.325128574856,-10344.698124838411,-57059.320068637724,98316.826059186249,-26791.04286277853,36061.998288534582,-57620.419120202539,3826.7776424720651,-10347.412737571052,-25060.982183170039,3369.9580011988292,3101.2997115743347,39717.659922948456,-10349.371035431279,-42015.409664566396,83263.546668107389,-26795.738964706776,{"$f":"BV81","v":36057.294430612004},-57625.130746928742,3822.0582341110567,-10352.139940418536,-25065.717193377437,3365.2151707372395,3096.5490479425061,39712.901413209387,-10354.137404235895,-57068.774937772658,98307.355574566172,-26800.528988673817,36052.496495530941,-57629.936606189469,3817.2444375830237,-10356.961687323172,-25070.546903788811,3360.377483666176,3091.7033710381947,39708.047733275685,-10358.999100416782,-57073.644663439947,98302.477806150913,-26805.414813120035,36047.602601748309,-57634.838582635508,3812.3343651242321,-10361.879869165597,-25075.47320840857,3355.4430428538471,3086.7607805957086,39703.096979743103,-10363.958030521171,-57078.611783620552,98297.502482367563,-26810.39835405536,36042.610830090242,-57639.8385986106,3807.3260912164114,-10366.896414645016,-25080.498039120808,3350.4099132254487,3081.7193383442936,39698.047211140045,-10369.016139227664,-42035.087213848834,83243.836619752226,-26815.48156580911,36037.519222998759,-57644.938614905113,3802.2176518304041,-10372.013291034033,-25085.623366447049,3345.2761210042518,3076.5770672479412,39692.896447164821,-10374.175410108292,-57088.846038040938,98287.251325244084,-26820.66644179821,36032.325783765642,-57650.140631525428,3797.0070436566602,-10377.23250495072,{"$f":"EH81","v":-25090.851200320059},3340.0396529387217,3071.33195072948,39687.642667910317,-10379.437866406748,-57094.11718571349,98281.971471842378,-26825.955015306827,36027.028475747444,-57655.446688478114,3791.692223319551,-10382.556103145937,-25096.183590870351,3334.6984555118252,3065.9819318809314,39682.283813070389,-10384.805571830831,-57099.493756339652,98276.586021372816,-26831.349360285792,36021.625221569324,-57660.858866570052,3786.2711065754993,-10387.986173304846,-25101.622629231773,3329.2504341364838,3060.5249126552371,39676.817781133926,-10390.280631363625,-42056.386826022295,83222.501829537796,-26836.851592164487,36016.113902307581,-57666.379288223688,3780.7415674965596,-10393.524844866944,-25107.170448360383,3323.6934523335658,3054.9587530450663,39671.242428558646,-10395.865192086902,-57110.571642457857,98265.489839225193,-26842.463868680643,36010.492356660543,-57672.01011831034,3775.1014376363019,-10399.17428986053,-25112.82922387158,3318.0253308946267,3049.2812702427618,39665.555568931624,-10401.561444024555,-57116.277302218834,98259.774756103056,-26848.188390726922,36004.758380100597,-57677.753564998857,3769.3485051785829,-10404.93672375381,-25118.601174892858,3312.2438470267225,3043.4902377843391,39659.754972112365,{"$f":"GT81","v":-10407.371621001279},-57122.097075175028,98253.945371318841,-26854.027403214481,35998.909724009456,-57683.611880621174,3763.4805140718818,-10410.814406324993,-25124.488564934698,3306.3467334816232,3037.5833846768364,39653.838363356655,-10413.298001517309,-42079.442211234476,83199.408366482705,-26859.983195951441,35992.944094796199,-57689.587362555671,3757.4951631427975,-10416.809642547509,-25130.493702777312,3300.3316776655847,3031.5583945070393,39647.803422425874,-10419.342909643892,-57134.088135374011,98241.93450690899,-26866.058104543481,35986.859152999241,-57695.682354129269,3751.3901051954599,-10422.924783494673,-25136.618943376699,3294.1963207332883,3025.4129045339068,39641.647782676388,-10425.508715932723,-57140.264124993468,98235.748317140387,-26872.254511306761,35980.652512365719,-57701.899245533859,3745.162946088938,-10429.162227260647,-25142.866688788286,3287.938256662339,3019.1445047613233,39635.369030131842,-10431.797838347498,-57146.563634405145,98229.438403576845,-26878.574846205767,35974.321738919709,-57708.240474766819,3738.8112438004464,-10435.524419901893,-25149.239389108028,3281.555031309952,3012.7507369932719,39628.964702536701,-10438.212743210606]
[null,null,"Operating Cash Flow",null,null,null,null,null,null,{"$f":"J233-J234-J235","v":0},{"$f":"K233-K234-K235","v":0},0,0,0,0,0,0,18948.628812251962,98209.184042731678,103109.29572636122,70181.276901939651,65243.942622076487,98773.224949915486,69259.360257132619,90689.872252980713,-54836.336679306201,3386.2441631212423,25953.163018419407,58876.310165694449,77990.434878456086,51289.355001582793,-33085.818761726201,65224.584291721316,102992.17090955324,199605.46135831834,-175439.00319442549,-52443.7210170326,-225612.68311104455,-25152.495288775361,-105297.7171298562,-101274.86282196705,-372334.65345153393,-420597.30163186672,-484776.46267601062,-655868.86338107544,-639302.51322394493,-536486.56938450644,-980640.13111562806,-827430.53274913772,-1024326.1535424381,-800341.06297809072,-902298.09219235927,-894187.06849173876,-840844.19389982417,-911616.87261892261,692087.58707854571,531918.0752698381,611005.476492421,829810.69256808318,370768.46871214407,575375.26640262036,398963.60519653722,667334.05813267117,591531.10381058243,635115.5812126142,724892.43587414222,598691.91513731796,671803.4218058351,509148.64040094765,588802.23656839784,749007.96327221964,360953.86722046643,552087.82213551318,373390.75230370543,{"$f":"BW233-BW234-BW235","v":645240.72381713428},569136.40629953903,613294.83548418514,704558.69597625791,577662.16771334328,650942.60975931049,485752.78229426732,565983.82620388502,791712.70975427493,320373.5718797053,528163.30985886417,347135.0520089143,622534.06122167374,546122.28196553118,590866.07065968332,683646.60576050577,556046.44670230243,629492.76318615174,461717.11731233762,542537.08646186104,719564.58658782451,248393.14122135984,440957.92158944689,281662.40514290758,523614.05822803784,449944.25414649805,489051.72397619003,567456.41984935792,459121.00931617129,518061.97502073331,374408.10583265632,449557.99769857794,645246.51116096927,226864.77939497656,420767.14357342472,259531.21840864531,504436.69219921815,430510.86716548644,470105.42897864978,549772.36897316121,440861.56606870581,499930.10965846083,354123.89746669674,429763.84891700454,572690.82237463538,219815.37775010249,400033.4285719539,236818.22867972869,484736.54173096828,410549.51744306367,450640.8551723673,531595.22623957554,422102.63656250358,481296.0802146729,333294.42015579721,409434.17435471388,611117.73773144523,182087.07525457966,378745.2222381992,213511.10399996344,464502.45494890359,390048.94924939092,430646.94021662272,512914.43275725434,{"$f":"EI233-EI234-EI235","v":402833.55958542053},462149.1457738693,311908.07059717021,388557.56528206693,593328.78849430929,158813.31183509459,356890.73566035216,189597.26229454926,443723.05346022453,368997.6782576571,410112.39704005833,493719.21497174876,383043.45734363294,442478.34711406595,289953.00993235386,367122.38130376011,575042.95891467086,134932.91313153072,334457.94065294467,165063.86635031403,422386.72780594544,347383.98695473344,389025.7093286516,473998.58035483246,362721.23111322406,422272.50232323544,267417.15901865024,345116.74570806127,497166.78243383532,125481.63167048432,311434.56495389686,139897.81869545943,400481.63282207528,325195.91995993815,367375.12692334945,453741.31300749612,341855.55680470151,401520.20232796681,244288.19360590301,322528.54072293185,536937.86988352425,85300.595550011582,287808.0873254172,110701.90189351479,381379.5373912378,302421.2792501048,345148.66112557409,432935.96917494177,320434.88043873559,380209.80633262766,220553.53941672752,299345.40267719689,517096.67068988411,58059.793946812104,265028.1521495909,77610.829969041341,364919.76286328526,279047.61928905721,322334.07990875549,411570.87267177331,298447.41353132145,358329.43716721708,196200.36712825493,275554.71706483851,{"$f":"GU233-GU234-GU235","v":496714.70289161295},25010.893961450318,246767.83183420583,43677.781337147811,348022.63976883987,255062.24205958517,298918.90303399583,389634.11021560826,275881.12838655792,335866.97654208099,171215.58725342006,251143.61351049659,413067.7710567381,6168.7014050160069,218853.32529325882,8885.0156873405795,328329.86023555096,241989.70137409444,274890.39706796838,367113.52666727192,252723.75329520268,312810.0602076439,145585.84491979392,226098.96063418206,454282.08679987374,-43630.299019644735,186140.23874882428,-26785.566600963182,297159.32980998186,216535.24437850149,269280.81501381187,352109.24653730565,228962.76763710746,289146.07301723631,118124.3884588714,201580.48689822556,432207.66071045108,-79258.435782194196,152590.09533202578,-63352.431667161582,265182.4416215258,184159.53937488212,237661.25223140221,353145.163193246,215645.81400451111,269463.2365583526,84421.793589489069,174053.06492277945,417461.88164816849,-115782.76805830508,118185.23992970929,-100834.41952247336,232382.15377915837,150952.38194693025,205225.2834031923,322709.2329690574,184385.73148108996,259776.69686700159,49860.825850987516,140267.98823304888]
[null,"Less: Capital Expenditures Cash",null,null,null,null,null,null,null,{"$f":"J109","v":535550},535550,535550,535550,535550,535550,535550,535550,2174163.9880952379,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capital Expenditures Contributed",null,null,null,null,null,null,null,{"$f":"J132","v":0},0,0,0,0,0,0,0,1051000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow after Capital Expenditure",null,null,null,null,null,null,{"$f":"J236-J237-J238","v":-535550},{"$f":"K236-K237-K238","v":-535550},-535550,-535550,-535550,-535550,-535550,-535550,-3206215.3592829858,-67919.089766792138,-63018.978083162598,-95946.996907584165,-100884.33118744733,-67355.048859608331,-96868.913552391197,-75438.401556543104,-220964.61048883002,-162742.02964640257,-140175.11079110441,-107251.96364382937,-73544.981788210585,-100246.06166508388,-184621.23542839289,-86310.832374945356,-48543.245757113429,48070.044691651652,-326974.41986109217,-203979.13768369926,-377148.09977771121,-176687.91195544205,-256833.13379652286,-252810.27948863374,-372334.65345153393,-420597.30163186672,-484776.46267601062,-655868.86338107544,-639302.51322394493,-536486.56938450644,-980640.13111562806,-827430.53274913772,-1024326.1535424381,-800341.06297809072,-902298.09219235927,-894187.06849173876,-840844.19389982417,-911616.87261892261,692087.58707854571,531918.0752698381,611005.476492421,829810.69256808318,370768.46871214407,575375.26640262036,398963.60519653722,667334.05813267117,591531.10381058243,635115.5812126142,724892.43587414222,598691.91513731796,671803.4218058351,509148.64040094765,588802.23656839784,749007.96327221964,360953.86722046643,552087.82213551318,373390.75230370543,{"$f":"BW236-BW237-BW238","v":645240.72381713428},569136.40629953903,613294.83548418514,704558.69597625791,577662.16771334328,650942.60975931049,485752.78229426732,565983.82620388502,791712.70975427493,320373.5718797053,528163.30985886417,347135.0520089143,622534.06122167374,546122.28196553118,590866.07065968332,683646.60576050577,556046.44670230243,629492.76318615174,461717.11731233762,542537.08646186104,719564.58658782451,248393.14122135984,440957.92158944689,281662.40514290758,523614.05822803784,449944.25414649805,489051.72397619003,567456.41984935792,459121.00931617129,518061.97502073331,374408.10583265632,449557.99769857794,645246.51116096927,226864.77939497656,420767.14357342472,259531.21840864531,504436.69219921815,430510.86716548644,470105.42897864978,549772.36897316121,440861.56606870581,499930.10965846083,354123.89746669674,429763.84891700454,572690.82237463538,219815.37775010249,400033.4285719539,236818.22867972869,484736.54173096828,410549.51744306367,450640.8551723673,531595.22623957554,422102.63656250358,481296.0802146729,333294.42015579721,409434.17435471388,611117.73773144523,182087.07525457966,378745.2222381992,213511.10399996344,464502.45494890359,390048.94924939092,430646.94021662272,512914.43275725434,{"$f":"EI236-EI237-EI238","v":402833.55958542053},462149.1457738693,311908.07059717021,388557.56528206693,593328.78849430929,158813.31183509459,356890.73566035216,189597.26229454926,443723.05346022453,368997.6782576571,410112.39704005833,493719.21497174876,383043.45734363294,442478.34711406595,289953.00993235386,367122.38130376011,575042.95891467086,134932.91313153072,334457.94065294467,165063.86635031403,422386.72780594544,347383.98695473344,389025.7093286516,473998.58035483246,362721.23111322406,422272.50232323544,267417.15901865024,345116.74570806127,497166.78243383532,125481.63167048432,311434.56495389686,139897.81869545943,400481.63282207528,325195.91995993815,367375.12692334945,453741.31300749612,341855.55680470151,401520.20232796681,244288.19360590301,322528.54072293185,536937.86988352425,85300.595550011582,287808.0873254172,110701.90189351479,381379.5373912378,302421.2792501048,345148.66112557409,432935.96917494177,320434.88043873559,380209.80633262766,220553.53941672752,299345.40267719689,517096.67068988411,58059.793946812104,265028.1521495909,77610.829969041341,364919.76286328526,279047.61928905721,322334.07990875549,411570.87267177331,298447.41353132145,358329.43716721708,196200.36712825493,275554.71706483851,{"$f":"GU236-GU237-GU238","v":496714.70289161295},25010.893961450318,246767.83183420583,43677.781337147811,348022.63976883987,255062.24205958517,298918.90303399583,389634.11021560826,275881.12838655792,335866.97654208099,171215.58725342006,251143.61351049659,413067.7710567381,6168.7014050160069,218853.32529325882,8885.0156873405795,328329.86023555096,241989.70137409444,274890.39706796838,367113.52666727192,252723.75329520268,312810.0602076439,145585.84491979392,226098.96063418206,454282.08679987374,-43630.299019644735,186140.23874882428,-26785.566600963182,297159.32980998186,216535.24437850149,269280.81501381187,352109.24653730565,228962.76763710746,289146.07301723631,118124.3884588714,201580.48689822556,432207.66071045108,-79258.435782194196,152590.09533202578,-63352.431667161582,265182.4416215258,184159.53937488212,237661.25223140221,353145.163193246,215645.81400451111,269463.2365583526,84421.793589489069,174053.06492277945,417461.88164816849,-115782.76805830508,118185.23992970929,-100834.41952247336,232382.15377915837,150952.38194693025,205225.2834031923,322709.2329690574,184385.73148108996,259776.69686700159,49860.825850987516,140267.98823304888]
[null,"Less: Commitment Fee",null,null,null,null,null,null,null,{"$f":"J216","v":11666.666666666668},{"$f":"K216","v":11666.666666666668},11666.666666666668,11666.666666666668,11018.972222222224,10103.844861111113,9184.1418631944452,8259.8403502881956,7330.9173298174146,3697.9074287726362,3708.8929274162901,3728.1002063592123,3692.5234903228129,3648.5400002397923,3660.218729919422,3622.7660787594787,3620.8436843368149,3376.3679963882269,3227.7075647372753,3115.9153623535658,3058.4361108700623,3056.8477662218397,3010.7496800555864,2823.795813852988,2799.757850075122,2838.5456741747525,3038.5495881428228,2614.479414092827,2393.2810261349041,1882.3617094138374,1702.9881091462805,1389.1422711422513,1080.431961128018,387.63747629221223,0,0,0,0,0,0,0,0,0,0,0,0,0,1075.8404229086871,1890.1108615840724,2840.2649878238049,4159.84524482084,4720.9530300096285,5625.877683608489,6241.3075251318714,7307.0986040897606,8251.8803812389579,9274.0268629439543,10450.912168160023,11423.34769867413,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"BW216","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"EI216","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,{"$f":"GU216","v":11666.666666666668},11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11657.642280119471,11666.666666666668,11662.169470590012,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11574.643946078371,11666.666666666668,11602.718500109506,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11515.263718140788,11666.666666666668,11541.773724999175,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11454.389831013936,11630.998291162965,11443.457027859104,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668,11666.666666666668]
[null,"Less: Interest Expense",null,null,null,null,null,null,null,{"$f":"J215","v":0},{"$f":"K215","v":0},0,0,2590.7777777777769,6251.2872222222213,9930.0992138888887,13627.305265513887,17342.997347397009,31875.036951576127,31831.094957001511,31754.265841229822,31896.572705375416,32072.5066657075,32025.79174698898,32175.602351628757,32183.29192931941,33161.19468111376,33755.836407717565,34203.005217252408,34432.922223186419,34439.275601779314,34623.667946444322,35371.483411254718,35467.635266366182,35312.48396996766,34512.468314095378,36208.74901029536,37093.542562127055,39137.219829011323,39854.714230081547,41110.097582097667,42344.938822154596,45116.116761497819,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,46666.666666666672,42363.304975031919,39106.223220330379,35305.606715371447,30027.285687383308,27782.854546628154,24163.155932232716,21701.436566139186,17438.272250307629,13659.145141710838,9570.5592148908545,4863.0179940265825,973.27587197015066,0,0,0,0,0,0,{"$f":"BW215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,36.097546188782189,0,17.988784306618367,0,0,0,0,0,0,0,0,0,368.09088235318717,0,255.79266622864347,0,0,0,0,0,0,0,0,0,605.61179410351701,0,499.57176666996622,0,0,0,0,0,0,0,0,0,849.10734261092284,142.6735020148044,892.83855523025647,0,0,0,0,0,0,0]
[null,"Add: Interest Income",null,null,null,null,null,null,null,{"$f":"J217","v":0},{"$f":"K217","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"BW217","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"EI217","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,{"$f":"GU217","v":83.333333333333343},83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343,83.333333333333343]
[null,"Less: DSRA Funding",null,null,null,null,null,null,null,{"$f":"J195","v":200000},{"$f":"K195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow After Interest and DSRA",null,null,null,null,null,null,{"$f":"J239-J240-J241+J242-J243","v":-747216.66666666663},{"$f":"K239-K240-K241+K242-K243","v":-547133.33333333326},-547133.33333333326,-547133.33333333326,-549076.41666666663,-551821.79874999996,-554580.90774374991,-557353.81228246866,-3230805.9406268666,-103408.70081380758,-98475.632634247071,-131346.02962183987,-136390.09404981221,-102992.7621922223,-132471.59069596624,-111153.43665359801,-256685.4127691529,-199196.25899057122,-177075.32143022589,-144487.55089010199,-110953.00678893375,-137658.85169975169,-222172.31972155947,-124422.77826671973,-86727.305540221409,10002.348380842572,-364442.1044299971,-242719.03277475407,-416551.59003263986,-217624.16016053388,-298307.50280241738,-295226.18600854033,-415676.69090148323,-466017.72253632342,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,645504.25374521245,488562.26320523082,570092.47574383987,791748.15419822128,336664.67111327325,542954.7921593159,369257.90491402929,639474.64737473347,566869.06628951838,613287.8890229977,706131.18312964076,583461.31830846472,659490.13156852429,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW239-BW240-BW241+BW242-BW243","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI239-EI240-EI241+EI242-EI243","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU239-GU240-GU241+GU242-GU243","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,-5414.6319283173279,207242.91880028392,-2698.3176459927549,316733.03531398764,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,-55213.632352978071,174280.83725372606,-38368.899934296518,285384.15197697701,204951.91104516818,257697.48168047855,340525.91320397228,217379.43430377415,277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,-90841.769115527539,140552.55315311483,-74935.765000494925,253224.42946319,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,-127366.10139163843,105965.07608941777,-112524.75798231779,220129.19152940233,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[null,"Add: Equity Capital from Non Cash Contributions",null,null,null,null,null,null,null,{"$f":"J132","v":0},0,0,0,0,0,0,0,1051000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow After Contributions",null,null,null,null,null,null,{"$f":"J244+J245","v":-747216.66666666663},{"$f":"K244+K245","v":-547133.33333333326},-547133.33333333326,-547133.33333333326,-549076.41666666663,-551821.79874999996,-554580.90774374991,-557353.81228246866,-2179805.9406268666,6591.2991861924238,11524.367365752929,-21346.029621839873,-26390.094049812207,7007.2378077776957,-22471.590695966239,-1153.436653598008,-146685.4127691529,-89196.258990571223,-67075.321430225886,-34487.550890101993,-953.00678893375152,-27658.851699751685,-112172.31972155947,-14422.778266719732,23272.694459778591,120002.34838084257,-254442.1044299971,-132719.03277475407,-306551.59003263986,-107624.16016053388,-188307.50280241738,-185226.18600854033,-415676.69090148323,-466017.72253632342,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,645504.25374521245,488562.26320523082,570092.47574383987,791748.15419822128,336664.67111327325,542954.7921593159,369257.90491402929,639474.64737473347,566869.06628951838,613287.8890229977,706131.18312964076,583461.31830846472,659490.13156852429,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW244+BW245","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI244+EI245","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU244+GU245","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,-5414.6319283173279,207242.91880028392,-2698.3176459927549,316733.03531398764,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,-55213.632352978071,174280.83725372606,-38368.899934296518,285384.15197697701,204951.91104516818,257697.48168047855,340525.91320397228,217379.43430377415,277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,-90841.769115527539,140552.55315311483,-74935.765000494925,253224.42946319,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,-127366.10139163843,105965.07608941777,-112524.75798231779,220129.19152940233,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[null,"Add: Cash Equity Cash",null,null,null,null,null,null,null,{"$f":"J205","v":747216.66666666663},{"$f":"K205","v":547133.33333333326},547133.33333333326,158516.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow After Equity",null,null,null,null,null,null,{"$f":"J246+J247","v":0},{"$f":"K246+K247","v":0},0,-388616.66666666651,-549076.41666666663,-551821.79874999996,-554580.90774374991,-557353.81228246866,-2179805.9406268666,6591.2991861924238,11524.367365752929,-21346.029621839873,-26390.094049812207,7007.2378077776957,-22471.590695966239,-1153.436653598008,-146685.4127691529,-89196.258990571223,-67075.321430225886,-34487.550890101993,-953.00678893375152,-27658.851699751685,-112172.31972155947,-14422.778266719732,23272.694459778591,120002.34838084257,-254442.1044299971,-132719.03277475407,-306551.59003263986,-107624.16016053388,-188307.50280241738,-185226.18600854033,-415676.69090148323,-466017.72253632342,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,645504.25374521245,488562.26320523082,570092.47574383987,791748.15419822128,336664.67111327325,542954.7921593159,369257.90491402929,639474.64737473347,566869.06628951838,613287.8890229977,706131.18312964076,583461.31830846472,659490.13156852429,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW246+BW247","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI246+EI247","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU246+GU247","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,-5414.6319283173279,207242.91880028392,-2698.3176459927549,316733.03531398764,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,-55213.632352978071,174280.83725372606,-38368.899934296518,285384.15197697701,204951.91104516818,257697.48168047855,340525.91320397228,217379.43430377415,277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,-90841.769115527539,140552.55315311483,-74935.765000494925,253224.42946319,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,-127366.10139163843,105965.07608941777,-112524.75798231779,220129.19152940233,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[null,"Add: Debt Draws",null,null,null,null,null,null,null,{"$f":"MIN(MAX(-J248,0),J182)","v":0},{"$f":"MIN(MAX(-K248,0),K182)","v":0},0,388616.66666666651,549076.41666666663,551821.79874999996,554580.90774374991,557353.81228246866,2179805.9406268666,0,0,21346.029621839873,26390.094049812207,0,22471.590695966239,1153.436653598008,146685.4127691529,89196.258990571223,67075.321430225886,34487.550890101993,953.00678893375152,27658.851699751685,112172.31972155947,14422.778266719732,0,0,254442.1044299971,132719.03277475407,306551.59003263986,107624.16016053388,188307.50280241738,185226.18600854033,415676.69090148323,232582.48577532731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-BW248,0),BW182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-EI248,0),EI182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-GU248,0),GU182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,0,0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,127366.10139163843,0,112524.75798231779,0,0,0,0,0,0,0,0]
[null,"Less: Debt Repayments",null,null,null,null,null,null,null,{"$f":"MIN(J185,MAX(J248,0))","v":0},{"$f":"MIN(K185,MAX(K248,0))","v":0},0,0,0,0,0,0,0,6591.2991861924238,11524.367365752929,0,0,7007.2378077776957,0,0,0,0,0,0,0,0,0,0,23272.694459778591,120002.34838084257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,645504.25374521245,488562.26320523082,570092.47574383987,791748.15419822128,336664.67111327325,542954.7921593159,369257.90491402929,639474.64737473347,566869.06628951838,613287.8890229977,706131.18312964076,583461.31830846472,145991.38079552259,0,0,0,0,0,0,{"$f":"MIN(BW185,MAX(BW248,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EI185,MAX(EI248,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GU185,MAX(GU248,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,0,0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,105965.07608941777,0,133925.78328453845,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow After Debt",null,null,null,null,null,null,{"$f":"J248+J249-J250","v":0},{"$f":"K248+K249-K250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-233435.23676099611,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,0,0,0,0,0,0,0,0,0,0,0,0,513498.7507730017,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW248+BW249-BW250","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI248+EI249-EI250","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU248+GU249-GU250","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,0,201828.28687196659,0,314034.7176679949,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,0,119067.20490074798,0,247015.25204268048,204951.91104516818,257697.48168047855,340525.91320397228,217379.43430377415,277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,0,49710.784037587291,0,178288.66446269507,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,0,0,0,86203.40824486388,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[]
[null,null,"Negative Dividend Check",null,null,null,{"$f":"AND(J253:JB253)","v":false},null,null,{"$f":"J251>=0","v":true},{"$f":"K251>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BW251>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI251>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU251>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
["Balance Sheet"]
[null,"Cash Equity Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I261","v":0},{"$f":"J261","v":735550},1271100,1806650,1953583.3333333335,1940056.9166666667,1923785.1179166667,1904754.2101729168,1882950.3978904481,1895721.6384565046,1860848.3166157915,1831282.3940117329,1776658.5998323108,1709715.1403260673,1662328.1103247204,1600212.4983899493,1543908.7714840013,1378871.6624536091,1226401.407618975,1104675.1244922525,1008265.4961744107,922147.95878921601,816991.3700676458,642063.01441302348,582715.6456222831,516601.00960498751,519118.87928472611,257757.1400908402,17954.3240044048,-348005.9515529495,-599315.56859372847,-883596.4832233123,-1175890.8711207127,-1753164.5535264639,-2128550.3746163435,-2262669.226691769,-2367866.7188467262,-2565591.1834941236,-2755419.3991357172,-2806630.5907363277,-2972479.8121103649,-3079656.5181777915,-3277038.02214217,-3415747.0120568248,-3567242.8395388667,-3733119.2659711931,-3871804.1062383289,-3375242.2286015111,-2999005.9736010386,-2591306.5293153706,-2008666.0285191205,-1725732.8646799945,-1361617.4487167904,-1108345.8788475599,-678539.98392636236,-259892.47332770529,190999.66962438804,720021.53723752545,1154804.4802138556,1151848.8273876191,1039518.1539772341,877120.44960846938,683056.70661056961,614271.91994534363,435427.84764730337,{"$f":"BV261","v":319436.808744582},109763.34466431977,-38462.930434902664,-200863.40370865469,-377977.45423536556,-526660.57239796175,-675612.35668335273,-787947.78860347671,-950350.2593410461,-1159467.3676121521,-1213208.3453709194,-1392057.2076929267,-1508053.0445307293,-1717731.3144702525,-1865962.403366003,-2028367.6983866596,-2205486.5786237819,-2354174.534473449,-2503131.1644357443,-2615471.4500358021,-2777878.782469552,-2987000.7604663256,-3040746.6159935077,-3219600.3641399611,-3335601.0948715461,-3545284.266787515,-3693520.2657557242,-3855930.478958223,-4033054.2854999648,-4181747.1757904445,-4330708.7483431818,-4443053.9846967719,-4605466.2760606259,-4814593.2211775798,-4868344.0520285452,-5047202.7837159345,-5163208.5062191775,-5372896.6781511214,-5521137.6853932384,-5683552.9151412174,-5860681.7465136722,-6009379.6699337801,-6158346.2839287687,-6270696.5700509623,-6433113.9195235241,-6627197.3400707068,-6696001.8367842883,-6874865.6516834302,-6990876.4657937652,-7200569.737742004,-7348815.853423507,-7511236.2000478739,-7688370.1567476541,-7837073.2139599826,-7986044.970226068,-8098400.4071122371,-8260822.9158556787,-8469960.0952270534,-8523721.1772351433,-8702590.1770102754,-8818606.1845598444,-9028304.6585247032,-9176555.9848143812,-9338981.550652666,{"$f":"EH261","v":-9516120.7351863198},-9664829.0288667139,-9813806.0302493162,-9926166.7209147383,-10088594.492114479,-10297736.942633525,-10351503.304495016,-10530377.592843655,-10646398.897701241,-10856102.677723052,-11004359.318833066,-11166790.208269546,-11343934.72519375,-11492648.360071572,-11641630.711473024,-11753996.760993287,-11916429.899898451,-12125577.726988124,-12179349.474300085,-12358229.156993704,-12474255.865105469,-12683965.057305371,-12832227.119532129,-12994663.439038767,-13171813.395001333,-13320532.477900531,-13469520.28632121,-13581891.801873408,-13744330.415838106,-13938435.135997461,-14007260.967501257,-14186146.152426755,-14302178.371857781,-14511893.084479338,-14660160.676245173,-14822602.534423374,-14999758.038205067,-15148482.678086067,-15297476.052666355,-15409853.143571129,-15572297.34209655,-15781456.247072341,-15835239.090566449,-16014129.887768464,-16130167.728745136,-16339888.07219678,-16488161.304092478,-16650608.811715672,-16827769.974272877,-16976500.282275315,-17125499.334338404,-17237882.112102807,-17400332.006880164,-17609496.617515717,-17663285.176092945,-17842181.697817005,-17958225.272770237,-18167951.359668568,-18316230.344496723,-18478683.614553809,-18655850.549062036,-18804586.638548344,-18953591.481643893,-19065980.060005113,{"$f":"GT261","v":-19228435.764959451},-19437606.195367958,-19491400.583329972,-19670302.944066521,-19786352.367675845,-19996084.312889799,-20144369.165709063,-20306828.31344872,-20484001.13534699,-20632743.121946841,-20781753.871895496,-20894148.366865471,-21056609.998200323,-21250737.773744892,-21325001.330640059,-21498495.015241027,-21617248.722125556,-21824288.325175449,-21972579.163345642,-22135044.306321524,-22312223.133357637,-22460971.135013305,-22609987.90995213,-22722388.439863037,-22884856.116106015,-23094038.53757472,-23203058.568754122,-23326759.327839021,-23481189.70195365,-23652564.817706816,-23800861.760934953,-23963333.019051783,-24140517.971328493,-24289272.108341094,-24438295.028769895,-24550701.714320552,-24713175.556369819,-24922364.153828148,-25067018.507959869,-25155097.326688979,-25346100.772510443,-25480915.240088817,-25629218.410476062,-25791695.906036656,-25968887.106058776,-26117647.50113545,-26266676.689964022,-26379089.654267225,-26541569.785438906,-26750764.682406645,-26931949.67872804,-27004911.510818161,-27233510.280394893,-27309341.070918456,-27457650.593007989,-27620134.450761225,-27797332.023483668,-27946098.801785693,-28095134.384382032,-28207553.753012829]
[null,null,"Add: Equity Issued",null,null,null,null,null,null,{"$f":"J247","v":747216.66666666663},{"$f":"K247","v":547133.33333333326},547133.33333333326,158516.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income",null,null,null,null,null,null,{"$f":"J229","v":-11666.666666666668},{"$f":"K229","v":-11583.333333333334},-11583.333333333334,-11583.333333333334,-13526.416666666668,-16271.798750000002,-19030.907743750002,-21803.812282468749,12771.240566056473,-34873.321840713113,-29565.922604058676,-54623.794179421981,-66943.459506243365,-47387.03000134691,-62115.611934771128,-56303.726905948111,-165037.1090303922,-152470.25483463393,-121726.28312672248,-96409.628317841736,-86117.537385194693,-105156.58872157022,-174928.35565462234,-59347.368790740329,-66114.636017295605,2517.8696797385705,-261361.73919388591,-239802.8160864354,-365960.27555735427,-251309.61704077901,-284280.91462958377,-292294.3878974003,-577273.68240575108,-608821.05785087589,-665478.64808476949,-807649.68886936607,-883610.3112046757,-772898.11835943349,-1078434.6560495717,-1039863.087456508,-1178086.1929431984,-1044305.9002758022,-1087590.4154403466,-1092266.2293071137,-1053303.9536654833,-1096885.0462193922,496561.87763681787,376236.2550004723,407699.44428566808,582640.50079625018,282933.16383912612,364115.415963204,253271.56986923056,429805.89492119756,418647.51059865707,450892.14295209333,529021.86761313735,434782.94297633012,510543.09794676508,385234.63365722937,414821.19886629982,543360.88694098662,280585.74722190702,361660.41650413966,245816.38006765072,{"$f":"BW229","v":423983.92640353879},409326.79786698334,439311.02887709986,515861.31211621378,417395.71621741378,490407.49214058626,361834.01704080997,391998.02213298238,571012.26814983564,255049.26078760476,337731.11420352361,219555.88183777852,401272.45794881752,386307.85973644746,416877.4423056934,494944.39219005022,395775.15751930187,468952.79989052319,337793.49837894656,368546.42069477751,498859.27525771793,183063.95236084404,250520.84010966012,154078.34107798917,302347.55297873559,290124.92184495553,315058.17744035769,378749.2799742826,298844.78569235839,357517.06913466228,250479.53614573265,275562.37300139002,424536.23271068215,161530.61521067744,230325.07855270262,131942.16257206883,283165.18693394074,270686.52659003611,296106.86589733802,361060.20426737366,280580.30931526452,339380.16233013838,230190.27801117004,255763.16611111016,367024.0684941198,139427.54770318797,209586.28033947808,109224.08123606074,263459.93644939642,250720.0684282273,276637.17521466652,342877.93620646169,261816.24601684109,320740.99061525409,209355.64993629532,235428.33227793881,390397.22502673755,116742.659913157,188292.88912973431,85911.76311706235,243220.64765071141,230214.28962638081,256638.04104500526,324191.91489026754,{"$f":"EI229","v":242541.93257169248},301588.81105793203,187964.04659841378,214546.46074899341,372603.00464192906,93463.616640270222,166433.11397837859,61992.624103629962,222435.94010507967,209157.70381430985,236098.17427024562,304991.36471421167,222746.48913247799,281912.66237928008,166003.6270787575,193105.90906526253,354311.79849166452,69577.832486236788,143994.92462599213,37453.824905216614,201094.20227270864,187538.59139464219,215006.05648868001,285265.29105893394,202418.81488069383,261701.36056922394,143462.31013311745,171094.79841003095,291478.72894114628,45072.466833355371,120966.04669506566,12282.265931100264,179183.58686718487,165344.99486076797,193349.93541181579,265002.475892469,181547.58359036833,240943.49441434507,120327.76936779494,148501.00886417821,316195.63157439959,19934.418722570044,97333.956790069831,-16919.272416491403,160075.86060626074,142564.71402107438,171117.82016904681,244191.47328440342,160121.23910296347,219627.42093620365,96587.428318992403,125312.17456650559,296348.72672099853,-7312.0979637515766,74548.29709219723,-50016.078317524793,143610.34263161971,119185.30112756908,148297.47651833494,222820.60483021365,138127.99071168143,197741.26073833468,72228.455433700554,101515.67877717051,{"$f":"GU229","v":275960.93914977118},-40366.827333897578,56282.137764324616,-83954.975605509477,126707.36122155197,95194.05590699031,124876.42196100412,200877.95498400676,115555.8084533728,175272.89326009111,47237.758950109965,77098.648842312541,207356.66217883688,-74263.556895168018,28334.602270999065,-118753.70688452997,106995.11461809858,82115.529870570492,100841.92075875412,178351.36629782786,92392.418306201507,152209.95193548419,21601.981675553052,52047.951057871433,233516.33199783292,-109020.03117940249,-4633.5541841508257,-154430.37411463066,75640.136289514368,56654.967817030207,95226.223563650448,163340.96092726223,{"$f":"IA229","v":68625.297291174022},128539.81925510352,-5865.6304251189495,27523.311515626112,211435.72991879089,-144654.35413172052,-38368.034691525347,-191003.44582146258,43474.19688432273,24273.035654304327,63600.423337474815,164370.629837791,55302.085594506701,108850.71439644718,-39574.504047045826,-10.399582234784248,196683.6513470966,-181184.99632139495,-72961.832090121403,-228598.76957673149,10372.61772130212,-8940.4734759360344,31158.092316623672,133928.32691328265,24035.619845733174,99157.78093732812,-74141.876113142513,-33801.891176828467]
[null,null,"Less: Dividends",null,null,null,null,null,null,{"$f":"J251","v":0},{"$f":"K251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-233435.23676099611,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,0,0,0,0,0,0,0,0,0,0,0,0,513498.7507730017,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW251","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI251","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU251","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,0,201828.28687196659,0,314034.7176679949,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,0,119067.20490074798,0,247015.25204268048,204951.91104516818,257697.48168047855,340525.91320397228,{"$f":"IA251","v":217379.43430377415},277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,0,49710.784037587291,0,178288.66446269507,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,0,0,0,86203.40824486388,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J257+J258+J259-J260","v":735550},{"$f":"K257+K258+K259-K260","v":1271100},1806650,1953583.3333333335,1940056.9166666667,1923785.1179166667,1904754.2101729168,1882950.3978904481,1895721.6384565046,1860848.3166157915,1831282.3940117329,1776658.5998323108,1709715.1403260673,1662328.1103247204,1600212.4983899493,1543908.7714840013,1378871.6624536091,1226401.407618975,1104675.1244922525,1008265.4961744107,922147.95878921601,816991.3700676458,642063.01441302348,582715.6456222831,516601.00960498751,519118.87928472611,257757.1400908402,17954.3240044048,-348005.9515529495,-599315.56859372847,-883596.4832233123,-1175890.8711207127,-1753164.5535264639,-2128550.3746163435,-2262669.226691769,-2367866.7188467262,-2565591.1834941236,-2755419.3991357172,-2806630.5907363277,-2972479.8121103649,-3079656.5181777915,-3277038.02214217,-3415747.0120568248,-3567242.8395388667,-3733119.2659711931,-3871804.1062383289,-3375242.2286015111,-2999005.9736010386,-2591306.5293153706,-2008666.0285191205,-1725732.8646799945,-1361617.4487167904,-1108345.8788475599,-678539.98392636236,-259892.47332770529,190999.66962438804,720021.53723752545,1154804.4802138556,1151848.8273876191,1039518.1539772341,877120.44960846938,683056.70661056961,614271.91994534363,435427.84764730337,319436.808744582,{"$f":"BW257+BW258+BW259-BW260","v":109763.34466431977},-38462.930434902664,-200863.40370865469,-377977.45423536556,-526660.57239796175,-675612.35668335273,-787947.78860347671,-950350.2593410461,-1159467.3676121521,-1213208.3453709194,-1392057.2076929267,-1508053.0445307293,-1717731.3144702525,-1865962.403366003,-2028367.6983866596,-2205486.5786237819,-2354174.534473449,-2503131.1644357443,-2615471.4500358021,-2777878.782469552,-2987000.7604663256,-3040746.6159935077,-3219600.3641399611,-3335601.0948715461,-3545284.266787515,-3693520.2657557242,-3855930.478958223,-4033054.2854999648,-4181747.1757904445,-4330708.7483431818,-4443053.9846967719,-4605466.2760606259,-4814593.2211775798,-4868344.0520285452,-5047202.7837159345,-5163208.5062191775,-5372896.6781511214,-5521137.6853932384,-5683552.9151412174,-5860681.7465136722,-6009379.6699337801,-6158346.2839287687,-6270696.5700509623,-6433113.9195235241,-6627197.3400707068,-6696001.8367842883,-6874865.6516834302,-6990876.4657937652,-7200569.737742004,-7348815.853423507,-7511236.2000478739,-7688370.1567476541,-7837073.2139599826,-7986044.970226068,-8098400.4071122371,-8260822.9158556787,-8469960.0952270534,-8523721.1772351433,-8702590.1770102754,-8818606.1845598444,-9028304.6585247032,-9176555.9848143812,-9338981.550652666,-9516120.7351863198,{"$f":"EI257+EI258+EI259-EI260","v":-9664829.0288667139},-9813806.0302493162,-9926166.7209147383,-10088594.492114479,-10297736.942633525,-10351503.304495016,-10530377.592843655,-10646398.897701241,-10856102.677723052,-11004359.318833066,-11166790.208269546,-11343934.72519375,-11492648.360071572,-11641630.711473024,-11753996.760993287,-11916429.899898451,-12125577.726988124,-12179349.474300085,-12358229.156993704,-12474255.865105469,-12683965.057305371,-12832227.119532129,-12994663.439038767,-13171813.395001333,-13320532.477900531,-13469520.28632121,-13581891.801873408,-13744330.415838106,-13938435.135997461,-14007260.967501257,-14186146.152426755,-14302178.371857781,-14511893.084479338,-14660160.676245173,-14822602.534423374,-14999758.038205067,-15148482.678086067,-15297476.052666355,-15409853.143571129,-15572297.34209655,-15781456.247072341,-15835239.090566449,-16014129.887768464,-16130167.728745136,-16339888.07219678,-16488161.304092478,-16650608.811715672,-16827769.974272877,-16976500.282275315,-17125499.334338404,-17237882.112102807,-17400332.006880164,-17609496.617515717,-17663285.176092945,-17842181.697817005,-17958225.272770237,-18167951.359668568,-18316230.344496723,-18478683.614553809,-18655850.549062036,-18804586.638548344,-18953591.481643893,-19065980.060005113,-19228435.764959451,{"$f":"GU257+GU258+GU259-GU260","v":-19437606.195367958},-19491400.583329972,-19670302.944066521,-19786352.367675845,-19996084.312889799,-20144369.165709063,-20306828.31344872,-20484001.13534699,-20632743.121946841,-20781753.871895496,-20894148.366865471,-21056609.998200323,-21250737.773744892,-21325001.330640059,-21498495.015241027,-21617248.722125556,-21824288.325175449,-21972579.163345642,-22135044.306321524,-22312223.133357637,-22460971.135013305,-22609987.90995213,-22722388.439863037,-22884856.116106015,-23094038.53757472,-23203058.568754122,-23326759.327839021,-23481189.70195365,-23652564.817706816,-23800861.760934953,-23963333.019051783,-24140517.971328493,-24289272.108341094,-24438295.028769895,-24550701.714320552,-24713175.556369819,-24922364.153828148,-25067018.507959869,-25155097.326688979,-25346100.772510443,-25480915.240088817,-25629218.410476062,-25791695.906036656,-25968887.106058776,-26117647.50113545,-26266676.689964022,-26379089.654267225,-26541569.785438906,-26750764.682406645,-26931949.67872804,-27004911.510818161,-27233510.280394893,-27309341.070918456,-27457650.593007989,-27620134.450761225,-27797332.023483668,-27946098.801785693,-28095134.384382032,-28207553.753012829,-28370040.299089372]
[]
[null,"Contributed Equity Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"I266","v":0},{"$f":"J266","v":0},0,0,0,0,0,0,0,1051000,1161000,1271000,1381000,1491000,1601000,1711000,1821000,1931000,2041000,2151000,2261000,2371000,2481000,2591000,2701000,2811000,2921000,3031000,3141000,3251000,3361000,3471000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"BV266","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"EH266","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"GT266","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000]
[null,null,"Add: Equity Contributed",null,null,null,null,null,null,{"$f":"J245","v":0},{"$f":"K245","v":0},0,0,0,0,0,0,1051000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"J264+J265","v":0},{"$f":"K264+K265","v":0},0,0,0,0,0,0,1051000,1161000,1271000,1381000,1491000,1601000,1711000,1821000,1931000,2041000,2151000,2261000,2371000,2481000,2591000,2701000,2811000,2921000,3031000,3141000,3251000,3361000,3471000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"BW264+BW265","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"EI264+EI265","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"GU264+GU265","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000]
[]
[null,"Assets"]
[null,null,"DSCR Balance",null,null,null,null,null,null,{"$f":"J196","v":200000},{"$f":"K196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"BW196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"EI196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"GU196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"IA196","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000]
[null,null,"Current Assets",null,null,null,null,null,null,{"$f":"J77","v":0},0,0,0,0,0,0,0,406883.83005331992,389516.95286143624,381008.68313299061,402321.206082483,410933.43959420919,388343.17160652782,415125.45930352976,406011.94171542127,508407.23389647098,492007.00054497196,507711.72876418458,510728.81548786594,497173.45375311049,512342.77513282327,576175.15649248008,697378.06024355209,700395.14696723351,631347.63086704072,881010.21827555657,855510.29516055307,971485.73871104966,857072.19159115688,884238.13756547112,887255.22428915254,860772.90115195699,887255.22428915254,938212.70746072277,1070676.5497549241,1072886.656656127,967062.69010122179,1251887.7683194927,1213643.1050522861,1340749.3291100282,1213643.1050522861,1251887.7683194927,1254097.8752206955,1215781.9181824822,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,{"$f":"BV77","v":1492657.7396279359},1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,{"$f":"EH77","v":1243932.4129249908},1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,{"$f":"GT77","v":1347614.6331246831},1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1229880.3034625398,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831,1187470.6378259002,1465205.9618127248,1390365.6553802569,1492657.7396279359,1330936.8331460722,1342386.395862076,1313891.6112756166,1243932.4129249908,1254097.8752206955,1263507.3133741557,1376109.4177111429,1347614.6331246831]
[null,null,"Gross Plant",null,null,null,null,null,null,{"$f":"J164+J156+J148","v":535550},1071100,1606650,2142200,2677750,3213300,3748850,4284400,7509563.9880952379,7675692.2619047612,7841820.5357142854,8007948.8095238097,8174077.083333333,8340205.3571428563,8506333.6309523806,8672461.9047619049,8838590.1785714291,9004718.4523809515,9170846.7261904776,9336975,9488510.4166666679,9640045.8333333358,9791581.2500000019,9943116.6666666679,10094652.083333336,10246187.500000004,10397722.91666667,10549258.333333336,10700793.750000004,10852329.166666672,11003864.583333338,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,{"$f":"BV164+BV156+BV148","v":11155400.000000004},11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,{"$f":"EH164+EH156+EH148","v":11155400.000000004},11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,{"$f":"GT164+GT156+GT148","v":11155400.000000004},11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004,11155400.000000004]
[null,null,"Less: Accumulated Depreciation",null,null,null,null,null,null,{"$f":"J170","v":0},0,0,0,0,0,0,0,37531.666666666664,128816.06646825396,222869.27083333331,319691.27976190473,419282.09325396823,521641.71130952379,626770.13392857136,734667.36111111101,845333.39285714272,958768.22916666651,1074971.8700396824,1193944.3154761903,1315685.5654761903,1439952.4057539681,1566744.8363095236,1696062.8571428568,1827906.4682539678,1962275.6696428568,2099170.4613095233,2238590.8432539678,2380536.8154761903,2525008.3779761903,2672005.5307539683,2821528.2738095238,2973576.6071428573,3125624.9404761908,3277673.2738095243,3429721.6071428577,3581769.9404761912,3733818.2738095247,3885866.6071428582,4037914.9404761917,4189963.2738095252,4342011.6071428582,4494059.9404761912,4646108.2738095243,4798156.6071428573,4950204.9404761903,5102253.2738095233,5254301.6071428563,5406349.9404761894,5558398.2738095224,5710446.6071428554,5862494.9404761884,6014543.2738095215,6166591.6071428545,6318639.9404761875,6470688.2738095205,6622736.6071428536,6774784.9404761866,6926833.2738095196,7078881.6071428526,7230929.9404761856,7382978.2738095187,7535026.6071428517,7687074.9404761847,{"$f":"BV170","v":7839123.2738095177},7991171.6071428508,8143219.9404761838,8295268.2738095168,8447316.6071428508,8599364.9404761847,8751413.2738095187,8903461.6071428526,9055509.9404761866,9207558.2738095205,9359606.6071428545,9511654.9404761884,9663703.2738095224,9815751.6071428563,9967799.9404761903,10119848.273809524,10271896.607142858,10423944.940476192,10575993.273809526,10728041.60714286,10880089.940476194,11032138.273809528,11184186.607142862,11336234.940476196,11488283.27380953,11640331.607142864,11792379.940476198,11944428.273809532,12096476.607142866,12248524.9404762,12400573.273809534,12552621.607142868,12704669.940476201,12856718.273809535,13008766.607142869,13160814.940476203,13312863.273809537,13464911.607142871,13616959.940476205,13769008.273809539,13921056.607142873,14073104.940476207,14225153.273809541,14377201.607142875,14529249.940476209,14681298.273809543,14833346.607142877,14985394.940476211,15137443.273809545,15289491.607142879,15441539.940476213,15593588.273809547,15745636.607142881,15897684.940476215,16049733.273809548,16201781.607142882,16353829.940476216,16505878.27380955,16657926.607142884,16809974.940476216,16962023.273809548,17114071.607142881,17266119.940476213,17418168.273809545,{"$f":"EH170","v":17570216.607142877},17722264.940476209,17874313.273809541,18026361.607142873,18178409.940476205,18330458.273809537,18482506.607142869,18634554.940476201,18786603.273809534,18938651.607142866,19090699.940476198,19242748.27380953,19394796.607142862,19546844.940476194,19698893.273809526,19850941.607142858,20002989.94047619,20155038.273809522,20307086.607142854,20459134.940476187,20611183.273809519,20763231.607142851,20915279.940476183,21067328.273809515,21219376.607142847,21371424.940476179,21523473.273809511,21675521.607142843,21827569.940476175,21979618.273809507,22131666.60714284,22283714.940476172,22435763.273809504,22587811.607142836,22739859.940476168,22891908.2738095,23043956.607142832,23196004.940476164,23348053.273809496,23500101.607142828,23652149.94047616,23804198.273809493,23956246.607142825,24108294.940476157,24260343.273809489,24412391.607142821,24564439.940476153,24716488.273809485,24868536.607142817,25020584.940476149,25172633.273809481,25324681.607142814,25476729.940476146,25628778.273809478,25780826.60714281,25932874.940476142,26084923.273809474,26236971.607142806,26389019.940476138,26541068.27380947,26693116.607142802,26845164.940476134,26997213.273809467,27149261.607142799,{"$f":"GT170","v":27301309.940476131},27453358.273809463,27605406.607142795,27757454.940476127,27909503.273809459,28061551.607142791,28213599.940476123,28365648.273809455,28517696.607142787,28669744.94047612,28821793.273809452,28973841.607142784,29125889.940476116,29277938.273809448,29429986.60714278,29582034.940476112,29734083.273809444,29886131.607142776,30038179.940476108,30190228.27380944,30342276.607142773,30494324.940476105,30646373.273809437,30798421.607142769,30950469.940476101,31102518.273809433,31254566.607142765,31406614.940476097,31558663.273809429,31710711.607142761,31862759.940476093,32014808.273809426,32166856.607142758,32318904.94047609,32470953.273809422,32623001.607142754,32775049.940476086,32927098.273809418,33079146.60714275,33231194.940476082,33383243.273809414,33535291.607142746,33687339.940476082,33839388.273809418,33991436.607142754,34143484.94047609,34295533.273809426,34447581.607142761,34599629.940476097,34751678.273809433,34903726.607142769,35055774.940476105,35207823.27380944,35359871.607142776,35511919.940476112,35663968.273809448,35816016.607142784,35968064.94047612,36120113.273809455,36272161.607142791,36424209.940476127]
[null,null,null,"Total Assets",null,null,null,null,null,{"$f":"J269+J270+J271-J272","v":735550},{"$f":"K269+K270+K271-K272","v":1271100},1806650,2342200,2877750,3413300,3948850,4484400,8078916.1514818911,8136393.1482979432,8199959.9480139436,8290578.7358443886,8365728.429673573,8406906.8174398597,8494688.9563273396,8543806.4853662141,8701664.0196107589,8737957.2237592582,8803586.5849149786,8853759.5000116751,8869998.3049435876,8912436.2027121913,9001011.5701829586,9144431.8697673641,9167140.7620466016,9115259.461224189,9379562.6736327037,9366177.78523992,9491742.6732348632,9384392.980281638,9416097.1901448406,9421126.9504796322,9242596.2940091044,9117030.2838129662,9015939.4336512033,8996354.9426120706,8846516.7161799408,8588644.4162917007,8721421.1611766387,8531128.1645760983,8506186.0553005077,8227031.4979094323,8113227.8278433057,7963389.601411175,7773025.3110396294,7659292.9347445089,7516654.0395646365,7477207.8105682898,7296664.6926484974,6984472.364016382,7110159.3546698736,6883270.7149040718,6833514.4658184173,6519745.2260032222,6379146.4553858927,6198603.3374661002,5976595.8057821402,5834712.9347445127,5692074.0395646403,5652627.8105682936,5472084.6926485011,5202302.0296530239,5285579.3546698773,5058690.7149040755,5008934.465818421,{"$f":"BW269+BW270+BW271-BW272","v":4695165.2260032259},4554566.4553858964,4374023.337466104,4152015.805782143,4010132.9347445145,3867494.0395646412,3828047.8105682936,3647504.6926485002,3335312.3640163839,3460999.3546698745,3234110.7149040718,3184354.4658184163,2870585.2260032203,2729986.4553858899,2549443.3374660965,2327435.8057821356,2185552.9347445071,2042914.0395646337,2003467.8105682861,1822924.6926484928,1510732.3640163764,1636419.3546698671,1409530.7149040643,1359774.4658184089,1046005.2260032129,905406.45538588241,724863.33746608905,502855.80578212813,360972.93474449962,218334.03956462629,178887.81056827866,-1655.3073515146971,-313847.63598363101,-188160.64533014037,-415049.28509594314,-464805.53418159857,-778574.7739967946,-919173.54461412504,-1099716.6625339184,-1321724.1942178793,-1463607.0652555078,-1606245.9604353812,-1645692.1894317288,-1826235.3073515221,-2096017.9703470003,-2012740.6453301478,-2239629.2850959506,-2289385.534181606,-2603154.773996802,-2743753.5446141325,-2924296.6625339258,-3146304.1942178868,-3288187.0652555153,-3430825.9604353886,-3470272.1894317362,-3650815.3073515296,-3963007.6359836459,-3837320.6453301553,-4064209.2850959562,-4113965.5341816097,-4427734.7739968039,-4568333.5446141325,-4748876.662533924,-4970884.1942178831,{"$f":"EI269+EI270+EI271-EI272","v":-5112767.0652555097},-5255405.9604353812,-5294852.1894317269,-5475395.3073515184,-5787587.6359836329,-5661900.6453301404,-5888789.2850959413,-5938545.5341815948,-6252314.773996789,-6392913.5446141176,-6573456.6625339091,-6795464.1942178681,-6937347.0652554948,-7079985.9604353663,-7119432.189431712,-7299975.3073515035,-7612167.635983618,-7486480.6453301255,-7713369.2850959264,-7763125.5341815799,-8076894.7739967741,-8217493.5446141027,-8398036.6625338942,-8620044.1942178532,-8761927.0652554799,-8904565.9604353514,-8944012.1894316971,-9124555.3073514886,-9394337.9703469649,-9311060.6453301106,-9537949.2850959115,-9587705.534181565,-9901474.7739967592,-10042073.544614088,-10222616.662533879,-10444624.194217838,-10586507.065255465,-10729145.960435336,-10768592.189431682,-10949135.307351474,-11261327.635983588,-11135640.645330096,-11362529.285095897,-11412285.53418155,-11726054.773996744,-11866653.544614073,-12047196.662533864,-12269204.194217823,-12411087.06525545,-12553725.960435322,-12593172.189431667,-12773715.307351459,-13085907.635983573,-12960220.645330081,-13187109.285095882,-13236865.534181535,-13550634.773996729,-13691233.544614058,-13871776.662533849,-14093784.194217809,-14235667.065255435,-14378305.960435307,-14417752.189431652,-14598295.307351444,{"$f":"GU269+GU270+GU271-GU272","v":-14910487.635983558},-14784800.645330066,-15011689.285095867,-15061445.53418152,-15375214.773996715,-15515813.544614043,-15696356.662533835,-15918364.194217794,-16060247.06525542,-16202885.960435292,-16242332.189431638,-16422875.307351429,-16692657.970346905,-16609380.645330051,-16836269.285095852,-16886025.534181505,-17199794.7739967,-17340393.544614028,-17520936.66253382,-17742944.194217779,-17884827.065255404,-18027465.960435279,-18066912.189431623,-18247455.307351414,-18559647.635983527,-18433960.645330034,-18660849.285095837,-18710605.534181491,-19024374.773996685,-19164973.544614013,-19345516.662533805,-19567524.194217764,-19709407.065255389,-19852045.960435264,-19891492.189431608,-20072035.307351399,-20384227.635983512,-20258540.645330019,-20485429.285095822,-20535185.534181476,-20848954.77399667,-20989553.544614002,-21170096.662533797,-21392104.19421776,-21533987.065255389,-21676625.960435264,-21716072.189431615,-21896615.30735141,-22208807.635983527,-22083120.645330042,-22310009.285095844,-22359765.534181502,-22673534.7739967,-22814133.544614032,-22994676.662533827,-23216684.19421779,-23358567.065255418,-23501205.960435294,-23540652.189431645,-23721195.30735144]
[]
[null,"Liabilities and Capital"]
[null,null,"Current Liabilities",null,null,null,null,null,null,{"$f":"J78","v":0},0,0,0,0,0,0,0,350938.97028896766,339880.58813192602,334537.67781773646,348434.23020576336,354137.28949138103,339709.94506679254,357136.10519307555,351403.9244843013,417613.15499008237,407180.35498264607,417460.67783486319,419555.67035930016,410959.0058874723,420894.64067789249,462226.04408172326,540570.93419014919,542667.15694646037,498270.33482514933,659493.18199755403,643192.07691645401,718165.6504361094,644501.41436312837,662179.03605349781,664276.99827715021,647343.33331088908,664580.65842930379,697608.66034296621,783221.66145879158,831107.89967405854,763063.81542741379,947051.7519129616,922607.97668645857,1004842.5734782941,923069.5200515968,947974.83990012389,949632.44095003488,925144.57701081398,950097.04098282987,956400.52191135113,1029280.3011197635,1011130.2146581421,908045.53942799696,1087464.0373556353,1039414.773785946,1105644.8597450904,1001544.3723834292,1009167.1574569609,991019.78560807253,946121.56944061676,952917.07373512269,959225.21217700851,1032109.6565910473,1013964.2430400187,938245.32304244186,1090307.4347245195,1042262.8672567584,{"$f":"BV78","v":1108497.6570738254},1004401.8813388904,1012029.3858207831,993886.74117474223,948993.26001749386,955793.50714246137,962106.39624797902,1034995.5991717569,1016854.9519895329,913779.73162852274,1093207.7000407812,1045167.9225969871,1111407.5103491351,1007316.5404734609,1014948.8587518816,996811.03585274541,951922.38440590841,958727.46921794699,965045.20400036895,1037939.2606040805,1019803.4751180374,916733.12448269455,1096165.9706633682,1048131.0790440204,1114375.5606899511,1010289.4927907229,1017926.7211416024,999793.81642430858,954910.09128209134,961720.11053494224,968042.78790780669,1040941.7952650508,1022810.9687091121,919745.58519394987,1099183.4066984069,1051153.4986199944,1117402.9720375831,1013321.90415433,1020964.1407791174,1002836.252607303,957957.55229579797,964772.60467827728,971100.32349339314,1044004.3806192403,1025878.6121720081,950179.36972371372,1102261.1914541465,1054236.3665874877,1120490.931612168,1016414.9637452094,1024062.3088093827,1005939.5375139574,961065.9625297786,967886.1487044791,974219.00979069131,1047128.2176805137,1029007.6085041622,925952.45924342028,1105400.5319050008,1057380.8919143311,1123640.6503782445,1019569.8845279062,1027222.4402002533,1009104.8881187446,{"$f":"EH78","v":964236.54096843884},971061.96361120488,977400.06981393555,1050314.5314830125,1032199.1847629594,929149.30664989003,1108602.6591648723,1060588.3077477112,1126853.3635196427,1022787.9037262572,1030445.7742189413,1012333.5457356279,967470.53097587242,974301.29481606535,980644.75103764457,1053564.5715615614,1035454.5925469324,932410.09100448922,1111868.828969941,1063859.8718977589,1130130.3309238686,1026070.2833085749,1033733.5749180032,1015626.7765048486,970769.20078345458,977605.41264502285,983954.32588582777,1056879.6124416811,1038775.1084865849,963097.1656504639,1115200.3221711111,1067196.8673308077,1133472.8376761791,1029418.3104825391,1037087.1316310463,1018985.8718894538,974133.84398718842,980975.61283055961,987330.0922309747,1060260.9541394033,1042162.0347450303,939128.61108870537,1118598.4452363048,1070600.6026725175,1136882.194563536,1032833.2981999826,1040507.7594783501,1022412.1491817512,977565.78005499695,984413.21701980708,990773.37390302448,1063709.9226710801,1045616.6995286448,942588.9815320808,1122064.5307628023,1074072.4127210614,1140359.7385886398,1036316.5856717749,1043996.7998826001,1025906.9520198945,981066.35484416154,987919.57329283957,994285.52120851539,1067227.8705733903,{"$f":"GT78","v":1049140.4576079317},946118.55938432389,1125599.9379998296,1077613.6589705762,1143906.8334942458,1039869.5388930032,1047555.6210949351,1029471.6509148007,984636.94112910959,991496.05669133272,997867.91146011604,1070816.1774337466,1052734.6908488041,977079.8033978953,1129206.0533815976,1081225.7301450812,1147524.870297964,1043493.5511786559,1051185.6187315169,1033107.643787605,988278.93913975649,995144.06975779566,1001521.9495167488,1074476.2504313102,1056400.8087544942,953390.90159108536,1132884.291071001,1084910.0427430766,1151215.2678377563,1047190.0437100219,1054888.2163208302,1036816.3565178654,991993.77711061633,998865.04308558779,1005249.068334514,1078209.5248888249,1060140.2490182978,957136.5178445084,1136636.0935141926,1088668.0415930315,1154979.4733283448,1050960.4660920149,1058664.8658619297,1040599.243502731,995782.91184089344,1002660.4358799359,1009050.7295286347,1082017.4648354901,1063954.4780873777,960957.04642300005,1140462.9320062478,1092501.2004199857,1158818.962928745,1054806.2969216481,1062517.0483938514,1044457.7882272939,999647.82926577609,1006531.7365301709,1012928.4239466378,1085901.5635810883,1067844.9917378391]
[null,null,"Debt Issued",null,null,null,null,null,null,{"$f":"J188","v":0},{"$f":"K188","v":0},0,388616.66666666651,937693.08333333314,1489514.8820833331,2044095.789827083,2601449.6021095514,4781255.5427364185,4774664.2435502261,4763139.8761844728,4784485.9058063123,4810875.9998561246,4803868.7620483469,4826340.352744313,4827493.7893979112,4974179.202167064,5063375.4611576349,5130450.7825878607,5164938.3334779628,5165891.3402668964,5193550.1919666482,5305722.5116882073,5320145.2899549268,5296872.5954951486,5176870.2471143063,5431312.3515443038,5564031.3843190577,5870582.9743516976,5978207.1345122317,6166514.6373146493,6351740.8233231893,6767417.5142246727,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6354495.7462547878,5865933.4830495566,5295841.0073057171,4504092.8531074962,4167428.181994223,3624473.3898349069,3255215.4849208775,2615740.8375461441,2048871.7712566257,1435583.8822336281,729452.69910398731,145991.38079552259,0,0,0,0,0,0,0,{"$f":"BW188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,{"$f":"IA188","v":0},0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,127366.10139163843,21401.02530222066,133925.78328453845,0,0,0,0,0,0,0,0]
[null,null,"Equity Contribution",null,null,null,null,null,null,{"$f":"J266","v":0},{"$f":"K266","v":0},0,0,0,0,0,0,1051000,1161000,1271000,1381000,1491000,1601000,1711000,1821000,1931000,2041000,2151000,2261000,2371000,2481000,2591000,2701000,2811000,2921000,3031000,3141000,3251000,3361000,3471000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"BW266","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"EI266","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,{"$f":"GU266","v":3581000},3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000,3581000]
[null,null,"Equity from Cash",null,null,null,null,null,null,{"$f":"J261","v":735550},{"$f":"K261","v":1271100},1806650,1953583.3333333335,1940056.9166666667,1923785.1179166667,1904754.2101729168,1882950.3978904481,1895721.6384565046,1860848.3166157915,1831282.3940117329,1776658.5998323108,1709715.1403260673,1662328.1103247204,1600212.4983899493,1543908.7714840013,1378871.6624536091,1226401.407618975,1104675.1244922525,1008265.4961744107,922147.95878921601,816991.3700676458,642063.01441302348,582715.6456222831,516601.00960498751,519118.87928472611,257757.1400908402,17954.3240044048,-348005.9515529495,-599315.56859372847,-883596.4832233123,-1175890.8711207127,-1753164.5535264639,-2128550.3746163435,-2262669.226691769,-2367866.7188467262,-2565591.1834941236,-2755419.3991357172,-2806630.5907363277,-2972479.8121103649,-3079656.5181777915,-3277038.02214217,-3415747.0120568248,-3567242.8395388667,-3733119.2659711931,-3871804.1062383289,-3375242.2286015111,-2999005.9736010386,-2591306.5293153706,-2008666.0285191205,-1725732.8646799945,-1361617.4487167904,-1108345.8788475599,-678539.98392636236,-259892.47332770529,190999.66962438804,720021.53723752545,1154804.4802138556,1151848.8273876191,1039518.1539772341,877120.44960846938,683056.70661056961,614271.91994534363,435427.84764730337,319436.808744582,{"$f":"BW261","v":109763.34466431977},-38462.930434902664,-200863.40370865469,-377977.45423536556,-526660.57239796175,-675612.35668335273,-787947.78860347671,-950350.2593410461,-1159467.3676121521,-1213208.3453709194,-1392057.2076929267,-1508053.0445307293,-1717731.3144702525,-1865962.403366003,-2028367.6983866596,-2205486.5786237819,-2354174.534473449,-2503131.1644357443,-2615471.4500358021,-2777878.782469552,-2987000.7604663256,-3040746.6159935077,-3219600.3641399611,-3335601.0948715461,-3545284.266787515,-3693520.2657557242,-3855930.478958223,-4033054.2854999648,-4181747.1757904445,-4330708.7483431818,-4443053.9846967719,-4605466.2760606259,-4814593.2211775798,-4868344.0520285452,-5047202.7837159345,-5163208.5062191775,-5372896.6781511214,-5521137.6853932384,-5683552.9151412174,-5860681.7465136722,-6009379.6699337801,-6158346.2839287687,-6270696.5700509623,-6433113.9195235241,-6627197.3400707068,-6696001.8367842883,-6874865.6516834302,-6990876.4657937652,-7200569.737742004,-7348815.853423507,-7511236.2000478739,-7688370.1567476541,-7837073.2139599826,-7986044.970226068,-8098400.4071122371,-8260822.9158556787,-8469960.0952270534,-8523721.1772351433,-8702590.1770102754,-8818606.1845598444,-9028304.6585247032,-9176555.9848143812,-9338981.550652666,-9516120.7351863198,{"$f":"EI261","v":-9664829.0288667139},-9813806.0302493162,-9926166.7209147383,-10088594.492114479,-10297736.942633525,-10351503.304495016,-10530377.592843655,-10646398.897701241,-10856102.677723052,-11004359.318833066,-11166790.208269546,-11343934.72519375,-11492648.360071572,-11641630.711473024,-11753996.760993287,-11916429.899898451,-12125577.726988124,-12179349.474300085,-12358229.156993704,-12474255.865105469,-12683965.057305371,-12832227.119532129,-12994663.439038767,-13171813.395001333,-13320532.477900531,-13469520.28632121,-13581891.801873408,-13744330.415838106,-13938435.135997461,-14007260.967501257,-14186146.152426755,-14302178.371857781,-14511893.084479338,-14660160.676245173,-14822602.534423374,-14999758.038205067,-15148482.678086067,-15297476.052666355,-15409853.143571129,-15572297.34209655,-15781456.247072341,-15835239.090566449,-16014129.887768464,-16130167.728745136,-16339888.07219678,-16488161.304092478,-16650608.811715672,-16827769.974272877,-16976500.282275315,-17125499.334338404,-17237882.112102807,-17400332.006880164,-17609496.617515717,-17663285.176092945,-17842181.697817005,-17958225.272770237,-18167951.359668568,-18316230.344496723,-18478683.614553809,-18655850.549062036,-18804586.638548344,-18953591.481643893,-19065980.060005113,-19228435.764959451,{"$f":"GU261","v":-19437606.195367958},-19491400.583329972,-19670302.944066521,-19786352.367675845,-19996084.312889799,-20144369.165709063,-20306828.31344872,-20484001.13534699,-20632743.121946841,-20781753.871895496,-20894148.366865471,-21056609.998200323,-21250737.773744892,-21325001.330640059,-21498495.015241027,-21617248.722125556,-21824288.325175449,-21972579.163345642,-22135044.306321524,-22312223.133357637,-22460971.135013305,-22609987.90995213,-22722388.439863037,-22884856.116106015,-23094038.53757472,-23203058.568754122,-23326759.327839021,-23481189.70195365,-23652564.817706816,-23800861.760934953,-23963333.019051783,-24140517.971328493,-24289272.108341094,-24438295.028769895,-24550701.714320552,-24713175.556369819,-24922364.153828148,-25067018.507959869,-25155097.326688979,-25346100.772510443,-25480915.240088817,-25629218.410476062,-25791695.906036656,-25968887.106058776,-26117647.50113545,-26266676.689964022,-26379089.654267225,-26541569.785438906,-26750764.682406645,-26931949.67872804,-27004911.510818161,-27233510.280394893,-27309341.070918456,-27457650.593007989,-27620134.450761225,-27797332.023483668,-27946098.801785693,-28095134.384382032,-28207553.753012829,-28370040.299089372]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,null,{"$f":"SUM(J276:J279)","v":735550},{"$f":"SUM(K276:K279)","v":1271100},1806650,2342200,2877750,3413300,3948850,4484400,8078916.1514818911,8136393.1482979432,8199959.9480139427,8290578.7358443867,8365728.429673573,8406906.8174398597,8494688.9563273378,8543806.4853662141,8701664.0196107551,8737957.2237592563,8803586.5849149767,8853759.5000116732,8869998.3049435839,8912436.2027121857,9001011.5701829549,9144431.8697673604,9167140.762046596,9115259.4612241816,9379562.6736326981,9366177.7852399163,9491742.6732348576,9384392.9802816305,9416097.190144835,9421126.9504796267,9242596.2940090969,9117030.2838129606,9015939.4336511958,8996354.9426120631,8846516.7161799334,8588644.4162916988,8721421.161176635,8531128.1645760946,8506186.055300504,8227031.4979094267,8113227.8278433001,7963389.6014111694,7773025.311039621,7659292.9347445006,7516654.0395646282,7477207.8105682814,7296664.692648489,6984472.3640163727,7110159.3546698634,6883270.7149040624,6833514.4658184079,6519745.226003211,6379146.4553858805,6198603.3374660891,5976595.80578213,5834712.9347445006,5692074.0395646272,5652627.8105682814,5472084.6926484881,5202302.0296530118,5285579.3546698624,5058690.7149040624,5008934.4658184079,{"$f":"SUM(BW276:BW279)","v":4695165.2260032101},4554566.4553858805,4374023.3374660881,4152015.8057821281,4010132.9347445001,3867494.0395646263,3828047.8105682801,3647504.6926484872,3335312.3640163699,3460999.3546698615,3234110.7149040606,3184354.4658184056,2870585.2260032087,2729986.4553858787,2549443.3374660853,2327435.8057821263,2185552.9347444978,2042914.0395646244,2003467.8105682787,1822924.6926484853,1510732.3640163695,1636419.354669861,1409530.7149040597,1359774.4658184052,1046005.2260032082,905406.45538587868,724863.33746608533,502855.80578212626,360972.9347444973,218334.03956462536,178887.81056827866,-1655.3073515137658,-313847.63598363008,-188160.6453301385,-415049.28509594034,-464805.53418159392,-778574.77399679087,-919173.54461412132,-1099716.6625339147,-1321724.1942178737,-1463607.0652555032,-1606245.9604353756,-1645692.1894317223,-1826235.3073515156,-2096017.9703469928,-2012740.6453301422,-2239629.2850959422,-2289385.5341815976,-2603154.7739967946,-2743753.5446141241,-2924296.6625339165,-3146304.1942178756,-3288187.0652555032,-3430825.9604353765,-3470272.1894317232,-3650815.3073515166,-3963007.6359836329,-3837320.6453301422,-4064209.2850959441,-4113965.5341816004,-4427734.7739967974,-4568333.5446141278,-4748876.6625339212,-4970884.1942178812,{"$f":"SUM(EI276:EI279)","v":-5112767.0652555088},-5255405.9604353812,-5294852.189431726,-5475395.3073515194,-5787587.6359836347,-5661900.6453301441,-5888789.2850959441,-5938545.5341815986,-6252314.7739967946,-6392913.544614125,-6573456.6625339184,-6795464.1942178775,-6937347.065255506,-7079985.9604353793,-7119432.1894317251,-7299975.3073515184,-7612167.6359836347,-7486480.6453301441,-7713369.285095945,-7763125.5341816004,-8076894.7739967965,-8217493.544614126,-8398036.6625339184,-8620044.1942178793,-8761927.0652555078,-8904565.960435383,-8944012.1894317269,-9124555.3073515203,-9394337.9703469984,-9311060.645330146,-9537949.2850959469,-9587705.5341816023,-9901474.7739967983,-10042073.544614127,-10222616.66253392,-10444624.194217879,-10586507.065255508,-10729145.960435379,-10768592.189431727,-10949135.30735152,-11261327.635983635,-11135640.645330144,-11362529.285095947,-11412285.5341816,-11726054.773996796,-11866653.544614129,-12047196.66253392,-12269204.194217879,-12411087.065255508,-12553725.960435379,-12593172.189431727,-12773715.307351518,-13085907.635983635,-12960220.645330142,-13187109.285095945,-13236865.534181599,-13550634.773996793,-13691233.544614123,-13871776.662533915,-14093784.194217876,-14235667.065255504,-14378305.960435377,-14417752.189431723,-14598295.307351518,{"$f":"SUM(GU276:GU279)","v":-14910487.635983635},-14784800.645330142,-15011689.285095945,-15061445.534181599,-15375214.773996796,-15515813.544614129,-15696356.66253392,-15918364.194217879,-16060247.065255508,-16202885.960435379,-16242332.189431723,-16422875.307351518,-16692657.970346997,-16609380.645330144,-16836269.285095945,-16886025.534181599,-17199794.773996793,-17340393.544614125,-17520936.66253392,-17742944.194217879,-17884827.065255508,-18027465.960435383,-18066912.189431727,-18247455.307351522,-18559647.635983635,-18433960.645330142,-18660849.285095945,-18710605.534181595,-19024374.773996793,-19164973.544614121,-19345516.662533917,-19567524.194217876,-19709407.065255508,-19852045.960435383,-19891492.189431727,-20072035.307351522,-20384227.635983638,-20258540.64533015,-20485429.285095945,-20535185.534181602,-20848954.7739968,-20989553.544614132,-21170096.662533924,-21392104.194217883,-21533987.065255515,-21676625.960435387,-21716072.189431734,-21896615.30735153,-22208807.635983646,-22083120.645330153,-22310009.285095952,-22359765.53418161,-22673534.773996808,-22814133.544614136,-22994676.662533931,-23216684.194217891,-23358567.065255523,-23501205.960435394,-23540652.189431742,-23721195.307351533]
[]
[null,null,null,"Difference",null,null,null,null,null,{"$f":"J280-J273","v":0},{"$f":"K280-K273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.2107193470001221E-8,-1.3038516044616699E-8,-1.2107193470001221E-8,-1.3038516044616699E-8,-1.2107193470001221E-8,-1.4901161193847656E-8,-1.3038516044616699E-8,-1.3038516044616699E-8,{"$f":"BW280-BW273","v":-1.5832483768463135E-8},-1.5832483768463135E-8,-1.5832483768463135E-8,-1.4901161193847656E-8,-1.4435499906539917E-8,-1.4901161193847656E-8,-1.3504177331924438E-8,-1.3038516044616699E-8,-1.3969838619232178E-8,-1.3038516044616699E-8,-1.1175870895385742E-8,-1.0710209608078003E-8,-1.1641532182693481E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-6.9849193096160889E-9,-6.0535967350006104E-9,-4.6566128730773926E-9,-3.7252902984619141E-9,-4.6566128730773926E-9,-3.7252902984619141E-9,-3.7252902984619141E-9,-1.862645149230957E-9,-2.3283064365386963E-9,-9.3132257461547852E-10,0,9.3132257461547852E-10,9.3132257461547852E-10,1.862645149230957E-9,2.7939677238464355E-9,4.6566128730773926E-9,3.7252902984619141E-9,3.7252902984619141E-9,3.7252902984619141E-9,5.5879354476928711E-9,4.6566128730773926E-9,5.5879354476928711E-9,6.5192580223083496E-9,6.5192580223083496E-9,7.4505805969238281E-9,5.5879354476928711E-9,8.3819031715393066E-9,8.3819031715393066E-9,7.4505805969238281E-9,8.3819031715393066E-9,9.3132257461547852E-9,1.1175870895385742E-8,1.2107193470001221E-8,1.2107193470001221E-8,1.3038516044616699E-8,1.3038516044616699E-8,1.3038516044616699E-8,1.3038516044616699E-8,1.2107193470001221E-8,9.3132257461547852E-9,0,0,0,0,{"$f":"EI280-EI273","v":0},0,0,0,0,0,0,0,0,-7.4505805969238281E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.1175870895385742E-8,-1.3038516044616699E-8,-1.3038516044616699E-8,-1.4901161193847656E-8,-1.6763806343078613E-8,-1.862645149230957E-8,-1.862645149230957E-8,-2.0489096641540527E-8,-2.2351741790771484E-8,-2.3283064365386963E-8,-2.4214386940002441E-8,-2.6077032089233398E-8,-2.7939677238464355E-8,-3.166496753692627E-8,-2.9802322387695313E-8,-3.166496753692627E-8,-3.3527612686157227E-8,-3.5390257835388184E-8,-3.5390257835388184E-8,-3.7252902984619141E-8,-3.9115548133850098E-8,-3.9115548133850098E-8,-4.0978193283081055E-8,-4.0978193283081055E-8,-4.2840838432312012E-8,-4.2840838432312012E-8,-4.4703483581542969E-8,-4.6566128730773926E-8,-4.6566128730773926E-8,-4.8428773880004883E-8,-5.029141902923584E-8,-5.029141902923584E-8,-5.2154064178466797E-8,-5.5879354476928711E-8,-5.5879354476928711E-8,-5.5879354476928711E-8,-5.7741999626159668E-8,-5.7741999626159668E-8,-5.9604644775390625E-8,-5.9604644775390625E-8,-6.1467289924621582E-8,-6.1467289924621582E-8,-6.3329935073852539E-8,-6.3329935073852539E-8,-6.3329935073852539E-8,-6.5192580223083496E-8,-6.5192580223083496E-8,-6.7055225372314453E-8,-6.891787052154541E-8,-7.0780515670776367E-8,-7.0780515670776367E-8,-7.4505805969238281E-8,{"$f":"GU280-GU273","v":-7.6368451118469238E-8},-7.6368451118469238E-8,-7.8231096267700195E-8,-7.8231096267700195E-8,-8.1956386566162109E-8,-8.5681676864624023E-8,-8.5681676864624023E-8,-8.5681676864624023E-8,-8.754432201385498E-8,-8.754432201385498E-8,-8.5681676864624023E-8,-8.9406967163085938E-8,-9.1269612312316895E-8,-9.3132257461547852E-8,-9.3132257461547852E-8,-9.3132257461547852E-8,-9.3132257461547852E-8,-9.6857547760009766E-8,-1.0058283805847168E-7,-1.0058283805847168E-7,-1.0430812835693359E-7,-1.0430812835693359E-7,-1.0430812835693359E-7,-1.0803341865539551E-7,-1.0803341865539551E-7,-1.0803341865539551E-7,-1.0803341865539551E-7,-1.0430812835693359E-7,-1.0803341865539551E-7,-1.0803341865539551E-7,-1.1175870895385742E-7,-1.1175870895385742E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.2293457984924316E-7,-1.2665987014770508E-7,-1.3038516044616699E-7,-1.2293457984924316E-7,-1.2665987014770508E-7,-1.3038516044616699E-7,-1.3038516044616699E-7,-1.2665987014770508E-7,-1.2293457984924316E-7,-1.2665987014770508E-7,-1.2293457984924316E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1920928955078125E-7,-1.1175870895385742E-7,-1.0803341865539551E-7,-1.0803341865539551E-7,-1.0803341865539551E-7,-1.0430812835693359E-7,-1.0430812835693359E-7,-1.0058283805847168E-7,-1.0430812835693359E-7,-1.0058283805847168E-7,-9.6857547760009766E-8,-9.3132257461547852E-8]
[]
[null,"Equity Cash Flow Before Contributed Equity",null,null,null,null,null,null,null,{"$f":"J251-J247","v":-747216.66666666663},{"$f":"K251-K247","v":-547133.33333333326},-547133.33333333326,-158516.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-233435.23676099611,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,0,0,0,0,0,0,0,0,0,0,0,0,513498.7507730017,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW251-BW247","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI251-EI247","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU251-GU247","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,0,201828.28687196659,0,314034.7176679949,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,0,119067.20490074798,0,247015.25204268048,204951.91104516818,257697.48168047855,340525.91320397228,{"$f":"IA251-IA247","v":217379.43430377415},277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,0,49710.784037587291,0,178288.66446269507,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,0,0,0,86203.40824486388,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[null,"Equity IRR Before Contributed Equity",null,null,null,{"$f":"XIRR(J284:JB284,J3:JB3)","v":0.28347644209861766}]
[]
[null,"Equity Cash Flow After Contributed Equity",null,null,null,null,null,null,null,{"$f":"J284-J245","v":-747216.66666666663},{"$f":"K284-K245","v":-547133.33333333326},-547133.33333333326,-158516.66666666674,0,0,0,0,-1051000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,-110000,0,-233435.23676099611,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,0,0,0,0,0,0,0,0,0,0,0,0,513498.7507730017,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW284-BW245","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI284-EI245","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU284-GU245","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,0,201828.28687196659,0,314034.7176679949,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,0,119067.20490074798,0,247015.25204268048,204951.91104516818,257697.48168047855,340525.91320397228,{"$f":"IA284-IA245","v":217379.43430377415},277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,0,49710.784037587291,0,178288.66446269507,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,0,0,0,86203.40824486388,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[null,"Equity IRR After Constributed Equity",null,null,null,{"$f":"XIRR(J287:JB287,J3:JB3)","v":0.21352910399436953}]
[]
["Graphs"]
[null,null,null,null,null,null,null,null,null,{"$f":"J3","v":"2019-01-01"},{"$f":"K3","v":"2019-02-01"},"2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01",{"$f":"BW3","v":"2024-06-01"},"2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"EI3","v":"2029-10-01"},"2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01",{"$f":"GU3","v":"2035-02-01"},"2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01",{"$f":"IA3","v":"2037-10-01"},"2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01"]
[null,null,"Debt Balance",null,null,null,null,null,null,{"$f":"J188","v":0},{"$f":"K188","v":0},0,388616.66666666651,937693.08333333314,1489514.8820833331,2044095.789827083,2601449.6021095514,4781255.5427364185,4774664.2435502261,4763139.8761844728,4784485.9058063123,4810875.9998561246,4803868.7620483469,4826340.352744313,4827493.7893979112,4974179.202167064,5063375.4611576349,5130450.7825878607,5164938.3334779628,5165891.3402668964,5193550.1919666482,5305722.5116882073,5320145.2899549268,5296872.5954951486,5176870.2471143063,5431312.3515443038,5564031.3843190577,5870582.9743516976,5978207.1345122317,6166514.6373146493,6351740.8233231893,6767417.5142246727,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,7000000,6354495.7462547878,5865933.4830495566,5295841.0073057171,4504092.8531074962,4167428.181994223,3624473.3898349069,3255215.4849208775,2615740.8375461441,2048871.7712566257,1435583.8822336281,729452.69910398731,145991.38079552259,0,0,0,0,0,0,0,{"$f":"BW188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5414.6319283173279,0,2698.3176459927549,0,0,0,0,0,0,0,0,0,55213.632352978071,0,38368.899934296518,0,0,0,0,{"$f":"IA188","v":0},0,0,0,0,90841.769115527539,0,74935.765000494925,0,0,0,0,0,0,0,0,0,127366.10139163843,21401.02530222066,133925.78328453845,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,null,null,null,null,{"$f":"J233","v":0},{"$f":"K233","v":0},0,0,0,0,0,0,74893.488576604228,91900.689007889625,99943.936312105157,77597.247463405132,68153.116848185018,90610.301386822597,78615.487827851553,87308.535373646475,-18650.275004037569,-2581.1891809414665,31377.568385414896,59798.404364938848,73031.737615528487,56523.041590875393,-10584.840805900167,108082.5979343674,103913.03487692348,174954.76737943658,-86999.262958314328,-61642.539050936088,-184610.81308020334,-65901.806335687113,-95809.39284591141,-100355.73832193803,-381883.31162246835,-411352.30361308588,-466846.98141810281,-609018.02220269945,-684978.64453800907,-574266.45169276686,-879802.98938290495,-841231.42078984133,-979454.5262765314,-845674.23360913561,-888958.74877367972,-893634.56264044694,-854672.28699881653,-898253.37955272524,695193.54430348461,571640.40039841295,600660.77836758259,772751.37249944545,469085.29477133031,548584.22353984183,435025.6034850718,609713.63901246863,595357.88145305449,624768.16847504315,699831.45369097218,602061.87313851679,674904.72151740943,548866.30032389611,578452.86553296656,706992.55360765324,444217.41388857382,525292.08317080641,409448.04673431744,{"$f":"BW233","v":587615.59307020553},572958.46453365008,602942.6955437666,679492.97878288047,581027.38288408052,654039.158807253,525465.68370747671,555629.68879964913,734643.93481650227,418680.92745427147,501362.78087019041,383187.54850444524,564904.12461548427,549939.5264031142,580509.10897236015,658576.05885671696,559406.82418596861,632584.46655718994,501425.16504561331,532178.08736144425,714758.24944958743,392461.60711772175,476782.71680374187,356229.59301415319,541566.10789008625,526287.81897286116,557454.38846711384,637068.26663452003,537187.64878211473,610528.00308499462,476731.08684883261,508084.6329184043,694301.9575550193,365544.9356800135,451538.01485754503,328559.36988175276,517588.15033409273,501989.82490421191,533765.24903833924,614956.92200088385,514357.05331074737,587856.86957933975,451369.51418062928,483335.62430555443,622411.75228431646,337916.10129565169,425614.51709101431,300161.76821174263,492956.58722841227,477031.75220195088,509428.13568499987,592229.08692474384,490901.97418771812,564557.90493573435,425326.22908703587,457917.08201409027,651628.19795008865,309559.99155811296,398997.77807883458,271021.37056299468,467657.47623005603,451399.5286996428,484429.2179729233,568871.56027950114,{"$f":"EI233","v":466809.08238128235},540617.68048908177,398586.72491468396,431814.74260290852,629385.4224690781,280461.18746700452,371673.05913963995,241122.4467962042,441676.59179801634,425078.7964345541,458754.38450447383,544870.87255943136,442064.77808226424,516022.49464076693,371136.2005151136,405014.05299824488,606521.41478124738,250603.95727446274,343625.3224491569,210448.9477981875,414999.41950755252,398054.90590996947,432389.23727751675,520213.28049033415,416655.18526753399,490758.36737819668,342959.55433306354,377500.16467920539,527980.0778430996,219972.25020836096,314839.22503549879,178984.49908054207,387611.1502506478,370312.91024262668,405319.08593143645,494884.761532253,390566.14615462715,464811.03468459815,314041.3783764104,349257.92774688947,558876.20613466622,188549.69006987929,285299.11265425402,146712.39425017533,359496.67432036978,341837.55919300969,377528.94187797525,468871.00827217102,363783.21554537106,438165.94283692137,284365.95206540724,320271.88487479871,534067.57506791491,156319.56870291516,254989.0135409754,113615.58834914194,330640.57537681016,312613.29307612806,349003.51231458539,442157.42270443385,336291.6550562685,410808.24258958508,253917.23595879244,290526.26513812988,{"$f":"GU233","v":508582.8406038807},123264.83933276916,223892.63203859812,79676.691061157268,301027.1242922293,282624.23655040463,319727.19411792187,414729.11039667524,308076.42723338271,382722.78324178059,222678.8653543042,260004.97771955741,422827.49439021281,89368.109771498712,191993.34209730738,44877.959782136779,270640.27287299529,251854.19228222978,289684.06761510938,386570.87453895155,279122.18954941863,353894.10658602195,190634.14376110805,228691.60548900603,455527.08166395797,54611.635487264255,159274.1806442808,9201.2925520360586,239463.6474558526,220286.63448369695,258857.89023031719,357667.20987374726,249413.28828063427,324306.44073554612,157766.03624154779,196569.39845491963,427926.32906515535,18977.312534946192,125717.84082071902,-27371.779154795862,207480.54237599194,187904.70232097106,227232.09000414156,328002.29650445771,218933.75226117345,293943.69382814848,124057.16261962091,163621.26708443195,399590.00494321733,-17553.329654728237,91306.665083503525,-64860.097783553647,174673.91330439155,154691.1931907307,194789.75898329041,297559.99357994937,187667.28651239991,262789.44760399486,89489.790553524217,129829.77548983827]
[null,null,"Operating Cash Flow",null,null,null,null,null,null,{"$f":"J236","v":0},{"$f":"K236","v":0},0,0,0,0,0,0,18948.628812251962,98209.184042731678,103109.29572636122,70181.276901939651,65243.942622076487,98773.224949915486,69259.360257132619,90689.872252980713,-54836.336679306201,3386.2441631212423,25953.163018419407,58876.310165694449,77990.434878456086,51289.355001582793,-33085.818761726201,65224.584291721316,102992.17090955324,199605.46135831834,-175439.00319442549,-52443.7210170326,-225612.68311104455,-25152.495288775361,-105297.7171298562,-101274.86282196705,-372334.65345153393,-420597.30163186672,-484776.46267601062,-655868.86338107544,-639302.51322394493,-536486.56938450644,-980640.13111562806,-827430.53274913772,-1024326.1535424381,-800341.06297809072,-902298.09219235927,-894187.06849173876,-840844.19389982417,-911616.87261892261,692087.58707854571,531918.0752698381,611005.476492421,829810.69256808318,370768.46871214407,575375.26640262036,398963.60519653722,667334.05813267117,591531.10381058243,635115.5812126142,724892.43587414222,598691.91513731796,671803.4218058351,509148.64040094765,588802.23656839784,749007.96327221964,360953.86722046643,552087.82213551318,373390.75230370543,{"$f":"BW236","v":645240.72381713428},569136.40629953903,613294.83548418514,704558.69597625791,577662.16771334328,650942.60975931049,485752.78229426732,565983.82620388502,791712.70975427493,320373.5718797053,528163.30985886417,347135.0520089143,622534.06122167374,546122.28196553118,590866.07065968332,683646.60576050577,556046.44670230243,629492.76318615174,461717.11731233762,542537.08646186104,719564.58658782451,248393.14122135984,440957.92158944689,281662.40514290758,523614.05822803784,449944.25414649805,489051.72397619003,567456.41984935792,459121.00931617129,518061.97502073331,374408.10583265632,449557.99769857794,645246.51116096927,226864.77939497656,420767.14357342472,259531.21840864531,504436.69219921815,430510.86716548644,470105.42897864978,549772.36897316121,440861.56606870581,499930.10965846083,354123.89746669674,429763.84891700454,572690.82237463538,219815.37775010249,400033.4285719539,236818.22867972869,484736.54173096828,410549.51744306367,450640.8551723673,531595.22623957554,422102.63656250358,481296.0802146729,333294.42015579721,409434.17435471388,611117.73773144523,182087.07525457966,378745.2222381992,213511.10399996344,464502.45494890359,390048.94924939092,430646.94021662272,512914.43275725434,{"$f":"EI236","v":402833.55958542053},462149.1457738693,311908.07059717021,388557.56528206693,593328.78849430929,158813.31183509459,356890.73566035216,189597.26229454926,443723.05346022453,368997.6782576571,410112.39704005833,493719.21497174876,383043.45734363294,442478.34711406595,289953.00993235386,367122.38130376011,575042.95891467086,134932.91313153072,334457.94065294467,165063.86635031403,422386.72780594544,347383.98695473344,389025.7093286516,473998.58035483246,362721.23111322406,422272.50232323544,267417.15901865024,345116.74570806127,497166.78243383532,125481.63167048432,311434.56495389686,139897.81869545943,400481.63282207528,325195.91995993815,367375.12692334945,453741.31300749612,341855.55680470151,401520.20232796681,244288.19360590301,322528.54072293185,536937.86988352425,85300.595550011582,287808.0873254172,110701.90189351479,381379.5373912378,302421.2792501048,345148.66112557409,432935.96917494177,320434.88043873559,380209.80633262766,220553.53941672752,299345.40267719689,517096.67068988411,58059.793946812104,265028.1521495909,77610.829969041341,364919.76286328526,279047.61928905721,322334.07990875549,411570.87267177331,298447.41353132145,358329.43716721708,196200.36712825493,275554.71706483851,{"$f":"GU236","v":496714.70289161295},25010.893961450318,246767.83183420583,43677.781337147811,348022.63976883987,255062.24205958517,298918.90303399583,389634.11021560826,275881.12838655792,335866.97654208099,171215.58725342006,251143.61351049659,413067.7710567381,6168.7014050160069,218853.32529325882,8885.0156873405795,328329.86023555096,241989.70137409444,274890.39706796838,367113.52666727192,252723.75329520268,312810.0602076439,145585.84491979392,226098.96063418206,454282.08679987374,-43630.299019644735,186140.23874882428,-26785.566600963182,297159.32980998186,216535.24437850149,269280.81501381187,352109.24653730565,228962.76763710746,289146.07301723631,118124.3884588714,201580.48689822556,432207.66071045108,-79258.435782194196,152590.09533202578,-63352.431667161582,265182.4416215258,184159.53937488212,237661.25223140221,353145.163193246,215645.81400451111,269463.2365583526,84421.793589489069,174053.06492277945,417461.88164816849,-115782.76805830508,118185.23992970929,-100834.41952247336,232382.15377915837,150952.38194693025,205225.2834031923,322709.2329690574,184385.73148108996,259776.69686700159,49860.825850987516,140267.98823304888]
[null,null,"Beef Margin",null,null,null,null,null,null,{"$f":"J13","v":0},{"$f":"K13","v":0},0,0,0,0,0,0,-85076.595541023707,-62921.495987542963,-51087.862086525536,-62921.495987542963,-62921.495987542963,-39254.228185507993,-62921.495987542963,-51087.862086525536,-62921.495987542963,-51087.862086525536,-62921.495987542963,-62921.495987542963,-51087.862086525536,-62921.495987542963,-51087.862086525536,-246342.82145331445,-246342.82145331445,-193091.46889873565,-429764.14691908582,-406096.87911705096,-429764.14691908582,-406096.87911705096,-429764.14691908582,-429764.14691908582,-710018.03406105086,-733685.30186308571,-710018.03406105086,-917106.62732885731,-917106.62732885731,-828354.37307122583,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,-1100527.9527946287,-1065027.0510915762,-1100527.9527946287,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,{"$f":"BW13","v":392543.3873426374},383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,{"$f":"EI13","v":391448.62602137099},539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,{"$f":"GU13","v":526101.84573209542},261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,488646.04856081307,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639,526101.84573209542,261018.02024013922,333114.56510845269,322427.80321546365,392543.3873426374,383837.58619078784,414542.47767845029,481686.62069391506,391448.62602137099,539551.52655351604,352324.67124292394,383029.56273058639]
[null,null,"Sheep Margin",null,null,null,null,null,null,{"$f":"J18","v":0},{"$f":"K18","v":0},0,0,0,0,0,0,13738.798739607548,13596.211197594466,13738.798739607548,13596.211197594466,9175.9973951889297,9746.3475632412574,9175.9973951889297,9461.1724792150926,4755.783592783393,5183.5462188226393,4755.783592783393,37541.430539221124,34353.535822503211,34536.460629691042,35723.12668657623,35951.704522566499,32239.112666598689,34606.190940807086,33654.356559474152,34869.477586366331,30649.386649944066,31961.442190046902,32064.630542819526,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,{"$f":"BW18","v":31192.219923923698},31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,{"$f":"EI18","v":30562.145588054489},32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,{"$f":"GU18","v":32452.368595662119},31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,31822.29425979291,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103,32452.368595662119,31667.199038655872,33331.033054119922,29457.092137453103,31192.219923923698,31667.199038655872,32772.252489257255,30122.813358825581,30562.145588054489,32261.626489021808,32772.252489257255,29457.092137453103]
[null,null,"Goats Margin",null,null,null,null,null,null,{"$f":"J23","v":0},{"$f":"K23","v":0},0,0,0,0,0,0,25495.948739607542,25353.361197594459,25495.948739607542,20933.147395188924,20933.147395188924,21503.497563241253,20933.147395188924,16940.696218822632,16512.933592783389,16940.696218822632,67770.663725069797,64045.955054950653,65244.503407003598,65436.96531952345,66590.642372719201,62407.761781690715,63103.26691397711,65399.129590173485,64494.277178549899,61400.737266223317,61465.073640717157,62746.876231938928,62856.083905289954,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,{"$f":"BW23","v":61954.202067458304},62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,{"$f":"EI23","v":61341.482136373583},63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,{"$f":"GU23","v":63179.641929627753},62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,62566.921998543025,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196,63179.641929627753,62446.535586974962,59815.388937262076,60236.428685772196,61954.202067458304,62446.535586974962,59131.37523517081,60884.79550236019,61341.482136373583,63023.608632556417,59131.37523517081,60236.428685772196]
[null,null,"Pigs Margin",null,null,null,null,null,null,{"$f":"J28","v":0},{"$f":"K28","v":0},0,0,0,0,0,0,169691.34736808419,169418.95592618699,169691.34736808419,169418.95592618699,169418.95592618699,169963.73880998138,169418.95592618699,169691.34736808419,84977.608938056801,87973.914798925922,84977.608938056801,84977.608938056801,87973.914798925922,84977.608938056801,6256.4822297676583,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,{"$f":"BW28","v":331219.69917392591},328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,{"$f":"EI28","v":328223.39331305679},249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,{"$f":"GU28","v":337212.31089566415},328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,334216.00503479503,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679,337212.31089566415,328223.39331305679,331219.69917392591,243782.04632492657,331219.69917392591,328223.39331305679,328223.39331305679,331219.69917392591,328223.39331305679,249502.26660476765,328223.39331305679,328223.39331305679]
[null,null,"Chicken Margin",null,null,null,null,null,null,{"$f":"J33","v":0},{"$f":"K33","v":0},0,0,0,0,0,0,91870.380495118734,87639.724659444953,83756.793960949843,79255.685240803781,75063.665531483188,72301.182497230446,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,{"$f":"BW33","v":87569.449873982216},86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,{"$f":"EI33","v":86854.68153644829},87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,{"$f":"GU33","v":88998.986549050067},86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88284.218211516141,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,88998.986549050067,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829,87569.449873982216,86854.68153644829,87569.449873982216,86854.68153644829,86854.68153644829]
[null,null,"Net Cash Before Financing",null,null,null,null,null,null,{"$f":"J244","v":-747216.66666666663},{"$f":"K244","v":-547133.33333333326},-547133.33333333326,-547133.33333333326,-549076.41666666663,-551821.79874999996,-554580.90774374991,-557353.81228246866,-3230805.9406268666,-103408.70081380758,-98475.632634247071,-131346.02962183987,-136390.09404981221,-102992.7621922223,-132471.59069596624,-111153.43665359801,-256685.4127691529,-199196.25899057122,-177075.32143022589,-144487.55089010199,-110953.00678893375,-137658.85169975169,-222172.31972155947,-124422.77826671973,-86727.305540221409,10002.348380842572,-364442.1044299971,-242719.03277475407,-416551.59003263986,-217624.16016053388,-298307.50280241738,-295226.18600854033,-415676.69090148323,-466017.72253632342,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,645504.25374521245,488562.26320523082,570092.47574383987,791748.15419822128,336664.67111327325,542954.7921593159,369257.90491402929,639474.64737473347,566869.06628951838,613287.8890229977,706131.18312964076,583461.31830846472,659490.13156852429,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW244","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI244","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU244","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,-5414.6319283173279,207242.91880028392,-2698.3176459927549,316733.03531398764,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,-55213.632352978071,174280.83725372606,-38368.899934296518,285384.15197697701,204951.91104516818,257697.48168047855,340525.91320397228,217379.43430377415,277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,-90841.769115527539,140552.55315311483,-74935.765000494925,253224.42946319,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,-127366.10139163843,105965.07608941777,-112524.75798231779,220129.19152940233,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[null,null,"Dividends",null,null,null,null,null,null,{"$f":"J251","v":0},{"$f":"K251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-233435.23676099611,-531359.79600934393,-702452.1967144087,-685885.84655727819,-583069.90271783969,-1027223.4644489613,-874013.86608247098,-1070909.4868757715,-846924.39631142397,-948881.42552569252,-940770.40182507201,-887427.52723315742,-958200.20595225587,0,0,0,0,0,0,0,0,0,0,0,0,513498.7507730017,497565.30706761428,577218.90323506459,737424.62993888638,349370.53388713306,540504.48880217993,361807.41897037206,{"$f":"BW251","v":633657.39048380102},557553.07296620577,601711.50215085188,692975.36264292465,566078.83438001003,639359.27642597724,474169.44896093395,554400.49287055177,780129.37642094167,308790.23854637193,516579.9765255308,335551.71867558092,610950.72788834048,534538.94863219792,579282.73732635006,672063.27242717252,544463.11336896918,617909.42985281849,450133.78397900425,530953.75312852778,707981.25325449125,236809.80788802652,429374.58825611352,270079.0718095742,512030.72489470447,438360.92081316467,477468.39064285666,555873.08651602466,447537.67598283791,506478.64168739994,362824.77249932295,437974.66436524456,633663.17782763601,215281.44606164325,409183.81024009135,247947.88507531199,492853.35886588477,418927.53383215307,458522.09564531641,538189.03563982795,429278.23273537244,488346.77632512746,342540.56413336337,418180.51558367116,561107.48904130212,208232.04441676917,388450.09523862053,225234.89534639538,473153.20839763491,398966.1841097303,439057.52183903393,520011.89290624217,410519.30322917021,469712.74688133952,321711.08682246384,397850.8410213805,599534.40439811198,170503.74192124634,367161.88890486583,201927.77066663012,452919.12161557021,378465.61591605755,419063.60688328935,501331.09942392097,{"$f":"EI251","v":391250.22625208716},450565.81244053593,300324.73726383684,376974.23194873356,581745.45516097604,147229.97850176127,345307.40232701879,178013.92896121595,432139.72012689116,357414.34492432373,398529.06370672496,482135.88163841539,371460.12401029957,430895.01378073258,278369.67659902049,355539.04797042673,563459.6255813376,123349.57979819737,322874.6073196113,153480.53301698071,410803.39447261207,335800.65362140007,377442.37599531823,462415.24702149909,351137.89777989069,410689.16898990207,255833.82568531693,333533.41237472789,485583.44910050195,113898.29833715098,299851.23162056349,128314.48536212608,388898.2994887419,313612.58662660478,355791.79359001608,442157.97967416275,330272.22347136814,389936.86899463343,232704.8602725697,310945.20738959848,525354.536550191,73717.262216678238,276224.75399208383,99118.568560181448,369796.20405790443,290837.94591677142,333565.32779224071,421352.6358416084,308851.54710540222,368626.47299929429,208970.20608339421,287762.06934386352,505513.33735655074,46476.460613478768,253444.81881625758,66027.496635707997,353336.42952995189,267464.28595572384,310750.74657542212,399987.53933843994,286864.08019798808,346746.10383388371,184617.03379492162,263971.38373150514,{"$f":"GU251","v":485131.36955827958},13427.560628116984,235184.49850087252,32094.448003814476,336439.3064355065,243478.90872625186,287335.56970066245,378050.77688227489,264297.79505322454,324283.64320874761,159632.25392008675,239560.28017716328,401484.43772340473,0,201828.28687196659,0,314034.7176679949,230406.36804076112,263307.06373463501,355530.19333393854,241140.41996186937,301226.72687431052,134002.51158646061,214515.62730084875,442698.75346654037,0,119067.20490074798,0,247015.25204268048,204951.91104516818,257697.48168047855,340525.91320397228,{"$f":"IA251","v":217379.43430377415},277562.73968390294,106541.05512553806,189997.15356489224,420624.3273771177,0,49710.784037587291,0,178288.66446269507,172576.20604154881,226077.91889806889,341561.82985991263,204062.48067117779,257879.90322501928,72838.460256155726,162469.73158944614,405878.54831483512,0,0,0,86203.40824486388,139369.04861359694,193641.95006985898,311125.89963572402,172802.39814775664,248193.36353366828,38277.49251765418,128684.65489971553]
[]
[]
[]
[null,null,null,null,{"$f":"MATCH(TRUE,J305:JB305)","v":207},{"$f":"INDEX(J3:JB3,E305)","v":"2036-03-01"},{"$f":"MAX(277:277)","v":7000000},{"$f":"MATCH(G305,277:277,0)","v":43},null,{"$f":"J249-J250>=0","v":true},{"$f":"K249-K250>=0","v":true},true,true,true,true,true,true,true,false,false,true,true,false,true,true,true,true,true,true,true,true,true,true,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,{"$f":"BW249-BW250>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EI249-EI250>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GU249-GU250>=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,true,false,true,true,true,true,true,true,true,true,true,false,true,false,true,true,true,true,true,true,true,true,true,false,true,false,true,true,true,true,true,true,true,true,true,false,true,false,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J305,J3,0)","v":"2019-01-01"},{"$f":"IF(K305,K3,0)","v":"2019-02-01"},"2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","00:00:00","00:00:00","2019-12-01","2020-01-01","00:00:00","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","00:00:00","00:00:00","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01",{"$f":"IF(BW305,BW3,0)","v":"2024-06-01"},"2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01",{"$f":"IF(EI305,EI3,0)","v":"2029-10-01"},"2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01",{"$f":"IF(GU305,GU3,0)","v":"2035-02-01"},"2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","00:00:00","2036-05-01","00:00:00","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","00:00:00","2037-05-01","00:00:00","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","00:00:00","2038-05-01","00:00:00","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","00:00:00","2039-05-01","00:00:00","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01"]
[null,null,null,null,"Max Date",{"$f":"INDEX(3:3,H305)","v":"2021-10-01"},null,null,null,{"$f":"J3<=$F$307","v":true},{"$f":"K3<=$F$307","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW3<=$F$307","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI3<=$F$307","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU3<=$F$307","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Capital Expenditures"]
[null,null,null,"Abbatoir",null,null,{"$f":"SUM(J310:JB310)","v":2710000},null,null,{"$f":"J307*(J86)","v":338750},{"$f":"K307*(K86)","v":338750},338750,338750,338750,338750,338750,338750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW307*(BW86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI307*(EI86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU307*(GU86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Purchased Animals",null,null,{"$f":"SUM(J311:JB311)","v":4864400.0000000047},null,null,{"$f":"J307*J109-J310","v":196800},{"$f":"K307*K109-K310","v":196800},196800,196800,196800,196800,196800,196800,2174163.9880952379,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,56128.273809523816,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,41535.416666666672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW307*BW109-BW310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI307*EI109-EI310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU307*GU109-GU310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Existing Animals",null,null,3581000,null,null,{"$f":"J307*J132","v":0},{"$f":"K307*K132","v":0},0,0,0,0,0,0,1051000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW307*BW132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI307*EI132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU307*GU132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funding of Losses",null,null,1566074.5930875344,null,null,{"$f":"MAX(-J307*(J233-J234-J235),0)","v":0},{"$f":"MAX(-K307*(K233-K234-K235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,54836.336679306201,0,0,0,0,0,33085.818761726201,0,0,0,175439.00319442549,52443.7210170326,225612.68311104455,25152.495288775361,105297.7171298562,101274.86282196705,372334.65345153393,420597.30163186672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BW307*(BW233-BW234-BW235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EI307*(EI233-EI234-EI235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GU307*(GU233-GU234-GU235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest and Fees",null,null,1092693.1530257193,null,null,{"$f":"(J240+J241-J242)*J307","v":11666.666666666668},{"$f":"(K240+K241-K242)*K307","v":11583.333333333334},11583.333333333334,11583.333333333334,13526.416666666668,16271.79875,19030.907743750002,21803.812282468749,24590.581343881091,35489.611047015431,35456.654551084466,35399.0327142557,35505.762862364892,35637.713332613959,35602.677143575063,35715.035097054897,35720.802280322889,36454.229344168649,36900.210639121506,37235.58724627264,37408.025000723144,37412.790034667822,37551.084293166576,38111.945891774369,38184.059783107965,38067.696310809079,37467.684568904864,38739.895091054852,39403.490254928627,40936.248205091826,41474.369005894492,42415.906519906581,43342.037449949275,45420.420904456696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW240+BW241-BW242)*BW307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI240+EI241-EI242)*EI307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU240+GU241-GU242)*GU307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Reserve Account",null,null,200000,null,null,{"$f":"J243","v":200000}]
[null,null,null,"Total Uses of Funds",null,null,14014167.746113254,null,null,{"$f":"SUM(J310:J315)","v":747216.66666666663},{"$f":"SUM(K310:K315)","v":547133.33333333337},547133.33333333337,547133.33333333337,549076.41666666663,551821.79874999996,554580.90774375002,557353.81228246877,3249754.5694391192,201617.88485653925,201584.92836060829,201527.30652377952,201634.03667188872,201765.98714213778,201730.95095309889,201843.30890657872,256685.4127691529,202582.50315369247,203028.48444864532,203363.86105579644,188943.44166738982,188948.20670133451,222172.31972155947,189647.36255844106,189719.47644977464,189603.11297747577,364442.10442999704,242719.03277475413,416551.59003263986,217624.16016053388,298307.50280241738,295226.18600854033,415676.69090148318,466017.72253632342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW310:BW315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI310:EI315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU310:GU315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt Funding",null,null,7000000,null,null,{"$f":"J307*(J249-J250)","v":0},{"$f":"K307*(K249-K250)","v":0},0,388616.66666666651,549076.41666666663,551821.79874999996,554580.90774374991,557353.81228246866,2179805.9406268666,-6591.2991861924238,-11524.367365752929,21346.029621839873,26390.094049812207,-7007.2378077776957,22471.590695966239,1153.436653598008,146685.4127691529,89196.258990571223,67075.321430225886,34487.550890101993,953.00678893375152,27658.851699751685,112172.31972155947,14422.778266719732,-23272.694459778591,-120002.34838084257,254442.1044299971,132719.03277475407,306551.59003263986,107624.16016053388,188307.50280241738,185226.18600854033,415676.69090148323,232582.48577532731,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW307*(BW249-BW250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI307*(EI249-EI250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU307*(GU249-GU250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Contributed Equity",null,null,3581000,null,null,{"$f":"J245","v":0},{"$f":"K245","v":0},0,0,0,0,0,0,1051000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,110000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Equity Contributed",null,null,2000000,null,null,{"$f":"J247","v":747216.66666666663},{"$f":"K247","v":547133.33333333326},547133.33333333326,158516.66666666674,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Positive Cash Earnings",null,null,1199732.5093522565,null,null,{"$f":"MAX(J307*(J233-J234-J235),0)","v":0},{"$f":"MAX(K307*(K233-K234-K235),0)","v":0},0,0,0,0,0,0,18948.628812251962,98209.184042731678,103109.29572636122,70181.276901939651,65243.942622076487,98773.224949915486,69259.360257132619,90689.872252980713,0,3386.2441631212423,25953.163018419407,58876.310165694449,77990.434878456086,51289.355001582793,0,65224.584291721316,102992.17090955324,199605.46135831834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BW307*(BW233-BW234-BW235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EI307*(EI233-EI234-EI235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(GU307*(GU233-GU234-GU235),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Balance",null,null,233435.23676099611,null,null,{"$f":"-J307*J251","v":0},{"$f":"-K307*K251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233435.23676099611,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW307*BW251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI307*EI251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU307*GU251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,{"$f":"SUM(G318:G322)","v":14014167.746113252},null,null,{"$f":"SUM(J318:J322)","v":747216.66666666663}]
[null,null,null,null,null,null,{"$f":"G323-G316","v":0}]

{"sheet":"Annual Model","index":6,"n_rows":178,"n_cols":31,"rows_kept":178,"cut":false,"hidden":false,"merged":[]}
["Contents"]
[null,"Period",null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,"Date",null,null,null,null,null,null,null,{"$f":"Assumptions!F3","v":"2019-01-01"},{"$f":"EDATE(J3,12)","v":"2020-01-01"},{"$f":"EDATE(K3,12)","v":"2021-01-01"},"2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01"]
[null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(J3)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,"Abbatoir Operating Switch",null,null,null,null,null,{"$f":"Assumptions!F6","v":"2019-09-01"},"2040-01-01",{"$f":"AND(J3>=$H$5,J3<=$I$5)","v":false},{"$f":"AND(K3>=$H$5,K3<=$I$5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
["Section 1: EBITDA"]
[]
[null,"Beef and Steer"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!11:11)","v":1215684.6197759996},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!11:11)","v":3647053.8593279985},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!11:11)","v":2431369.2395519991},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!11:11)","v":3149728.3330559996},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!11:11)","v":18815482.410624001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!11:11)","v":1574864.1665279998}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!12:12)","v":1477692.0693786349},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!12:12)","v":4514531.3332381807},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!12:12)","v":8472881.873128539},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!12:12)","v":12701034.052907513},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!12:12)","v":14071311.515044941},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!12:12)","v":14071311.515044941},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!12:12)","v":14071311.515044941},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!12:12)","v":14071311.515044941},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!12:12)","v":14033855.717873659},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!12:12)","v":1191834.6037974134}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!13:13)","v":-262007.44960263517},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!13:13)","v":-867477.47391018225},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!13:13)","v":-6041512.6335765403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!13:13)","v":-9551305.7198515143},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!13:13)","v":4744170.8955790568},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!13:13)","v":4744170.8955790568},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!13:13)","v":4744170.8955790568},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!13:13)","v":4744170.8955790568},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!13:13)","v":4781626.6927503403},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!13:13)","v":383029.56273058639}]
[]
[null,"Sheep"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!16:16)","v":72065.700000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!16:16)","v":376587.22500000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!16:16)","v":601133.4},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!16:16)","v":50094.450000000004}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!17:17)","v":17395.680125595984},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!17:17)","v":146226.3385622183},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!17:17)","v":212597.71244952694},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!17:17)","v":224048.17999552918},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!17:17)","v":224048.17999552918},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!17:17)","v":224048.17999552918},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!17:17)","v":224048.17999552918},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!17:17)","v":223418.10565965995},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!17:17)","v":20637.357862546902}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!18:18)","v":54670.019874404024},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!18:18)","v":230360.88643778174},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!18:18)","v":388535.68755047314},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!18:18)","v":377085.2200044709},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!18:18)","v":377085.2200044709},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!18:18)","v":377085.2200044709},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!18:18)","v":377085.2200044709},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!18:18)","v":377715.29434034007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!18:18)","v":29457.092137453103}]
[]
[null,"Goats"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!21:21)","v":119094.29999999999},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!21:21)","v":660656.25},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!21:21)","v":964029.60000000021},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!21:21)","v":80335.8}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!22:22)","v":21815.893928001518},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!22:22)","v":155395.63995499484},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!22:22)","v":219051.51853149835},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!22:22)","v":230814.5217096105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!22:22)","v":230814.5217096105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!22:22)","v":230814.5217096105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!22:22)","v":230814.5217096105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!22:22)","v":230201.80177852578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!22:22)","v":20099.371314227807}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J21-J22","v":97278.40607199847},{"$f":"K21-K22","v":505260.61004500516},744978.08146850183,733827.7982214744,733827.7982214744,733215.07829038973,733827.7982214744,733827.7982214744,733827.7982214744,733215.07829038973,733827.7982214744,733827.7982214744,733827.7982214744,733215.07829038973,733827.7982214744,733827.7982214744,733827.7982214744,733215.07829038973,733827.7982214744,733827.7982214744,733827.7982214744,60236.428685772196]
[]
[null,"Pigs"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!26:26)","v":711452.36250000005},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!26:26)","v":2377602.8718749997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!26:26)","v":5053306.5},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!26:26)","v":421108.875}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!27:27)","v":33231.755911457694},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!27:27)","v":848771.73295165715},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!27:27)","v":1262806.7246353924},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!27:27)","v":1262806.7246353924},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!27:27)","v":1262806.7246353924},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!27:27)","v":1262806.7246353924},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!27:27)","v":1259810.4187745233},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!27:27)","v":92885.481686943211}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J26-J27","v":678220.60658854234},{"$f":"K26-K27","v":1528831.1389233426},3793496.0812254767,3793496.0812254767,3793496.0812254767,3790499.7753646076,3793496.0812254767,3793496.0812254767,3793496.0812254767,3790499.7753646076,3793496.0812254767,3793496.0812254767,3793496.0812254767,3790499.7753646076,3793496.0812254767,3793496.0812254767,3793496.0812254767,3790499.7753646076,3793496.0812254767,3793496.0812254767,3793496.0812254767,328223.39331305679]
[]
[null,"Chicken"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!31:31)","v":372117.85714285716},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!31:31)","v":1276183.9285714284},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!31:31)","v":1308149.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!31:31)","v":109012.49999999999}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!32:32)","v":29595.272786539834},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!32:32)","v":257413.1918280962},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!32:32)","v":261605.21153741679},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!32:32)","v":261605.21153741679},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!32:32)","v":261605.21153741679},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!32:32)","v":261605.21153741679},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!32:32)","v":260890.44319988287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!32:32)","v":22157.818463551695}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"J31-J32","v":342522.5843563173},{"$f":"K31-K32","v":1018770.7367433322},1047259.5568001169,1047259.5568001169,1047259.5568001169,1046544.788462583,1047259.5568001169,1047259.5568001169,1047259.5568001169,1046544.788462583,1047259.5568001169,1047259.5568001169,1047259.5568001169,1046544.788462583,1047259.5568001169,1047259.5568001169,1047259.5568001169,1046544.788462583,1047259.5568001169,1047259.5568001169,1047259.5568001169,86854.68153644829]
[]
[null,"Total without Inflation"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!36:36)","v":2490414.8394188569},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!36:36)","v":8338084.1347744279},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!36:36)","v":10357988.739551999},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!36:36)","v":11076347.833055999},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!36:36)","v":26742101.910623997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!36:36)","v":2235415.7915279996}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!37:37)","v":1579730.6721302297},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!37:37)","v":5922338.2365351468},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!37:37)","v":10425231.96608397},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!37:37)","v":14675354.822320107},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!37:37)","v":16050586.152922889},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!37:37)","v":16050586.152922889},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!37:37)","v":16050586.152922889},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!37:37)","v":16050586.152922889},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!37:37)","v":16008176.487286251},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!37:37)","v":1347614.6331246831}]
[null,null,"Margin",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!38:38)","v":910684.16728862724},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!38:38)","v":2415745.8982392801},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!38:38)","v":-67243.226531971828},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!38:38)","v":-3599006.9892641068},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!38:38)","v":10691515.757701105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!38:38)","v":10691515.757701105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!38:38)","v":10691515.757701105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!38:38)","v":10691515.757701105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!38:38)","v":10733925.423337745},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!38:38)","v":887801.15840331651}]
[]
[null,"Total with Inflation"]
[null,null,"Revenues",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!44:44)","v":2501307.2759028259},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!44:44)","v":8403696.4653464761},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!44:44)","v":10488092.658216778},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!44:44)","v":11280418.560954383},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!44:44)","v":27354674.96718394},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!44:44)","v":27491448.342019871},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!44:44)","v":27628905.583729971},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!44:44)","v":27767050.111648619},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!44:44)","v":27905885.362206873},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!44:44)","v":28045414.789017923},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!44:44)","v":28185641.862963028},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!44:44)","v":28326570.072277844},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!44:44)","v":28468202.922639228},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!44:44)","v":28610543.93725244},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!44:44)","v":28753596.656938706},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!44:44)","v":28897364.64022341},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!44:44)","v":29041851.463424537},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!44:44)","v":29187060.720741652},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!44:44)","v":29332996.024345376},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!44:44)","v":29479661.0044671},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!44:44)","v":29627059.309489451},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!44:44)","v":2483282.4347309736}]
[null,null,"Operating Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!45:45)","v":1607325.8136842416},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!45:45)","v":6111136.2073233686},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!45:45)","v":10969351.740289681},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!45:45)","v":15746943.131213611},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!45:45)","v":17513343.553029701},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!45:45)","v":17910588.91579904},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!45:45)","v":18220882.632572122},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!45:45)","v":18585300.285223577},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!45:45)","v":18957006.290928066},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!45:45)","v":19386997.447000459},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!45:45)","v":19722869.345081575},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!45:45)","v":20117326.731983218},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!45:45)","v":20519673.266622894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!45:45)","v":20985109.522471242},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!45:45)","v":21348668.066594481},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!45:45)","v":21775641.427926384},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!45:45)","v":22211154.256484922},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!45:45)","v":22714957.428245161},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!45:45)","v":23108484.888446942},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!45:45)","v":23570654.586215895},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!45:45)","v":24042067.677940227},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!45:45)","v":2045907.5551721677}]
[null,null,"Operating Margin",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!46:46)","v":893981.46221858426},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!46:46)","v":2292560.2580231074},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!46:46)","v":-481259.0820729027},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!46:46)","v":-4466524.5702592283},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!46:46)","v":9841331.414154239},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!46:46)","v":9580859.4262208305},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!46:46)","v":9408022.9511578493},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!46:46)","v":9181749.8264250476},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!46:46)","v":8948879.0712788124},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!46:46)","v":8658417.3420174681},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!46:46)","v":8462772.5178814568},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!46:46)","v":8209243.3402946247},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!46:46)","v":7948529.6560163414},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!46:46)","v":7625434.4147812007},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!46:46)","v":7404928.5903442241},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!46:46)","v":7121723.2122970279},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!46:46)","v":6830697.2069396079},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!46:46)","v":6472103.2924964903},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!46:46)","v":6224511.1358984318},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!46:46)","v":5909006.418251208},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!46:46)","v":5584991.6315492271},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!46:46)","v":437374.87955880584}]
[]
[null,"Salary Cost",null,null,null,{"$f":"Assumptions!G128","v":2019},{"$f":"Assumptions!H128","v":2022}]
[null,null,"Cost per Employee",null,null,{"$f":"Assumptions!G130/12","v":720.27111496183068},null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!50:50)","v":8643.2533795419677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!50:50)","v":720.27111496183068}]
[null,null,null,"Total Salary Cost",null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!51:51)","v":432162.66897709842},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!51:51)","v":1296488.0069312954},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!51:51)","v":1296488.0069312954},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!51:51)","v":1944732.0103969432},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!51:51)","v":162061.00086641189}]
[]
[null,"Other Costs "]
[null,null,"Percent of Salary Cost",null,null,{"$f":"Assumptions!G133","v":0.25},null,null,null,{"$f":"$F$50","v":0.25},{"$f":"$F$50","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Total Other Costs",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!55:55)","v":108040.66724427461},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!55:55)","v":324122.00173282385},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!55:55)","v":324122.00173282385},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!55:55)","v":486183.0025992358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!55:55)","v":40515.250216602974}]
[]
[null,"Total Salary and Other Cost with Inflation",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!57:57)","v":549646.10085858009},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!57:57)","v":1670875.771686356},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!57:57)","v":1704293.2871200838},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!57:57)","v":2607568.7292937301},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!57:57)","v":2659720.1038796054},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!57:57)","v":2712914.5059572002},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!57:57)","v":2767172.7960763453},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!57:57)","v":2822516.2519978741},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!57:57)","v":2878966.5770378341},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!57:57)","v":2936545.9085785914},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!57:57)","v":2995276.8267501649},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!57:57)","v":3055182.3632851704},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!57:57)","v":3116286.0105508748},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!57:57)","v":3178611.7307618945},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!57:57)","v":3242183.9653771343},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!57:57)","v":3307027.6446846779},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!57:57)","v":3373168.1975783743},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!57:57)","v":3440631.5615299433},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!57:57)","v":3509444.1927605453},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!57:57)","v":3579633.0766157578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!57:57)","v":3651225.7381480746},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!57:57)","v":307545.10406896757}]
[]
[null,"Total EBITDA",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!59:59)","v":344335.36136000417},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!59:59)","v":621684.48633675149},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!59:59)","v":-2185552.3691929867},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!59:59)","v":-7074093.2995529622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!59:59)","v":7181611.3102746326},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!59:59)","v":6867944.9202636303},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!59:59)","v":6640850.1550815059},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!59:59)","v":6359233.5744271716},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!59:59)","v":6069912.4942409787},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!59:59)","v":5721871.4334388738},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!59:59)","v":5467495.6911312928},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!59:59)","v":5154060.9770094557},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!59:59)","v":4832243.6454654662},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!59:59)","v":4446822.6840193067},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!59:59)","v":4162744.6249670894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!59:59)","v":3814695.5676123495},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!59:59)","v":3457529.0093612336},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!59:59)","v":3031471.730966548},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!59:59)","v":2715066.9431378869},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!59:59)","v":2329373.3416354493},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!59:59)","v":1933765.893401152},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!59:59)","v":129829.77548983827}]
[]
[]
["Capital Expenditures"]
[null,null,"Capital Expenditure",null,{"$f":"SUM(J59:AE59)","v":2710000},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!86:86)","v":2710000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!86:86)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!86:86)","v":0}]
[]
[null,"Capital Expenditures for Animal Acquisitions"]
[null,null,"Steer Acquistions",null,{"$f":"SUM(J62:AE62)","v":4000},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!89:89)","v":4000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!89:89)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!89:89)","v":0}]
[null,null,"Total Cost",null,{"$f":"SUM(J63:AE63)","v":2000000},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!91:91)","v":2000000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!91:91)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!91:91)","v":0}]
[]
[null,null,"Sheep Acquistions",null,{"$f":"SUM(J65:AE65)","v":15120},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!93:93)","v":13753.333333333334},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!93:93)","v":820.00000000000011},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!93:93)","v":546.66666666666663},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!93:93)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!93:93)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!95:95)","v":1650399.9999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!95:95)","v":98400},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!95:95)","v":65600},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!95:95)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!95:95)","v":0}]
[]
[null,null,"Goat Acquistions",null,{"$f":"SUM(J68:AE68)","v":4000},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!97:97)","v":1183.3333333333333},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!97:97)","v":1689.9999999999998},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!97:97)","v":1126.6666666666667},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!97:97)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!97:97)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!99:99)","v":94666.666666666686},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!99:99)","v":135200.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!99:99)","v":90133.333333333358},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!99:99)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!99:99)","v":0}]
[]
[null,null,"Pig Acquistions",null,{"$f":"SUM(J71:AE71)","v":10000},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!101:101)","v":1975},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!101:101)","v":4815},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!101:101)","v":3210},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!101:101)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!101:101)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!103:103)","v":108625},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!103:103)","v":264825},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!103:103)","v":176550},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!103:103)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!103:103)","v":0}]
[]
[null,null,"Chicken Acquistions",null,{"$f":"SUM(J74:AE74)","v":100000},null,null,280,288,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!105:105)","v":35142.857142857145},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!105:105)","v":64857.142857142855},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!105:105)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!105:105)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!107:107)","v":63257.14285714287},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!107:107)","v":116742.85714285716},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!107:107)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!107:107)","v":0}]
[]
[null,null,null,"Total Capital Expenditures",null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!109:109)","v":6626948.8095238106},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!109:109)","v":615167.85714285704},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!109:109)","v":332283.33333333343},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!109:109)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!109:109)","v":0}]
[]
[null,"Value of Existing Animals"]
[null,null,"Existing Steer",null,{"$f":"SUM(J80:AE80)","v":2300},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!112:112)","v":833.33333333333348},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!112:112)","v":880.00000000000011},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!112:112)","v":586.66666666666663},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!112:112)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!112:112)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!114:114)","v":1250000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!114:114)","v":1320000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!114:114)","v":880000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!114:114)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!114:114)","v":0}]
[]
[null,null,"Existing Sheep",null,{"$f":"SUM(J83:AE83)","v":400},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!116:116)","v":400},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!116:116)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!116:116)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!118:118)","v":48000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!118:118)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!118:118)","v":0}]
[]
[null,null,"Exisiting Goats",null,{"$f":"SUM(J86:AE86)","v":900},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!120:120)","v":900},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!120:120)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!120:120)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!122:122)","v":72000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!122:122)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!122:122)","v":0}]
[]
[null,null,"Existing Pigs",null,{"$f":"SUM(J89:AE89)","v":200},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!124:124)","v":200},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!124:124)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!124:124)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!126:126)","v":11000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!126:126)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!126:126)","v":0}]
[]
[null,null,"Existing Chicken",null,{"$f":"SUM(J92:AE92)","v":0},null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!128:128)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!128:128)","v":0}]
[null,null,"Total Cost",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!130:130)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!130:130)","v":0}]
[]
[null,null,null,"Total Value of Existing Animals",null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!132:132)","v":1381000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!132:132)","v":1320000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!132:132)","v":880000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!132:132)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!132:132)","v":0}]
[]
[null,"EBITDA",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!134:134)","v":344335.36136000417},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!134:134)","v":621684.48633675149},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!134:134)","v":-2185552.3691929867},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!134:134)","v":-7074093.2995529622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!134:134)","v":7181611.3102746326},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!134:134)","v":6867944.9202636303},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!134:134)","v":6640850.1550815059},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!134:134)","v":6359233.5744271716},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!134:134)","v":6069912.4942409787},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!134:134)","v":5721871.4334388738},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!134:134)","v":5467495.6911312928},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!134:134)","v":5154060.9770094557},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!134:134)","v":4832243.6454654662},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!134:134)","v":4446822.6840193067},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!134:134)","v":4162744.6249670894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!134:134)","v":3814695.5676123495},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!134:134)","v":3457529.0093612336},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!134:134)","v":3031471.730966548},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!134:134)","v":2715066.9431378869},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!134:134)","v":2329373.3416354493},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!134:134)","v":1933765.893401152},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!134:134)","v":129829.77548983827}]
[null,"Less: WC Change",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!135:135)","v":53886.975876719633},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!135:135)","v":102920.15017668327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!135:135)","v":130647.76224272966},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!135:135)","v":59374.228295246838},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!135:135)","v":-2829.3554712837795},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!135:135)","v":-2885.9425807095831},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!135:135)","v":-2943.6614323236281},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!135:135)","v":-3002.5346609703265},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!135:135)","v":-3062.5853541895049},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!135:135)","v":-3123.8370612733997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!135:135)","v":-3186.313802498742},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!135:135)","v":-3250.0400785489473},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!135:135)","v":-3315.0408801196609},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!135:135)","v":-3381.3416977222078},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!135:135)","v":-3448.9685316768009},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!135:135)","v":-3517.947902310174},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!135:135)","v":-3588.3068603563588},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!135:135)","v":-3660.0729975635186},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!135:135)","v":-3733.2744575147517},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!135:135)","v":-3807.9399466651957},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!135:135)","v":-3884.0987455982249},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!135:135)","v":-10438.212743210606}]
[null,"Less: Cap Exp Cash",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!136:136)","v":6626948.8095238106},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!136:136)","v":615167.85714285704},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!136:136)","v":332283.33333333343},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!136:136)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!136:136)","v":0}]
[null,null,"Cash Flow",null,null,null,null,null,null,{"$f":"J97-J98-J99","v":-6336500.4240405262},{"$f":"K97-K98-K99","v":-96403.520982788817},-2648483.46476905,-7133467.5278482093,7184440.6657459168,6870830.8628443396,6643793.8165138299,6362236.1090881415,6072975.0795951681,5724995.2705001477,5470682.0049337912,5157311.0170880044,4835558.6863455856,4450204.0257170293,4166193.5934987664,3818213.5155146597,3461117.3162215902,3035131.8039641115,2718800.2175954017,2333181.2815821143,1937649.9921467502,140267.98823304888]
[]
[null,"Project IRR Cash",null,null,null,{"$f":"XIRR(J100:AE100,J3:AE3)","v":0.25887044072151189}]
[null,"Cash Flow After Contributed Equity",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!140:140)","v":-7717500.4240405243},{"$f":"K100-K95","v":-1416403.5209827889},-3528483.46476905,-7133467.5278482093,7184440.6657459168,6870830.8628443396,6643793.8165138299,6362236.1090881415,6072975.0795951681,5724995.2705001477,5470682.0049337912,5157311.0170880044,4835558.6863455856,4450204.0257170293,4166193.5934987664,3818213.5155146597,3461117.3162215902,3035131.8039641115,2718800.2175954017,2333181.2815821143,1937649.9921467502,140267.98823304888]
[null,"Project IRR with Contributions",null,null,null,{"$f":"XIRR(J103:AE103,J3:AE3)","v":0.21135258078575139}]
[]
[null,null,"Total Depreciation Expense",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!169:169)","v":319691.27976190473},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!169:169)","v":1376371.5773809522},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!169:169)","v":1733658.7500000009},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!169:169)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!169:169)","v":152048.3333333334}]
[]
[null,null,"EBIT",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!172:172)","v":24644.081598099387},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!172:172)","v":-754687.09104420105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!172:172)","v":-3919211.1191929872},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!172:172)","v":-8898673.2995529622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!172:172)","v":5357031.3102746326},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!172:172)","v":5043364.9202636303},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!172:172)","v":4816270.155081505},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!172:172)","v":4534653.5744271707},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!172:172)","v":4245332.4942409778},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!172:172)","v":3897291.4334388743},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!172:172)","v":3642915.6911312919},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!172:172)","v":3329480.9770094552},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!172:172)","v":3007663.6454654657},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!172:172)","v":2622242.6840193053},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!172:172)","v":2338164.6249670894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!172:172)","v":1990115.5676123488},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!172:172)","v":1632949.0093612329},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!172:172)","v":1206891.730966547},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!172:172)","v":890486.94313788635},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!172:172)","v":504793.34163544863},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!172:172)","v":109185.89340115112},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!172:172)","v":-22218.557843495131}]
[null,null,"Taxes on EBIT",null,null,{"$f":"Assumptions!F184","v":0.2},null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!173:173)","v":4928.8163196198775},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!173:173)","v":-150937.41820884019},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!173:173)","v":-783842.22383859754},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!173:173)","v":-1779734.6599105923},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!173:173)","v":1071406.2620549265},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!173:173)","v":1008672.9840527261},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!173:173)","v":963254.03101630113},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!173:173)","v":906930.71488543425},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!173:173)","v":849066.49884819577},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!173:173)","v":779458.28668777493},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!173:173)","v":728583.13822625845},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!173:173)","v":665896.19540189102},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!173:173)","v":601532.72909309319},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!173:173)","v":524448.53680386115},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!173:173)","v":467632.92499341775},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!173:173)","v":398023.11352246976},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!173:173)","v":326589.80187224661},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!173:173)","v":241378.34619330941},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!173:173)","v":178097.38862757731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!173:173)","v":100958.66832708973},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!173:173)","v":21837.178680230216},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!173:173)","v":-4443.7115686990264}]
[]
[null,null,"After Tax Project Cash Flow",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!175:175)","v":-7722429.2403601436},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!175:175)","v":-1265466.1027739488},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!175:175)","v":-2744641.240930452},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!175:175)","v":-5353732.8679376151},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!175:175)","v":6113034.4036909901},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!175:175)","v":5862157.8787916144},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!175:175)","v":5680539.7854975276},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!175:175)","v":5455305.3942027073},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!175:175)","v":5223908.580746972},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!175:175)","v":4945536.9838123741},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!175:175)","v":4742098.8667075336},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!175:175)","v":4491414.8216861142},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!175:175)","v":4234025.9572524931},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!175:175)","v":3925755.4889131677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!175:175)","v":3698560.6685053483},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!175:175)","v":3420190.4019921902},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!175:175)","v":3134527.5143493428},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!175:175)","v":2793753.4577708016},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!175:175)","v":2540702.828967825},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!175:175)","v":2232222.6132550249},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!175:175)","v":1915812.81346652},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!175:175)","v":144711.69980174789}]
[null,null,"After Tax Project IRR",null,null,{"$f":"XIRR(J111:AE111,J3:AE3)","v":0.20466532111167909}]
[]
[]
["Profit and Loss"]
[null,"Revenues",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!209:209)","v":2501307.2759028259},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!209:209)","v":8403696.4653464761},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!209:209)","v":10488092.658216778},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!209:209)","v":11280418.560954383},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!209:209)","v":27354674.96718394},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!209:209)","v":27491448.342019871},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!209:209)","v":27628905.583729971},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!209:209)","v":27767050.111648619},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!209:209)","v":27905885.362206873},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!209:209)","v":28045414.789017923},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!209:209)","v":28185641.862963028},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!209:209)","v":28326570.072277844},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!209:209)","v":28468202.922639228},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!209:209)","v":28610543.93725244},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!209:209)","v":28753596.656938706},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!209:209)","v":28897364.64022341},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!209:209)","v":29041851.463424537},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!209:209)","v":29187060.720741652},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!209:209)","v":29332996.024345376},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!209:209)","v":29479661.0044671},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!209:209)","v":29627059.309489451},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!209:209)","v":2483282.4347309736}]
[null,"Feed Costs",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!210:210)","v":1607325.8136842416},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!210:210)","v":6111136.2073233686},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!210:210)","v":10969351.740289681},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!210:210)","v":15746943.131213611},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!210:210)","v":17513343.553029701},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!210:210)","v":17910588.91579904},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!210:210)","v":18220882.632572122},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!210:210)","v":18585300.285223577},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!210:210)","v":18957006.290928066},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!210:210)","v":19386997.447000459},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!210:210)","v":19722869.345081575},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!210:210)","v":20117326.731983218},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!210:210)","v":20519673.266622894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!210:210)","v":20985109.522471242},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!210:210)","v":21348668.066594481},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!210:210)","v":21775641.427926384},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!210:210)","v":22211154.256484922},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!210:210)","v":22714957.428245161},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!210:210)","v":23108484.888446942},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!210:210)","v":23570654.586215895},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!210:210)","v":24042067.677940227},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!210:210)","v":2045907.5551721677}]
[null,"Other Expenses",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!211:211)","v":549646.10085858009},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!211:211)","v":1670875.771686356},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!211:211)","v":1704293.2871200838},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!211:211)","v":2607568.7292937301},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!211:211)","v":2659720.1038796054},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!211:211)","v":2712914.5059572002},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!211:211)","v":2767172.7960763453},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!211:211)","v":2822516.2519978741},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!211:211)","v":2878966.5770378341},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!211:211)","v":2936545.9085785914},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!211:211)","v":2995276.8267501649},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!211:211)","v":3055182.3632851704},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!211:211)","v":3116286.0105508748},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!211:211)","v":3178611.7307618945},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!211:211)","v":3242183.9653771343},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!211:211)","v":3307027.6446846779},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!211:211)","v":3373168.1975783743},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!211:211)","v":3440631.5615299433},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!211:211)","v":3509444.1927605453},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!211:211)","v":3579633.0766157578},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!211:211)","v":3651225.7381480746},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!211:211)","v":307545.10406896757}]
[null,null,"EBITDA",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!212:212)","v":344335.36136000417},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!212:212)","v":621684.48633675149},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!212:212)","v":-2185552.3691929867},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!212:212)","v":-7074093.2995529622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!212:212)","v":7181611.3102746326},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!212:212)","v":6867944.9202636303},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!212:212)","v":6640850.1550815059},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!212:212)","v":6359233.5744271716},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!212:212)","v":6069912.4942409787},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!212:212)","v":5721871.4334388738},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!212:212)","v":5467495.6911312928},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!212:212)","v":5154060.9770094557},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!212:212)","v":4832243.6454654662},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!212:212)","v":4446822.6840193067},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!212:212)","v":4162744.6249670894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!212:212)","v":3814695.5676123495},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!212:212)","v":3457529.0093612336},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!212:212)","v":3031471.730966548},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!212:212)","v":2715066.9431378869},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!212:212)","v":2329373.3416354493},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!212:212)","v":1933765.893401152},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!212:212)","v":129829.77548983827}]
[null,"Less: Depreciation",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!213:213)","v":319691.27976190473},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!213:213)","v":1376371.5773809522},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!213:213)","v":1733658.7500000009},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!213:213)","v":1824580.0000000012},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!213:213)","v":152048.3333333334}]
[null,null,"EBIT ",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!214:214)","v":24644.081598099387},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!214:214)","v":-754687.09104420105},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!214:214)","v":-3919211.1191929872},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!214:214)","v":-8898673.2995529622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!214:214)","v":5357031.3102746326},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!214:214)","v":5043364.9202636303},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!214:214)","v":4816270.155081505},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!214:214)","v":4534653.5744271707},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!214:214)","v":4245332.4942409778},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!214:214)","v":3897291.4334388743},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!214:214)","v":3642915.6911312919},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!214:214)","v":3329480.9770094552},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!214:214)","v":3007663.6454654657},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!214:214)","v":2622242.6840193053},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!214:214)","v":2338164.6249670894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!214:214)","v":1990115.5676123488},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!214:214)","v":1632949.0093612329},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!214:214)","v":1206891.730966547},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!214:214)","v":890486.94313788635},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!214:214)","v":504793.34163544863},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!214:214)","v":109185.89340115112},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!214:214)","v":-22218.557843495131}]
[null,"Less: Interest Expense",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!215:215)","v":145202.86457660724},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!215:215)","v":400341.15088776854},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!215:215)","v":479491.299681028},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!215:215)","v":555696.63830836536},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!215:215)","v":224590.83314099125},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!215:215)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!215:215)","v":54.08633049540056},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!215:215)","v":623.88354858183061},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!215:215)","v":1105.1835607734834},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!215:215)","v":1884.6193998559838},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!215:215)","v":0}]
[null,"Less: Commitment Fee",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!216:216)","v":103699.28385584822},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!216:216)","v":39914.712278057872},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!216:216)","v":20127.175079743029},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!216:216)","v":1075.8404229086871},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!216:216)","v":83852.291714752195},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!216:216)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!216:216)","v":139986.47841737617},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!216:216)","v":139844.02911285457},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!216:216)","v":139723.70410980665},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!216:216)","v":139528.84515003601},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!216:216)","v":11666.666666666668}]
[null,"Add: Interest Income",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!217:217)","v":916.66666666666697},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!217:217)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!217:217)","v":83.333333333333343}]
[null,null,"EBT",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!218:218)","v":-223341.40016768937},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!218:218)","v":-1193942.9542100276},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!218:218)","v":-4417829.5939537585},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!218:218)","v":-9454445.7782842349},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!218:218)","v":5049588.1854188889},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!218:218)","v":4904364.9202636294},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!218:218)","v":4677270.155081505},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!218:218)","v":4395653.5744271707},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!218:218)","v":4106332.4942409787},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!218:218)","v":3758291.4334388738},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!218:218)","v":3503915.6911312919},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!218:218)","v":3190480.9770094547},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!218:218)","v":2868663.6454654653},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!218:218)","v":2483242.6840193057},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!218:218)","v":2199164.6249670889},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!218:218)","v":1851115.5676123486},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!218:218)","v":1493949.0093612331},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!218:218)","v":1067851.1662186754},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!218:218)","v":751019.03047645011},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!218:218)","v":364964.4539648685},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!218:218)","v":-31227.571148740855},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!218:218)","v":-33801.891176828467}]
[]
[]
[]
["Cash Flow"]
[null,"EBITDA",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!233:233)","v":344335.36136000417},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!233:233)","v":621684.48633675149},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!233:233)","v":-2185552.3691929867},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!233:233)","v":-7074093.2995529622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!233:233)","v":7181611.3102746326},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!233:233)","v":6867944.9202636303},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!233:233)","v":6640850.1550815059},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!233:233)","v":6359233.5744271716},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!233:233)","v":6069912.4942409787},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!233:233)","v":5721871.4334388738},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!233:233)","v":5467495.6911312928},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!233:233)","v":5154060.9770094557},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!233:233)","v":4832243.6454654662},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!233:233)","v":4446822.6840193067},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!233:233)","v":4162744.6249670894},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!233:233)","v":3814695.5676123495},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!233:233)","v":3457529.0093612336},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!233:233)","v":3031471.730966548},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!233:233)","v":2715066.9431378869},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!233:233)","v":2329373.3416354493},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!233:233)","v":1933765.893401152},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!233:233)","v":129829.77548983827}]
[null,"Less: Taxes",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!234:234)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!234:234)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!234:234)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!234:234)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!234:234)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!234:234)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!234:234)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!234:234)","v":747463.42171509739},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!234:234)","v":821266.49884819589},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!234:234)","v":751658.28668777482},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!234:234)","v":700783.13822625845},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!234:234)","v":638096.19540189102},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!234:234)","v":573732.72909309308},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!234:234)","v":496648.53680386115},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!234:234)","v":439832.92499341775},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!234:234)","v":370223.11352246971},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!234:234)","v":298789.80187224661},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!234:234)","v":213570.2332437351},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!234:234)","v":151376.9321803138},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!234:234)","v":79734.665517359099},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!234:234)","v":39274.686929454001},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!234:234)","v":0}]
[null,"Less: Working Capital",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!235:235)","v":53886.975876719633},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!235:235)","v":102920.15017668327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!235:235)","v":130647.76224272966},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!235:235)","v":59374.228295246838},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!235:235)","v":-2829.3554712837795},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!235:235)","v":-2885.9425807095831},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!235:235)","v":-2943.6614323236281},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!235:235)","v":-3002.5346609703265},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!235:235)","v":-3062.5853541895049},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!235:235)","v":-3123.8370612733997},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!235:235)","v":-3186.313802498742},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!235:235)","v":-3250.0400785489473},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!235:235)","v":-3315.0408801196609},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!235:235)","v":-3381.3416977222078},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!235:235)","v":-3448.9685316768009},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!235:235)","v":-3517.947902310174},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!235:235)","v":-3588.3068603563588},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!235:235)","v":-3660.0729975635186},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!235:235)","v":-3733.2744575147517},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!235:235)","v":-3807.9399466651957},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!235:235)","v":-3884.0987455982249},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!235:235)","v":-10438.212743210606}]
[null,null,"Operating Cash Flow",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!236:236)","v":290448.38548328448},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!236:236)","v":518764.33616006805},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!236:236)","v":-2316200.1314357165},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!236:236)","v":-7133467.5278482074},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!236:236)","v":7184440.6657459177},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!236:236)","v":6870830.8628443405},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!236:236)","v":6643793.8165138289},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!236:236)","v":5614772.6873730449},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!236:236)","v":5251708.5807469729},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!236:236)","v":4973336.9838123731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!236:236)","v":4769898.8667075327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!236:236)","v":4519214.8216861142},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!236:236)","v":4261825.9572524931},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!236:236)","v":3953555.4889131677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!236:236)","v":3726360.6685053497},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!236:236)","v":3447990.4019921902},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!236:236)","v":3162327.5143493437},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!236:236)","v":2821561.570720376},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!236:236)","v":2567423.2854150883},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!236:236)","v":2253446.6160647557},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!236:236)","v":1898375.3052172961},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!236:236)","v":140267.98823304888}]
[null,"Less: Capital Expenditures Cash",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!237:237)","v":6626948.8095238106},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!237:237)","v":615167.85714285704},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!237:237)","v":332283.33333333343},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!237:237)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!237:237)","v":0}]
[null,"Less: Capital Expenditures Contributed",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!238:238)","v":1381000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!238:238)","v":1320000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!238:238)","v":880000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!238:238)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!238:238)","v":0}]
[null,null,"Net Cash Flow after Capital Expenditure",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!239:239)","v":-7717500.4240405243},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!239:239)","v":-1416403.5209827889},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!239:239)","v":-3528483.4647690495},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!239:239)","v":-7133467.5278482074},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!239:239)","v":7184440.6657459177},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!239:239)","v":6870830.8628443405},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!239:239)","v":6643793.8165138289},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!239:239)","v":5614772.6873730449},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!239:239)","v":5251708.5807469729},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!239:239)","v":4973336.9838123731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!239:239)","v":4769898.8667075327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!239:239)","v":4519214.8216861142},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!239:239)","v":4261825.9572524931},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!239:239)","v":3953555.4889131677},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!239:239)","v":3726360.6685053497},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!239:239)","v":3447990.4019921902},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!239:239)","v":3162327.5143493437},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!239:239)","v":2821561.570720376},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!239:239)","v":2567423.2854150883},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!239:239)","v":2253446.6160647557},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!239:239)","v":1898375.3052172961},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!239:239)","v":140267.98823304888}]
[null,"Less: Commitment Fee",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!240:240)","v":103699.28385584822},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!240:240)","v":39914.712278057872},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!240:240)","v":20127.175079743029},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!240:240)","v":1075.8404229086871},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!240:240)","v":83852.291714752195},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!240:240)","v":140000.00000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!240:240)","v":139986.47841737617},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!240:240)","v":139844.02911285457},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!240:240)","v":139723.70410980665},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!240:240)","v":139528.84515003601},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!240:240)","v":11666.666666666668}]
[null,"Less: Interest Expense",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!241:241)","v":145202.86457660724},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!241:241)","v":400341.15088776854},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!241:241)","v":479491.299681028},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!241:241)","v":555696.63830836536},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!241:241)","v":224590.83314099125},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!241:241)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!241:241)","v":54.08633049540056},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!241:241)","v":623.88354858183061},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!241:241)","v":1105.1835607734834},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!241:241)","v":1884.6193998559838},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!241:241)","v":0}]
[null,"Add: Interest Income",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!242:242)","v":916.66666666666697},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!242:242)","v":1000.0000000000003},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!242:242)","v":83.333333333333343}]
[null,"Less: DSRA Funding",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!243:243)","v":200000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!243:243)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!243:243)","v":0}]
[null,null,"Net Cash Flow After Interest and DSRA",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!244:244)","v":-8165485.9058063123},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!244:244)","v":-1855659.3841486156},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!244:244)","v":-4027101.9395298213},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!244:244)","v":-7689240.0065794792},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!244:244)","v":6876997.5408901731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!244:244)","v":6731830.8628443405},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!244:244)","v":6504793.8165138299},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!244:244)","v":5475772.687373044},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!244:244)","v":5112708.5807469729},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!244:244)","v":4834336.9838123731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!244:244)","v":4630898.8667075327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!244:244)","v":4380214.8216861133},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!244:244)","v":4122825.9572524931},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!244:244)","v":3814555.4889131673},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!244:244)","v":3587360.6685053487},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!244:244)","v":3308990.4019921902},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!244:244)","v":3023327.5143493433},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!244:244)","v":2682521.0059725051},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!244:244)","v":2427955.3727536518},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!244:244)","v":2113617.7283941754},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!244:244)","v":1757961.840667404},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!244:244)","v":128684.65489971553}]
[null,"Add: Equity Capital from Non Cash Contributions",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!245:245)","v":1381000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!245:245)","v":1320000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!245:245)","v":880000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!245:245)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!245:245)","v":0}]
[null,null,"Net Cash Flow After Contributions",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!246:246)","v":-6784485.9058063123},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!246:246)","v":-535659.38414861541},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!246:246)","v":-3147101.9395298208},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!246:246)","v":-7689240.0065794792},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!246:246)","v":6876997.5408901731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!246:246)","v":6731830.8628443405},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!246:246)","v":6504793.8165138299},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!246:246)","v":5475772.687373044},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!246:246)","v":5112708.5807469729},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!246:246)","v":4834336.9838123731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!246:246)","v":4630898.8667075327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!246:246)","v":4380214.8216861133},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!246:246)","v":4122825.9572524931},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!246:246)","v":3814555.4889131673},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!246:246)","v":3587360.6685053487},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!246:246)","v":3308990.4019921902},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!246:246)","v":3023327.5143493433},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!246:246)","v":2682521.0059725051},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!246:246)","v":2427955.3727536518},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!246:246)","v":2113617.7283941754},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!246:246)","v":1757961.840667404},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!246:246)","v":128684.65489971553}]
[null,"Add: Cash Equity Cash",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!247:247)","v":2000000},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!247:247)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!247:247)","v":0}]
[null,null,"Net Cash Flow After Equity",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!248:248)","v":-4784485.9058063123},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!248:248)","v":-535659.38414861541},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!248:248)","v":-3147101.9395298208},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!248:248)","v":-7689240.0065794792},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!248:248)","v":6876997.5408901731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!248:248)","v":6731830.8628443405},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!248:248)","v":6504793.8165138299},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!248:248)","v":5475772.687373044},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!248:248)","v":5112708.5807469729},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!248:248)","v":4834336.9838123731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!248:248)","v":4630898.8667075327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!248:248)","v":4380214.8216861133},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!248:248)","v":4122825.9572524931},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!248:248)","v":3814555.4889131673},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!248:248)","v":3587360.6685053487},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!248:248)","v":3308990.4019921902},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!248:248)","v":3023327.5143493433},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!248:248)","v":2682521.0059725051},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!248:248)","v":2427955.3727536518},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!248:248)","v":2113617.7283941754},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!248:248)","v":1757961.840667404},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!248:248)","v":128684.65489971553}]
[null,"Add: Debt Draws",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!249:249)","v":4802601.5723582581},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!249:249)","v":542666.62195639312},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!249:249)","v":1823129.752885693},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!249:249)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!249:249)","v":8112.9495743100833},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!249:249)","v":93582.532287274589},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!249:249)","v":165777.53411602246},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!249:249)","v":239890.85937395622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!249:249)","v":0}]
[null,"Less: Debt Repayments",null,null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!250:250)","v":18115.666551945353},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!250:250)","v":7007.2378077776957},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!250:250)","v":143275.04284062114},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!250:250)","v":1134066.5169504434},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!250:250)","v":5865933.4830495575},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!250:250)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!250:250)","v":8112.9495743100833},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!250:250)","v":93582.532287274589},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!250:250)","v":165777.53411602246},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!250:250)","v":239890.85937395622},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!250:250)","v":0}]
[null,null,"Net Cash Flow After Debt",null,null,null,null,null,null,{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!J$4,'Periodic Financial Model'!251:251)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!K$4,'Periodic Financial Model'!251:251)","v":0},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!L$4,'Periodic Financial Model'!251:251)","v":-1467247.2294847488},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!M$4,'Periodic Financial Model'!251:251)","v":-8823306.5235299226},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!N$4,'Periodic Financial Model'!251:251)","v":1011064.057840616},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!O$4,'Periodic Financial Model'!251:251)","v":6731830.8628443405},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!P$4,'Periodic Financial Model'!251:251)","v":6504793.8165138299},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Q$4,'Periodic Financial Model'!251:251)","v":5475772.687373044},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!R$4,'Periodic Financial Model'!251:251)","v":5112708.5807469729},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!S$4,'Periodic Financial Model'!251:251)","v":4834336.9838123731},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!T$4,'Periodic Financial Model'!251:251)","v":4630898.8667075327},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!U$4,'Periodic Financial Model'!251:251)","v":4380214.8216861133},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!V$4,'Periodic Financial Model'!251:251)","v":4122825.9572524931},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!W$4,'Periodic Financial Model'!251:251)","v":3814555.4889131673},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!X$4,'Periodic Financial Model'!251:251)","v":3587360.6685053487},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Y$4,'Periodic Financial Model'!251:251)","v":3308990.4019921902},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!Z$4,'Periodic Financial Model'!251:251)","v":3023327.5143493433},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AA$4,'Periodic Financial Model'!251:251)","v":2682521.0059725051},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AB$4,'Periodic Financial Model'!251:251)","v":2427955.3727536518},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AC$4,'Periodic Financial Model'!251:251)","v":2113617.7283941754},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AD$4,'Periodic Financial Model'!251:251)","v":1757961.840667404},{"$f":"SUMIF('Periodic Financial Model'!$4:$4,'Annual Model'!AE$4,'Periodic Financial Model'!251:251)","v":128684.65489971553}]
[]
[]
["Balance Sheet"]
[null,"Cash Equity Balance"]
[null,null,"Opening Balance"]
[null,null,"Add: Equity Issued"]
[null,null,"Add: Income"]
[null,null,"Less: Dividends"]
[null,null,"Closing Balance"]
[]
[null,"Contributed Equity Balance"]
[null,null,"Opening Balance"]
[null,null,"Add: Equity Contributed"]
[null,null,"Closing Balance"]
[]
[null,"Assets"]
[null,null,"DSCR Balance"]
[null,null,"Current Assets"]
[null,null,"Gross Plant"]
[null,null,"Less: Accumulated Depreciation"]
[null,null,null,"Total Assets"]
[]
[null,"Liabilities and Capital"]
[null,null,"Current Liabilities"]
[null,null,"Debt Issued"]
[null,null,"Equity Contribution"]
[null,null,"Equity from Cash"]
[null,null,null,"Total Liabilities and Capital"]
[]
[null,null,null,"Difference"]

{"sheet":"Graphs","index":7,"n_rows":4,"n_cols":212,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"ROW('Periodic Financial Model'!C292)","v":292},292]
[]
[null,null,null,{"$f":"'Periodic Financial Model'!J291","v":"2019-01-01"},{"$f":"'Periodic Financial Model'!K291","v":"2019-02-01"},{"$f":"'Periodic Financial Model'!L291","v":"2019-03-01"},{"$f":"'Periodic Financial Model'!M291","v":"2019-04-01"},{"$f":"'Periodic Financial Model'!N291","v":"2019-05-01"},{"$f":"'Periodic Financial Model'!O291","v":"2019-06-01"},{"$f":"'Periodic Financial Model'!P291","v":"2019-07-01"},{"$f":"'Periodic Financial Model'!Q291","v":"2019-08-01"},{"$f":"'Periodic Financial Model'!R291","v":"2019-09-01"},{"$f":"'Periodic Financial Model'!S291","v":"2019-10-01"},{"$f":"'Periodic Financial Model'!T291","v":"2019-11-01"},{"$f":"'Periodic Financial Model'!U291","v":"2019-12-01"},{"$f":"'Periodic Financial Model'!V291","v":"2020-01-01"},{"$f":"'Periodic Financial Model'!W291","v":"2020-02-01"},{"$f":"'Periodic Financial Model'!X291","v":"2020-03-01"},{"$f":"'Periodic Financial Model'!Y291","v":"2020-04-01"},{"$f":"'Periodic Financial Model'!Z291","v":"2020-05-01"},{"$f":"'Periodic Financial Model'!AA291","v":"2020-06-01"},{"$f":"'Periodic Financial Model'!AB291","v":"2020-07-01"},{"$f":"'Periodic Financial Model'!AC291","v":"2020-08-01"},{"$f":"'Periodic Financial Model'!AD291","v":"2020-09-01"},{"$f":"'Periodic Financial Model'!AE291","v":"2020-10-01"},{"$f":"'Periodic Financial Model'!AF291","v":"2020-11-01"},{"$f":"'Periodic Financial Model'!AG291","v":"2020-12-01"},{"$f":"'Periodic Financial Model'!AH291","v":"2021-01-01"},{"$f":"'Periodic Financial Model'!AI291","v":"2021-02-01"},{"$f":"'Periodic Financial Model'!AJ291","v":"2021-03-01"},{"$f":"'Periodic Financial Model'!AK291","v":"2021-04-01"},{"$f":"'Periodic Financial Model'!AL291","v":"2021-05-01"},{"$f":"'Periodic Financial Model'!AM291","v":"2021-06-01"},{"$f":"'Periodic Financial Model'!AN291","v":"2021-07-01"},{"$f":"'Periodic Financial Model'!AO291","v":"2021-08-01"},{"$f":"'Periodic Financial Model'!AP291","v":"2021-09-01"},{"$f":"'Periodic Financial Model'!AQ291","v":"2021-10-01"},{"$f":"'Periodic Financial Model'!AR291","v":"2021-11-01"},{"$f":"'Periodic Financial Model'!AS291","v":"2021-12-01"},{"$f":"'Periodic Financial Model'!AT291","v":"2022-01-01"},{"$f":"'Periodic Financial Model'!AU291","v":"2022-02-01"},{"$f":"'Periodic Financial Model'!AV291","v":"2022-03-01"},{"$f":"'Periodic Financial Model'!AW291","v":"2022-04-01"},{"$f":"'Periodic Financial Model'!AX291","v":"2022-05-01"},{"$f":"'Periodic Financial Model'!AY291","v":"2022-06-01"},{"$f":"'Periodic Financial Model'!AZ291","v":"2022-07-01"},{"$f":"'Periodic Financial Model'!BA291","v":"2022-08-01"},{"$f":"'Periodic Financial Model'!BB291","v":"2022-09-01"},{"$f":"'Periodic Financial Model'!BC291","v":"2022-10-01"},{"$f":"'Periodic Financial Model'!BD291","v":"2022-11-01"},{"$f":"'Periodic Financial Model'!BE291","v":"2022-12-01"},{"$f":"'Periodic Financial Model'!BF291","v":"2023-01-01"},{"$f":"'Periodic Financial Model'!BG291","v":"2023-02-01"},{"$f":"'Periodic Financial Model'!BH291","v":"2023-03-01"},{"$f":"'Periodic Financial Model'!BI291","v":"2023-04-01"},{"$f":"'Periodic Financial Model'!BJ291","v":"2023-05-01"},{"$f":"'Periodic Financial Model'!BK291","v":"2023-06-01"},{"$f":"'Periodic Financial Model'!BL291","v":"2023-07-01"},{"$f":"'Periodic Financial Model'!BM291","v":"2023-08-01"},{"$f":"'Periodic Financial Model'!BN291","v":"2023-09-01"},{"$f":"'Periodic Financial Model'!BO291","v":"2023-10-01"},{"$f":"'Periodic Financial Model'!BP291","v":"2023-11-01"},{"$f":"'Periodic Financial Model'!BQ291","v":"2023-12-01"},{"$f":"'Periodic Financial Model'!BR291","v":"2024-01-01"},{"$f":"'Periodic Financial Model'!BS291","v":"2024-02-01"},{"$f":"'Periodic Financial Model'!BT291","v":"2024-03-01"},{"$f":"'Periodic Financial Model'!BU291","v":"2024-04-01"},{"$f":"'Periodic Financial Model'!BV291","v":"2024-05-01"},{"$f":"'Periodic Financial Model'!BW291","v":"2024-06-01"},{"$f":"'Periodic Financial Model'!BX291","v":"2024-07-01"},{"$f":"'Periodic Financial Model'!BY291","v":"2024-08-01"},{"$f":"'Periodic Financial Model'!BZ291","v":"2024-09-01"},{"$f":"'Periodic Financial Model'!CA291","v":"2024-10-01"},{"$f":"'Periodic Financial Model'!CB291","v":"2024-11-01"},{"$f":"'Periodic Financial Model'!CC291","v":"2024-12-01"},{"$f":"'Periodic Financial Model'!CD291","v":"2025-01-01"},{"$f":"'Periodic Financial Model'!CE291","v":"2025-02-01"},{"$f":"'Periodic Financial Model'!CF291","v":"2025-03-01"},{"$f":"'Periodic Financial Model'!CG291","v":"2025-04-01"},{"$f":"'Periodic Financial Model'!CH291","v":"2025-05-01"},{"$f":"'Periodic Financial Model'!CI291","v":"2025-06-01"},{"$f":"'Periodic Financial Model'!CJ291","v":"2025-07-01"},{"$f":"'Periodic Financial Model'!CK291","v":"2025-08-01"},{"$f":"'Periodic Financial Model'!CL291","v":"2025-09-01"},{"$f":"'Periodic Financial Model'!CM291","v":"2025-10-01"},{"$f":"'Periodic Financial Model'!CN291","v":"2025-11-01"},{"$f":"'Periodic Financial Model'!CO291","v":"2025-12-01"},{"$f":"'Periodic Financial Model'!CP291","v":"2026-01-01"},{"$f":"'Periodic Financial Model'!CQ291","v":"2026-02-01"},{"$f":"'Periodic Financial Model'!CR291","v":"2026-03-01"},{"$f":"'Periodic Financial Model'!CS291","v":"2026-04-01"},{"$f":"'Periodic Financial Model'!CT291","v":"2026-05-01"},{"$f":"'Periodic Financial Model'!CU291","v":"2026-06-01"},{"$f":"'Periodic Financial Model'!CV291","v":"2026-07-01"},{"$f":"'Periodic Financial Model'!CW291","v":"2026-08-01"},{"$f":"'Periodic Financial Model'!CX291","v":"2026-09-01"},{"$f":"'Periodic Financial Model'!CY291","v":"2026-10-01"},{"$f":"'Periodic Financial Model'!CZ291","v":"2026-11-01"},{"$f":"'Periodic Financial Model'!DA291","v":"2026-12-01"},{"$f":"'Periodic Financial Model'!DB291","v":"2027-01-01"},{"$f":"'Periodic Financial Model'!DC291","v":"2027-02-01"},{"$f":"'Periodic Financial Model'!DD291","v":"2027-03-01"},{"$f":"'Periodic Financial Model'!DE291","v":"2027-04-01"},{"$f":"'Periodic Financial Model'!DF291","v":"2027-05-01"},{"$f":"'Periodic Financial Model'!DG291","v":"2027-06-01"},{"$f":"'Periodic Financial Model'!DH291","v":"2027-07-01"},{"$f":"'Periodic Financial Model'!DI291","v":"2027-08-01"},{"$f":"'Periodic Financial Model'!DJ291","v":"2027-09-01"},{"$f":"'Periodic Financial Model'!DK291","v":"2027-10-01"},{"$f":"'Periodic Financial Model'!DL291","v":"2027-11-01"},{"$f":"'Periodic Financial Model'!DM291","v":"2027-12-01"},{"$f":"'Periodic Financial Model'!DN291","v":"2028-01-01"},{"$f":"'Periodic Financial Model'!DO291","v":"2028-02-01"},{"$f":"'Periodic Financial Model'!DP291","v":"2028-03-01"},{"$f":"'Periodic Financial Model'!DQ291","v":"2028-04-01"},{"$f":"'Periodic Financial Model'!DR291","v":"2028-05-01"},{"$f":"'Periodic Financial Model'!DS291","v":"2028-06-01"},{"$f":"'Periodic Financial Model'!DT291","v":"2028-07-01"},{"$f":"'Periodic Financial Model'!DU291","v":"2028-08-01"},{"$f":"'Periodic Financial Model'!DV291","v":"2028-09-01"},{"$f":"'Periodic Financial Model'!DW291","v":"2028-10-01"},{"$f":"'Periodic Financial Model'!DX291","v":"2028-11-01"},{"$f":"'Periodic Financial Model'!DY291","v":"2028-12-01"},{"$f":"'Periodic Financial Model'!DZ291","v":"2029-01-01"},{"$f":"'Periodic Financial Model'!EA291","v":"2029-02-01"},{"$f":"'Periodic Financial Model'!EB291","v":"2029-03-01"},{"$f":"'Periodic Financial Model'!EC291","v":"2029-04-01"},{"$f":"'Periodic Financial Model'!ED291","v":"2029-05-01"},{"$f":"'Periodic Financial Model'!EE291","v":"2029-06-01"},{"$f":"'Periodic Financial Model'!EF291","v":"2029-07-01"},{"$f":"'Periodic Financial Model'!EG291","v":"2029-08-01"},{"$f":"'Periodic Financial Model'!EH291","v":"2029-09-01"},{"$f":"'Periodic Financial Model'!EI291","v":"2029-10-01"},{"$f":"'Periodic Financial Model'!EJ291","v":"2029-11-01"},{"$f":"'Periodic Financial Model'!EK291","v":"2029-12-01"},{"$f":"'Periodic Financial Model'!EL291","v":"2030-01-01"},{"$f":"'Periodic Financial Model'!EM291","v":"2030-02-01"},{"$f":"'Periodic Financial Model'!EN291","v":"2030-03-01"},{"$f":"'Periodic Financial Model'!EO291","v":"2030-04-01"},{"$f":"'Periodic Financial Model'!EP291","v":"2030-05-01"},{"$f":"'Periodic Financial Model'!EQ291","v":"2030-06-01"},{"$f":"'Periodic Financial Model'!ER291","v":"2030-07-01"},{"$f":"'Periodic Financial Model'!ES291","v":"2030-08-01"},{"$f":"'Periodic Financial Model'!ET291","v":"2030-09-01"},{"$f":"'Periodic Financial Model'!EU291","v":"2030-10-01"},{"$f":"'Periodic Financial Model'!EV291","v":"2030-11-01"},{"$f":"'Periodic Financial Model'!EW291","v":"2030-12-01"},{"$f":"'Periodic Financial Model'!EX291","v":"2031-01-01"},{"$f":"'Periodic Financial Model'!EY291","v":"2031-02-01"},{"$f":"'Periodic Financial Model'!EZ291","v":"2031-03-01"},{"$f":"'Periodic Financial Model'!FA291","v":"2031-04-01"},{"$f":"'Periodic Financial Model'!FB291","v":"2031-05-01"},{"$f":"'Periodic Financial Model'!FC291","v":"2031-06-01"},{"$f":"'Periodic Financial Model'!FD291","v":"2031-07-01"},{"$f":"'Periodic Financial Model'!FE291","v":"2031-08-01"},{"$f":"'Periodic Financial Model'!FF291","v":"2031-09-01"},{"$f":"'Periodic Financial Model'!FG291","v":"2031-10-01"},{"$f":"'Periodic Financial Model'!FH291","v":"2031-11-01"},{"$f":"'Periodic Financial Model'!FI291","v":"2031-12-01"},{"$f":"'Periodic Financial Model'!FJ291","v":"2032-01-01"},{"$f":"'Periodic Financial Model'!FK291","v":"2032-02-01"},{"$f":"'Periodic Financial Model'!FL291","v":"2032-03-01"},{"$f":"'Periodic Financial Model'!FM291","v":"2032-04-01"},{"$f":"'Periodic Financial Model'!FN291","v":"2032-05-01"},{"$f":"'Periodic Financial Model'!FO291","v":"2032-06-01"},{"$f":"'Periodic Financial Model'!FP291","v":"2032-07-01"},{"$f":"'Periodic Financial Model'!FQ291","v":"2032-08-01"},{"$f":"'Periodic Financial Model'!FR291","v":"2032-09-01"},{"$f":"'Periodic Financial Model'!FS291","v":"2032-10-01"},{"$f":"'Periodic Financial Model'!FT291","v":"2032-11-01"},{"$f":"'Periodic Financial Model'!FU291","v":"2032-12-01"},{"$f":"'Periodic Financial Model'!FV291","v":"2033-01-01"},{"$f":"'Periodic Financial Model'!FW291","v":"2033-02-01"},{"$f":"'Periodic Financial Model'!FX291","v":"2033-03-01"},{"$f":"'Periodic Financial Model'!FY291","v":"2033-04-01"},{"$f":"'Periodic Financial Model'!FZ291","v":"2033-05-01"},{"$f":"'Periodic Financial Model'!GA291","v":"2033-06-01"},{"$f":"'Periodic Financial Model'!GB291","v":"2033-07-01"},{"$f":"'Periodic Financial Model'!GC291","v":"2033-08-01"},{"$f":"'Periodic Financial Model'!GD291","v":"2033-09-01"},{"$f":"'Periodic Financial Model'!GE291","v":"2033-10-01"},{"$f":"'Periodic Financial Model'!GF291","v":"2033-11-01"},{"$f":"'Periodic Financial Model'!GG291","v":"2033-12-01"},{"$f":"'Periodic Financial Model'!GH291","v":"2034-01-01"},{"$f":"'Periodic Financial Model'!GI291","v":"2034-02-01"},{"$f":"'Periodic Financial Model'!GJ291","v":"2034-03-01"},{"$f":"'Periodic Financial Model'!GK291","v":"2034-04-01"},{"$f":"'Periodic Financial Model'!GL291","v":"2034-05-01"},{"$f":"'Periodic Financial Model'!GM291","v":"2034-06-01"},{"$f":"'Periodic Financial Model'!GN291","v":"2034-07-01"},{"$f":"'Periodic Financial Model'!GO291","v":"2034-08-01"},{"$f":"'Periodic Financial Model'!GP291","v":"2034-09-01"},{"$f":"'Periodic Financial Model'!GQ291","v":"2034-10-01"},{"$f":"'Periodic Financial Model'!GR291","v":"2034-11-01"},{"$f":"'Periodic Financial Model'!GS291","v":"2034-12-01"},{"$f":"'Periodic Financial Model'!GT291","v":"2035-01-01"},{"$f":"'Periodic Financial Model'!GU291","v":"2035-02-01"},{"$f":"'Periodic Financial Model'!GV291","v":"2035-03-01"},{"$f":"'Periodic Financial Model'!GW291","v":"2035-04-01"},{"$f":"'Periodic Financial Model'!GX291","v":"2035-05-01"},{"$f":"'Periodic Financial Model'!GY291","v":"2035-06-01"},{"$f":"'Periodic Financial Model'!GZ291","v":"2035-07-01"},{"$f":"'Periodic Financial Model'!HA291","v":"2035-08-01"},{"$f":"'Periodic Financial Model'!HB291","v":"2035-09-01"},{"$f":"'Periodic Financial Model'!HC291","v":"2035-10-01"},{"$f":"'Periodic Financial Model'!HD291","v":"2035-11-01"},{"$f":"'Periodic Financial Model'!HE291","v":"2035-12-01"},{"$f":"'Periodic Financial Model'!HF291","v":"2036-01-01"},{"$f":"'Periodic Financial Model'!HG291","v":"2036-02-01"},{"$f":"'Periodic Financial Model'!HH291","v":"2036-03-01"},{"$f":"'Periodic Financial Model'!HI291","v":"2036-04-01"},{"$f":"'Periodic Financial Model'!HJ291","v":"2036-05-01"}]
[null,null,{"$f":"INDEX('Periodic Financial Model'!C:C,E1)","v":"Debt Balance"},{"$f":"INDEX('Periodic Financial Model'!J:J,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!K:K,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!L:L,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!M:M,Graphs!$E$1)","v":388616.66666666651},{"$f":"INDEX('Periodic Financial Model'!N:N,Graphs!$E$1)","v":937693.08333333314},{"$f":"INDEX('Periodic Financial Model'!O:O,Graphs!$E$1)","v":1489514.8820833331},{"$f":"INDEX('Periodic Financial Model'!P:P,Graphs!$E$1)","v":2044095.789827083},{"$f":"INDEX('Periodic Financial Model'!Q:Q,Graphs!$E$1)","v":2601449.6021095514},{"$f":"INDEX('Periodic Financial Model'!R:R,Graphs!$E$1)","v":4781255.5427364185},{"$f":"INDEX('Periodic Financial Model'!S:S,Graphs!$E$1)","v":4774664.2435502261},{"$f":"INDEX('Periodic Financial Model'!T:T,Graphs!$E$1)","v":4763139.8761844728},{"$f":"INDEX('Periodic Financial Model'!U:U,Graphs!$E$1)","v":4784485.9058063123},{"$f":"INDEX('Periodic Financial Model'!V:V,Graphs!$E$1)","v":4810875.9998561246},{"$f":"INDEX('Periodic Financial Model'!W:W,Graphs!$E$1)","v":4803868.7620483469},{"$f":"INDEX('Periodic Financial Model'!X:X,Graphs!$E$1)","v":4826340.352744313},{"$f":"INDEX('Periodic Financial Model'!Y:Y,Graphs!$E$1)","v":4827493.7893979112},{"$f":"INDEX('Periodic Financial Model'!Z:Z,Graphs!$E$1)","v":4974179.202167064},{"$f":"INDEX('Periodic Financial Model'!AA:AA,Graphs!$E$1)","v":5063375.4611576349},{"$f":"INDEX('Periodic Financial Model'!AB:AB,Graphs!$E$1)","v":5130450.7825878607},{"$f":"INDEX('Periodic Financial Model'!AC:AC,Graphs!$E$1)","v":5164938.3334779628},{"$f":"INDEX('Periodic Financial Model'!AD:AD,Graphs!$E$1)","v":5165891.3402668964},{"$f":"INDEX('Periodic Financial Model'!AE:AE,Graphs!$E$1)","v":5193550.1919666482},{"$f":"INDEX('Periodic Financial Model'!AF:AF,Graphs!$E$1)","v":5305722.5116882073},{"$f":"INDEX('Periodic Financial Model'!AG:AG,Graphs!$E$1)","v":5320145.2899549268},{"$f":"INDEX('Periodic Financial Model'!AH:AH,Graphs!$E$1)","v":5296872.5954951486},{"$f":"INDEX('Periodic Financial Model'!AI:AI,Graphs!$E$1)","v":5176870.2471143063},{"$f":"INDEX('Periodic Financial Model'!AJ:AJ,Graphs!$E$1)","v":5431312.3515443038},{"$f":"INDEX('Periodic Financial Model'!AK:AK,Graphs!$E$1)","v":5564031.3843190577},{"$f":"INDEX('Periodic Financial Model'!AL:AL,Graphs!$E$1)","v":5870582.9743516976},{"$f":"INDEX('Periodic Financial Model'!AM:AM,Graphs!$E$1)","v":5978207.1345122317},{"$f":"INDEX('Periodic Financial Model'!AN:AN,Graphs!$E$1)","v":6166514.6373146493},{"$f":"INDEX('Periodic Financial Model'!AO:AO,Graphs!$E$1)","v":6351740.8233231893},{"$f":"INDEX('Periodic Financial Model'!AP:AP,Graphs!$E$1)","v":6767417.5142246727},{"$f":"INDEX('Periodic Financial Model'!AQ:AQ,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AR:AR,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AS:AS,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AT:AT,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AU:AU,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AV:AV,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AW:AW,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AX:AX,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AY:AY,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!AZ:AZ,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!BA:BA,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!BB:BB,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!BC:BC,Graphs!$E$1)","v":7000000},{"$f":"INDEX('Periodic Financial Model'!BD:BD,Graphs!$E$1)","v":6354495.7462547878},{"$f":"INDEX('Periodic Financial Model'!BE:BE,Graphs!$E$1)","v":5865933.4830495566},{"$f":"INDEX('Periodic Financial Model'!BF:BF,Graphs!$E$1)","v":5295841.0073057171},{"$f":"INDEX('Periodic Financial Model'!BG:BG,Graphs!$E$1)","v":4504092.8531074962},{"$f":"INDEX('Periodic Financial Model'!BH:BH,Graphs!$E$1)","v":4167428.181994223},{"$f":"INDEX('Periodic Financial Model'!BI:BI,Graphs!$E$1)","v":3624473.3898349069},{"$f":"INDEX('Periodic Financial Model'!BJ:BJ,Graphs!$E$1)","v":3255215.4849208775},{"$f":"INDEX('Periodic Financial Model'!BK:BK,Graphs!$E$1)","v":2615740.8375461441},{"$f":"INDEX('Periodic Financial Model'!BL:BL,Graphs!$E$1)","v":2048871.7712566257},{"$f":"INDEX('Periodic Financial Model'!BM:BM,Graphs!$E$1)","v":1435583.8822336281},{"$f":"INDEX('Periodic Financial Model'!BN:BN,Graphs!$E$1)","v":729452.69910398731},{"$f":"INDEX('Periodic Financial Model'!BO:BO,Graphs!$E$1)","v":145991.38079552259},{"$f":"INDEX('Periodic Financial Model'!BP:BP,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BQ:BQ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BR:BR,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BS:BS,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BT:BT,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BU:BU,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BV:BV,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BW:BW,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BX:BX,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BY:BY,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!BZ:BZ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CA:CA,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CB:CB,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CC:CC,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CD:CD,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CE:CE,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CF:CF,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CG:CG,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CH:CH,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CI:CI,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CJ:CJ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CK:CK,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CL:CL,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CM:CM,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CN:CN,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CO:CO,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CP:CP,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CQ:CQ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CR:CR,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CS:CS,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CT:CT,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CU:CU,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CV:CV,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CW:CW,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CX:CX,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CY:CY,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!CZ:CZ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DA:DA,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DB:DB,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DC:DC,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DD:DD,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DE:DE,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DF:DF,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DG:DG,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DH:DH,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DI:DI,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DJ:DJ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DK:DK,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DL:DL,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DM:DM,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DN:DN,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DO:DO,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DP:DP,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DQ:DQ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DR:DR,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DS:DS,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DT:DT,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DU:DU,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DV:DV,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DW:DW,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DX:DX,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DY:DY,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!DZ:DZ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EA:EA,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EB:EB,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EC:EC,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!ED:ED,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EE:EE,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EF:EF,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EG:EG,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EH:EH,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EI:EI,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EJ:EJ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EK:EK,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EL:EL,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EM:EM,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EN:EN,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EO:EO,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EP:EP,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EQ:EQ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!ER:ER,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!ES:ES,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!ET:ET,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EU:EU,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EV:EV,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EW:EW,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EX:EX,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EY:EY,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!EZ:EZ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FA:FA,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FB:FB,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FC:FC,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FD:FD,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FE:FE,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FF:FF,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FG:FG,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FH:FH,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FI:FI,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FJ:FJ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FK:FK,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FL:FL,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FM:FM,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FN:FN,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FO:FO,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FP:FP,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FQ:FQ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FR:FR,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FS:FS,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FT:FT,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FU:FU,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FV:FV,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FW:FW,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FX:FX,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FY:FY,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!FZ:FZ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GA:GA,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GB:GB,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GC:GC,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GD:GD,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GE:GE,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GF:GF,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GG:GG,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GH:GH,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GI:GI,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GJ:GJ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GK:GK,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GL:GL,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GM:GM,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GN:GN,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GO:GO,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GP:GP,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GQ:GQ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GR:GR,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GS:GS,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GT:GT,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GU:GU,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GV:GV,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GW:GW,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GX:GX,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GY:GY,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!GZ:GZ,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HA:HA,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HB:HB,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HC:HC,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HD:HD,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HE:HE,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HF:HF,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HG:HG,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HH:HH,Graphs!$E$1)","v":5414.6319283173279},{"$f":"INDEX('Periodic Financial Model'!HI:HI,Graphs!$E$1)","v":0},{"$f":"INDEX('Periodic Financial Model'!HJ:HJ,Graphs!$E$1)","v":2698.3176459927549}]

{"sheet":"Data from Neves","index":8,"n_rows":217,"n_cols":18,"rows_kept":217,"cut":false,"hidden":false,"merged":[]}
["Contents","Data from Neves"]
["Holding/Gestion Period Before Slaughter",null,null,null,"Range","Estimate"]
[null,"Beef","Months",null,"20 to 25",23]
[null,"Sheep","Months",null,"5 to 6",6]
[null,"Goats","Months",null,"5 to 6",6]
[null,"Pigs","Months",null,"5 to 6",6]
[null,"Chicken","Months",null,"3 to 4",5]
[]
[]
["Pregnancy production",null,null,null,"Pregnancy period"]
[null,"Beef","Months",null,"9 months",9,null,null,null,null,null,"Typical Slaughter Age"]
[null,"Sheep","Months",null,"3 months",3,null,null,"Chickens (male in egg industry)",null,null,"1 day"]
[null,"Goats","Months",null,"3 months",3,null,null,"“Veal” calves",null,null,"1-24 weeks",null,null,null,"Natural Life Span"]
[null,"Pigs","Months",null,"3 months",4,null,null,"Chickens (broilers / meat breeds)",null,{"$f":"6/4","v":1.5},"5-7 weeks",null,null,null,"Up to 8 years"]
[null,"Chicken","Months",null,"1 month",1,null,null,"Ducks",null,null,"7-8 weeks",null,null,null,"15-20 years"]
[null,null,null,null,null,null,null,null,"Rabbits",null,null,"10-12 weeks",null,null,null,"Up to 8 years*"]
[null,null,null,null,null,null,null,null,"Goats",null,{"$f":"AVERAGE(12,20)","v":16},"12-20 weeks",null,null,null,"6-8 years"]
["New Births per Animal",null,null,null,null,null,null,null,"Geese",null,null,"15-20 weeks",null,null,null,"8-12 years"]
[null,"Beef","Number",null,"1 cow per year",1,null,null,"Turkeys",null,null,"4-5 months",null,null,null,"12-14 years"]
[null,"Sheep","Number",null,"3 sheeps per year",3,null,null,"Pigs",null,{"$f":"AVERAGE(5,6)","v":5.5},"5-6 months",null,null,null,"8-15 years"]
[null,"Goats","Number",null,"3 goats per year",3,null,null,"Lambs",null,{"$f":"AVERAGE(6,8)","v":7},"6-8 months",null,null,null,"Up to 15 years*"]
[null,"Pigs","Number",null,"20 pigs per year",20,null,null,"“Beef” cattle",null,18,"18 months",null,null,null,"10-12 years"]
[null,"Chicken","Number",null,"1 egg per day",42,null,null,"Chickens (egg laying hens)",null,null,"18 months",null,null,null,"12-14 years"]
[null,null,null,null,null,null,null,null,"Pigs (breeding sows)",null,null,"3-5 years",null,null,null,"15-20 years"]
["Insemination Period",null,null,"Month 1","Month 2","Month 3","Month 4","Total","Dairy cows",null,null,"4 years",null,null,null,"Up to 8 years"]
[null,"Cows",null,3,6,null,null,{"$f":"COUNT(D26:G26)","v":2},null,null,null,null,null,null,null,"10-12 years"]
[null,"Sheep",null,null,null,null,null,null,null,null,null,null,null,null,null,"15-20 years"]
[null,"Goats"]
[null,"Pigs"]
[null,"Chicken",null,null,null,null,null,null,null,null,null,"I recommend a Jersey steer. That steer should easily feed you both for a year. The size is right for your situation, however a Jersey steer will have to be raised for 18 months then butchered. More Jersey news is that the steer does eat less per day, and will not damage fields nearly as much. Your steer would weigh approx. 800-1000 pounds in the en"]
[]
[]
[null,"Animals","Unit","Ration per animal",null,"Composition",null,"Corn","Soy","Hay",null,"Normally, the sole source of your income from a beef operation will come from the calves produced each year. So, it is important that your cows produce a calf at least every 12 months."]
[null,null,null,{"$f":"25*D70","v":11.3398}]
[null,"Beef","KG",37,"25KG SILAGE CORN + 10KG RATION + 2KG HAY",null,null,{"$f":"(25+10*0.6)/D35","v":0.83783783783783783},{"$f":"4/D35","v":0.10810810810810811},{"$f":"2/D35","v":5.4054054054054057E-2},null,"Beef cattle are generally divided into two different groups: maternal breeds vs. terminal breeds."]
[null,"Sheep","KG",3,"1KG RATION + 2KG HAY",null,null,{"$f":"0.6/D36","v":0.19999999999999998},{"$f":"0.4/D36","v":0.13333333333333333},{"$f":"2/D36","v":0.66666666666666663}]
[null,"Goats","KG",3,"1KG RATION + 2KG HAY",null,null,{"$f":"0.6/D37","v":0.19999999999999998},{"$f":"0.4/D37","v":0.13333333333333333},{"$f":"2/D37","v":0.66666666666666663},null,"The cow/calf producer keeps a herd of cows to produce calves."]
[null,"Pigs","KG",{"$f":"P162","v":2.0171999999999999},"??"]
[null,"Chicken","KG",{"$f":"0.25*D70","v":0.113398},"??",null,null,null,null,null,null,"The backgrounder buys weaned calves and turns them out on pastures until they reach 800 to 900 pounds."]
[]
[null,"Feed Composition",null,null,null,null,"Cost",null,null,null,null,"Each beef cattle enterprise has different resources: land, labor, capital, feed and management."]
[null,"Ration","KG",10," = 6KG CORN + 4KG SOY",null,"CORN = 80,00 AOA/KG"]
[null,null,null,null,null,null,"SOY = 340,00 EUR/TON",null,null,null,null,"Beef cattle will have varying requirements depending on their age and stage of production. Calves will need a higher level of nutrition to allow for their growth, while mature dry cows will need a relatively low level of nutrition. Pregnant cows in the last third of pregnancy require more nutrients than dry cows. Feed requirements also increase for cold weather and especially for cold rains."]
[null,"Hay","KG",2,null,null,"20.000,00 AOA/ 350KG"]
[null,null,null,null,null,null,null,null,null,null,null,"A healthy cow should give birth after every 365 days, or every year."]
[null,"GESTATION CYCLE:"]
[null,"1. Cows: 247 days - once a year and when inseminated can give birth twice a year.",null,null,null,null,null,null,null,{"$f":"247/30.5","v":8.0983606557377055},null,"The calving interval is divided into two periods: The calving-conception period (the period the cow gets pregnant) and the conception– calving. "]
[null,"2. Sheep: 150 days - Can give birth twice a year to 2 or 3 babies",null,null,null,null,null,null,null,{"$f":"150/30.5","v":4.918032786885246}]
[null,"3. Pigs: 150 days - Can give birth twice a year to 4 or 12 babies"]
[null,null,null,null,null,null,null,null,null,null,null,"Pigs use their grunts to communicate with each other. A sow can give birth to a litter containing 7 to 12 piglets, about twice a year. "]
[null,"AVERAGE WEIGHT AT SLAUGHTER:",null,null,null,null,null,null,null,null,null,"The gestation period of a sow is 114 days (3 months, 3 weeks and 3 days). "]
[]
[null,"1. Cows: 454 - 544 KG",null,454,544,{"$f":"AVERAGE(D53:E53)","v":499},null,null,null,null,null,"A baby pig, or piglet, weighs about 1.5 kilograms at birth and will double its weight in just 7 days."]
[]
[null,"2. Sheep: 45KG",null,45,null,null,null,null,null,null,null,"A pig reared to pork weight, normally about 60kg live weight, rather than to bacon weight. "]
[null,null,null,null,null,null,null,null,null,null,null,"Usually achieved between four and six months of age, depending on breed."]
[null,"3. Pigs: 95-104KG",null,95,104,{"$f":"AVERAGE(D57:E57)","v":99.5}]
[null,null,null,null,null,null,null,null,null,null,null,"A pig being reared for bacon rather than pork, and which will be slaughtered at 80kg - 100kg live weight, at about 8 - 10 months of age."]
[null,"4. Goats: 45KG",null,45]
[null,null,null,null,null,null,null,null,null,null,null,"In commercial pig production the cost of feed contributes to 60-75% of the total operating cost. "]
[null,null,null,"Original"]
["Animal Weight at Slaughter",null,null,"kg","Augusto",null,null,null,null,null,null,"A pig will eat an average of 6 to 8 pounds of feed per day. In our case the feed is an unmedicated mixed ration of corn and soybeans. -After four to six weeks of feeding from its mother, an average pig will eat roughly between 700 and 900 pounds of food (depending on many factors) until finish weight."]
[null,"Beef",null,680,{"$f":"F53","v":499},{"$f":"M139","v":499},{"$f":"822*D70","v":372.85262399999999}]
[null,"Sheep",null,82,{"$f":"D55","v":45},null,null,null,null,null,null,"Total feed costs per pig amounted to roughly $115. "]
[null,"Goats",null,82,{"$f":"D59","v":45},null,null,null,null,null,null,"The pigs were processed at home, so there was no cost for slaughter or butchering, but slaughter generally costs about $60 plus another $100 for butchering. "]
[null,"Pigs",null,266,{"$f":"F57","v":99.5},null,null,null,null,null,null,"Finished hanging weight was approximately 150 pounds per pig, which means about $2.50 per pound hanging weight."]
[null,"Chicken",null,5,{"$f":"D67","v":5}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Each pig will eat about 2.3-2.7 kg (5-6 lb.) per day per 45 kg (100 lb.) live weight. "]
[null,"Pounds/kg",null,0.453592,null,null,null,null,null,null,null,"Between weaning to market at 100 kg (220 lb.), a pig will eat about 270 kg (600 lb.) of hog grower."]
[null,"kg/Ton",null,907.18499999999995]
[]
["Animal Weight at Slaughter",null,null,"kg","Internet lbs",null,null,null,null,null,null,"As an example, if it were determined the daily dry matter intake of a group of 1,200 pound cow eating an average quality hay is 24 pounds per head"]
[null,"Beef",null,{"$f":"D70*E74","v":544.31039999999996},1200,null,null,null,null,null,null," and the hay that they are consuming is 88% dry matter, these cows would consume about 27 (24 pounds/.88) pounds per head per day on an as-fed basis."]
[null,"Sheep",null,82]
[null,"Goats",null,82]
[null,"Pigs",null,266,null,null,null,null,null,null,null,"Beef Animals can also be finished on a high grain diet. This type of diet requires limiting forage. "]
[null,"Chicken",null,5,null,null,null,null,null,null,null,"A 1000 pound steer could be fed 20-25 lbs. of corn per day plus 2-3 lbs. hay for 90 days as a finishing ration. "]
[null,null,null,null,null,null,null,null,null,null,null,"A word of caution about feeding high levels of grain, anything over 3-5 lbs./per day."]
["From Currency Convert",null,"Currencies for ","2018-09-23"]
[null,null,null,null,"Currency/USD","USD/Currency"]
[null,"1 USD → 0.76467 GBP",null,null," 0.7646",1.3078733978550878,null,null,null,null,null,"Formulating a ration is a matter of combining feeds to make a ration that will be eaten in the amount needed to supply the daily nutrient requirements"]
[null,"1 USD → 0.85105 EUR",null,null," 0.8510",1.1750881316098707,null,null,null,null,null," of the animal. In addition to being nutritionally adequate, a good cattle ration should be economical, palatable and free of toxic substances."]
[null,"1 USD → 289.45500 AOA",null,null," 289.45",3.4548281223009156E-3]
[null,"1 USD → 18.83150 MXN",null,null," 18.831",5.3103924380011686E-2,null,null,null,null,null,"These amounts are intended for calves who will be kept after the winter for another year to grow to maturity."]
[null,null,null,null,null,null,null,null,null,null,null,"Grain: two to four pounds"]
["Dressing Percent",null,null,null,null,null,null,null,null,null,null,"Hay: 10 to 14 pounds per day (half of the hay should be legume hay)"]
[null,"Beef",null,{"$f":"M140","v":0.6},null,null,null,null,null,null,null,"Mineral block: as much as needed"]
[null,"Sheep",null,{"$f":"O140","v":0.5},null,null,null,null,null,null,null,"Calves: Winter Ratios, Fatten After Winter for Sale/Slaughter"]
[null,"Goats",null,{"$f":"D89","v":0.5},null,null,null,null,null,null,null,"The following amounts are intended to fatten animals during the winter for late spring/summer sale or slaughter. These amounts will help put about two pounds of weight per animal, per week."]
[null,"Pigs",null,{"$f":"N140","v":0.7},null,null,null,null,null,null,null,"Grain: five to seven pounds"]
[null,"Chicken",null,0.8,null,null,null,null,null,null,null,"Hay: eight to 10 pounds"]
[null,null,null,null,null,null,null,null,null,null,null,"Protein supplement: half pound"]
[null,null,null,null,null,null,null,null,null,null,null,"Mineral block: as much as needed"]
[null,null,null,null,null,null,null,null,null,null,null,"Finishing Rations"]
[null,null,null,null,null,null,null,null,null,null,null,"Finishing refers to the last step before cattle are sent to slaughter."]
[null,null,null,null,null,null,null,null,null,null,null,"Shelled corn: pounds determined by cattle"]
[null,null,null,null,null,null,null,null,null,null,null,"Hay: four to six pounds, grass hay"]
[null,null,null,null,null,null,null,null,null,null,null,"Protein supplement: one pound"]
[null,null,null,null,null,null,null,null,null,null,null,"Mineral block: as much as needed"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Adult cattle kept on good-quality pasture should receive all of the nutrients they need from the forage they consume. If you need to supplement with commercial feed, look for feed specifically created for beef cattle. Don’t feed beef cattle the same food marketed for dairy cattle. The nutrient ratios are different, and you can end up giving your beef herd a diet that makes them sick."]
["Selling Price"]
[null,"Beef",null,null,null,null,null,null,null,null,null,"So, to summarize:  A 1200 steer, ½ inch fat, average muscling, yields a 750 pound carcass.  The 750 pound carcass yields approximately:"]
[null,"Sheep"]
[null,"Goats",null,null,null,null,null,null,null,null,490,"490 pounds boneless trimmed beef"]
[null,"Pigs",null,null,null,null,null,null,null,{"$f":"K106+K107","v":640},150,"150 pounds fat trim"]
[null,"Chicken",null,null,null,null,null,null,null,{"$f":"J107/K109","v":0.85333333333333339},110,"110 pounds bone"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K106:K108)","v":750}]
[null,null,null,null,null,null,null,null,null,null,null,"According to USDA's Livestock Slaughter Report, from September 2013 to 2014, the average dressed weight of the carcass rose from 799 pounds to 822. In September 2011, it was around 775."]
[]
[null,null,null,null,"USD/Ton","USD/kg",null,null,null,null,null,"A well known ballpark figure for estimating purpose is 1/4 pound of feed per chicken per day, or, 1.5 pounds of feed per chicken per week. Keep in mind that this is a ballpark figure. I think I feed a little more than this amount. Most feed is sold in a fifty pound sack."]
[null,{"$f":"G42","v":"CORN = 80,00 AOA/KG"},null,{"$f":"80/E84","v":0.27638624978407328},{"$f":"D113*D71","v":250.7334600103645},{"$f":"E113/D71","v":0.27638624978407328}]
[null,"SOY = 340,00 EUR/TON",null,{"$f":"340*F83","v":399.52996474735602},430.44,{"$f":"E114/D71","v":0.47447874468823892},null,null,null,null,null,"Hatching and early life. Fertile chicken eggs hatch at the end of the incubation period, about 21 days. Development of the chick starts only when incubation begins, so all chicks hatch within a day or two of each other, despite perhaps being laid over a period of two weeks or so."]
[null,{"$f":"G44","v":"20.000,00 AOA/ 350KG"},null,null,{"$f":"F115*D71","v":179.09532857883175},{"$f":"(20000/E84)/350","v":0.1974187498457666}]
[null,null,null,null,null,null,null,null,null,null,null,"Chickens don't get pregnant: they take 24 hours to produce an egg which leaves its body. When the hen decides it is time to be a mother hen, she goes \"broody\" and stays on that egg along with several more and all she can gather from other chickens. The hen sits on the eggs for 21 days and the eggs start to hatch. The mother hen then takes care of the chicks for about 3 months before starting to lay eggs again. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Broilers chickens are specially bred for fast growth and slaughtered when they weigh approximately four pounds, usually between seven and nine weeks of age. Birds between 12 and 20 weeks of age, typically weighing between five and ten pounds, are called roasters."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Wintering rations for calves to be fattened shortly after wintering period (1.75 to 2.00 pounds per head gain daily)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(1.75,2)","v":1.875},{"$f":"L121*D70","v":0.85048499999999994}]
[null,null,null,null,null,null,null,null,null,null,null,"He needs to eat 15 pounds of feed per day to gain 2.5 pounds. 15 pounds x 30 days = 450 pounds of feed per month. 450 x 9 months = 4050 pounds of feed. Weigh your steer regularly to help determine how he is growing."]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"15*D70","v":6.8038799999999995}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"A practical diet for ewes in late gestation would include 4 to 4.5 pounds of a medium quality hay (or pasture equivalent) and from .5 to 1.0 pounds per ewe per day of a grain concentrate such as corn. Fresh water and mineral are also crucial."]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"4*D70","v":1.814368}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Beef","Pork","Lamb"]
[null,null,null,null,null,null,null,null,null,null,null,"Average live animal weight (kg)","454–544","95–104",45]
[null,null,null,null,null,null,null,null,null,null,null,"Age (months)",36,6,"8–12"]
[null,null,null,null,null,null,null,null,null,null,null,"Dressing percentage (carcass/live weight)",60,70,50]
[null,null,null,null,null,null,null,null,null,null,null,"Carcass weight (kg)","272–318","68–73",23]
[null,null,null,null,null,null,null,null,null,null,null,"Carcass composition (%)"]
[null,null,null,null,null,null,null,null,null,null,null,"Lean",52,50,55]
[null,null,null,null,null,null,null,null,null,null,null,"Fat",32,32,28]
[null,null,null,null,null,null,null,null,null,null,null,"Bone",16,18,17]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(454,544)","v":499},{"$f":"AVERAGE(95,104)","v":99.5},45]
[null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.7,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M139*M140","v":299.39999999999998},{"$f":"N139*N140","v":69.649999999999991},{"$f":"O139*O140","v":22.5}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Age of Pig",null,"Weight","Daily Liveweight","Food Consumption","FCR"]
[null,null,null,null,null,null,null,null,null,null,null,"Weeks","Day","(kg)","Gain (g/day)","(g)","?"]
[null,null,null,null,null,null,null,null,null,null,null,4,28,7,215,280,1.3,{"$f":"VALUE(P150)","v":280}]
[null,null,null,null,null,null,null,null,null,null,null,6,42,12.5,395,500,1.3,{"$f":"VALUE(P151)","v":500}]
[null,null,null,null,null,null,null,null,null,null,null,8,56,21.3,630,852,1.4,852]
[null,null,null,null,null,null,null,null,null,null,null,10,70,30.5,660,1220,1.8,1220]
[null,null,null,null,null,null,null,null,null,null,null,12,84,40.5,715,1620,2.2999999999999998,1620]
[null,null,null,null,null,null,null,null,null,null,null,14,98,51.5,800,2100,2.6,2100]
[null,null,null,null,null,null,null,null,null,null,null,16,112,65,965,2600,2.7,2600]
[null,null,null,null,null,null,null,null,null,null,null,18,126,80,1000,3200,3.2,3200]
[null,null,null,null,null,null,null,null,null,null,null,20,140,95,1100,3800,3.4,3800]
[null,null,null,null,null,null,null,null,null,null,null,22,154,110,1100,4000,3.6,{"$f":"VALUE(P159)","v":4000}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(P150:P159)/1000","v":2.0171999999999999},null,{"$f":"AVERAGE(R150:R159)/1000","v":2.0171999999999999}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Trait"]
[null,null,null,null,null,null,null,null,null,null,"Range"]
[null,null,null,null,null,null,null,null,null,null,"Goal"]
[null,null,null,null,null,null,null,null,null,null,"Live wei"]
[null,null,null,null,null,null,null,null,null,null,"ght at harvest, pounds"]
[null,null,null,null,null,null,null,null,null,null,900]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,1400]
[null,null,null,null,null,null,null,null,null,null,1200]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,1275]
[null,null,null,null,null,null,null,null,null,null,"Average daily gain"]
[null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,"–"]
[null,null,null,null,null,null,null,null,null,null,4.5]
[null,null,null,null,null,null,null,null,null,null,3.5]
[null,null,null,null,null,null,null,null,null,null,"Dressing percent"]
[null,null,null,null,null,null,null,null,null,null,60]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,64]
[null,null,null,null,null,null,null,null,null,null,62]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,null,null,"Fat thickness (inches)"]
[null,null,null,null,null,null,null,null,null,null,0.15]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,0.8]
[null,null,null,null,null,null,null,null,null,null,0.35]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,0.45]
[null,null,null,null,null,null,null,null,null,null,"Ribeye area (inches"]
[null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,")"]
[null,null,null,null,null,null,null,null,null,null,12]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,17]
[null,null,null,null,null,null,null,null,null,null,14]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,"Yield grade"]
[null,null,null,null,null,null,null,null,null,null,"Less than 3.5"]
[null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,"Quality grade"]
[null,null,null,null,null,null,null,null,null,null,"Select or better"]
[null,null,null,null,null,null,null,null,null,null,"Ch"]
[null,null,null,null,null,null,null,null,null,null,"oice"]
[null,null,null,null,null,null,null,null,null,null,"Feed efficiency"]
[null,null,null,null,null,null,null,null,null,null,"(pounds of feed per pound of gain)"]
[null,null,null,null,null,null,null,null,null,null,5]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,null,null,null,null,null,null,null,9]
[null,null,null,null,null,null,null,null,null,null,6]

{"sheet":"Correspondence","index":9,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Contents","Correspondence","Slaughterhouse"]
[null,null,"1- Which animals to breed?"]
[null,null,"Cows",4000,null,null,"I understand the need for finishing the model."]
[null,null,"Sheep",2000]
[null,null,"Goats",4000,null,null,"I stll need the following."]
[null,null,"Pigs",10000]
[null,null,"Chicken",100000,null,null,"1 Mr. Neves send me some cost data via skype.  I am having trouble finding the files.  Can these files be re-sent."]
[null,null,"2- What quantities of animals to be purchased?"]
[null,null,"Cows",4000,null,null,"2. I need to know the gestion period for all animals from the time they are born until they are slaughtered.  I am assuming 18 months."]
[null,null,"Sheep",2000]
[null,null,"Goats",4000,null,null,"3. I need the same information for other animals including chicken."]
[null,null,"Pigs",10000]
[null,null,"Chicken",100000,null,null,"4. For Cows I assume a gestion period of 3-4 months."]
[null,null,"3- How many animals are going to slaughter each day?","per Day","per Yr"]
[null,null,"Cows",12.5,{"$f":"D15*365","v":4562.5},null,"5. We need the same information for other animals including goats, sheep, pigs, chicken etc."]
[null,null,"Sheep",6.25,{"$f":"D16*365","v":2281.25}]
[null,null,"Goats",12.5,{"$f":"D17*365","v":4562.5},null,"6. We need the weight in kg per animal when born and when slaughtered."]
[null,null,"Pigs",31.25,{"$f":"D18*365","v":11406.25}]
[null,null,"Chicken",312.5,{"$f":"D19*365","v":114062.5},null,"7. Can you clearly lay out the cost of buying a matrix animal versus the cost of selling the animal."]
[null,null,null,null,{"$f":"SUM(E15:E19)","v":136875}]
[]
[null,null,"4- What quantities of animals existing currently?"]
[null,null,"Cows",2300]
[null,null,"Sheep",400]
[null,null,"Goats",900]
[null,null,"Pigs",200]
[null,null,"Chicken",0]
[null,null,"5- What quantities of animal production are projected for the first year?",null,"1st Year"]
[null,null,"Cows",1000,{"$f":"D29/365","v":2.7397260273972601}]
[null,null,"Sheep",1000,{"$f":"D30/365","v":2.7397260273972601}]
[null,null,"Goats",2000,{"$f":"D31/365","v":5.4794520547945202}]
[null,null,"Pigs",2000,{"$f":"D32/365","v":5.4794520547945202}]
[null,null,"Chicken",0,{"$f":"D33/365","v":0}]
[null,null,null,{"$f":"SUM(D29:D33)","v":6000}]
[]
[null,null,"6- What is the total capacity of the slaughterhouse?"]
[null,null,"120000 per Year",null,120000]
[null,null,"7- Will the feed be produced locally or imported?"]
[null,null,"will be produced locally"]
[null,null,"8- fertilizers and herbicides will be imported?"]
[null,null,"Yes, will be imported"]
[null,null,"Cost of  each animal "]
[null,null,"1. Cow - $1500",null,null,null,1500,{"$f":"Assumptions!F106","v":544.31039999999996},{"$f":"G43/H43","v":2.7557805252297221}]
[null,null,"2. Beef Cow- $500"]
[null,null,"3. Sheep - $120",null,null,"Sheep",120]
[null,null,"4. Goat - $80",null,null,"Goat",80]
[null,null,"5. Pig - $55",null,null,null,{"$f":"G46/G45","v":0.66666666666666663}]
[]
[]
[]
[]
[null,null,"Slaugheter Facility will cost 2-2.5 million"]
[]
[null,null,"Buy 100 Cows, will 60 More"]
[null,null,"Cows bought are maxtrix livestrock"]
[null,null,"Produce cows very quickly"]
[null,null,"Insemination and get three cows"]
[null,null,"Matrix cow reproduction cycle - Lookup"]
[null,null,"9 Months gestation"]
[null,null,"Slaughter Age"]
[null,null,"Veal Cows"]
[null,null,"Beef Cows 18 Months"]
[null,null,"Produces 3-6"]
[]
[null,null,"Insemination 3-4"]
[]
[null,null,"Will you buying"]

{"sheet":"Commodity Prices","index":10,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
["Contents","Commodity Prices"]
[null,"This data comes from the Commodity Analysis File"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"1. Cow - $1500",null,null,null,"USD/kg","Kg/Animal","USD/Animal"]
[null,null,"2. Beef Cow- $500",null,null,"Beef",4.29,{"$f":"H54","v":499},{"$f":"H24*G24","v":2140.71}]
[null,null,"3. Sheep - $120",null,null,"Sheep",5.6,45,{"$f":"H25*G25","v":251.99999999999997}]
[null,null,"4. Goat - $80",null,null,"Goat"]
[null,null,"5. Pig - $55",null,null,"Pig"]
[null,null,null,null,null,"Chicken"]
[]
[null,null,null,null,null,null,"Price (€)","Weight","Price per"]
[null,null,null,null,null,null,"per Animal","kg","kg"]
[null,null,null,null,null,"Beef",2255.7382371808581,680,3.3172621135012617]
[null,null,null,null,null,"Sheep",328,82,4]
[null,null,null,null,null,"Goat",328,82,4]
[null,null,null,null,null,"Pig",798,266,3]
[null,null,null,null,null,"Chicken"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"GESTATION CYCLE:"]
[null,null,"1. Cows: 247 days - once a year and when inseminated can give birth twice a year.",null,null,null,null,null,null,null,null,{"$f":"247/30.5","v":8.0983606557377055}]
[null,null,"2. Sheep: 150 days - Can give birth twice a year to 2 or 3 babies",null,null,null,null,null,null,null,null,{"$f":"150/30.5","v":4.918032786885246}]
[null,null,"3. Pigs: 150 days - Can give birth twice a year to 4 or 12 babies"]
[]
[null,null,"AVERAGE WEIGHT AT SLAUGHTER:"]
[]
[null,null,"1. Cows: 454 - 544 KG",null,null,454,544,{"$f":"AVERAGE(F54:G54)","v":499}]
[]
[null,null,"2. Sheep: 45KG"]
[]
[null,null,"3. Pigs: 95-104KG"]
[]
[null,null,"4. Goats: 45KG"]

{"sheet":"Back-up from Prior Model","index":11,"n_rows":165,"n_cols":16,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
["Contents","Back-up from Prior Model"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Need real Numbers"]
[null,null,null,null,null,"Existing","Life","Feed Cost (€)","Price (€)","Weight","Price per",null,"New Animals"]
[null,null,"Production and Prices by Animal Product",null,null,"Balance","Years","per Animal","per Animal","kg","kg",2018,2019,2020,2021,2022]
[null,null,null,"Cows",null,930,3,1222.5781745090644,2255.7382371808581,680,3.3172621135012617,180,190,195,198,200]
[null,null,null,"Sheep",null,170,2,203.76302908484405,328,82,4,120,150,170,190,200]
[null,null,null,"Goats",null,335,2,244.51563490181286,328,82,4,130,150,190,210,220]
[null,null,null,"Pigs",null,60,3,163.01042326787524,798,266,3,30,50,60,80,90]
[]
[]
[null,null,null,null,"Product","Cultivated Area(by Ha)","Production(Ton/Ha)","Production (Tons)","Price/Ton","Revenues","Projected production by 2020/ha","Total Production"]
[null,null,null,null,"Maize and Forages",600,44.666666666666664,26800,1156.7164179104477,31000000,782.90670234375011,469744.02140625007]
[]
[null,null,null,null,null,null,"AOA/t","Euro/t","USD/t"]
[null,"Transport costs to Luanda AOA/t)",null,null,null,null,12000,46.653940508450191,{"$f":"H16*1.2","v":55.98472861014023}]
[]
[]
[null,null,"Annual wages : Cost to company",null,null,null,"Euros","AOA/hr",null,null,null,null,null,null,"(including taxes, healthcare, transport and local bonus)"]
[null,null," EXPATRIATE MANAGERS AND DIRECTORS"]
[null,null,null,null,"Technical Director",null,141897.24137931035,32920160,1,3]
[null,null,null,null,"Deputy Technical Director",null,94971.724137931044,22033440.000000004,1,3]
[null,null,null,null,"Construction site manager",null,83800.689655172406,19441760,1,3]
[null,null,null,null,"Civil engineering machines driver",null,72629.655172413797,16850080,1,3]
[]
[null,null,"FARM EXPATRIATE DIRECTORS AND MANAGERS"]
[null,null,null,null,"Farm Director",null,116753.44827586207,27086800,5,8]
[null,null,null,null,"Crop Manager",null,83800.689655172406,19441760,5,8]
[null,null,null,null,"Chief Mechanic",null,83800.689655172406,19441760,3,7]
[null,null,null,null,"Driver of agricultural machinery",null,61458.620689655174,14258400,25,70]
[null,null,null,null,"FARM & CIVIL ENGINEERING LOCAL STAFF"]
[null,null,null,null,"civil engineer topographer",null,22413.793103448264,5199999.9999999972,3,4]
[null,null,null,null,"Deputy Crop Managers",null,18491.379310344848,4290000.0000000047,5,8]
[null,null,null,null,"Deputies chief mechanic, irrigation",null,18491.379310344848,4290000.0000000047,2,4]
[null,null,null,null,"Mechanic, Civil engineering machines Drivers",null,11206.896551724132,2599999.9999999986,12,30]
[null,null,null,null,"Farm machines drivers",null,9525.8620689655127,2209999.9999999991,12,30]
[null,null,null,null,"Irrigation technicians, team managers, drivers",null,7284.4827586207157,1690000.0000000061,5,10]
[null,null,null,null,"skilled farm and civil engineering workers",null,6499.9999999999982,1507999.9999999995,5,10]
[null,null,null,null,"Labourers",null,5171.9827586206902,1199900.0000000002,22.15683589188107,196.73152821623938]
[]
[]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I32:I39)","v":66.156835891881073}]
[null,null,null,null,"Average Annual Salary",null,{"$f":"SUMPRODUCT(G32:G39,I32:I39)/I42","v":9507.5787174961661}]
[null,null,null,null,"USD",null,{"$f":"G43/1.1","v":8643.2533795419677}]
[]
[]
[]
[]
[]
[null,null,"Annual wages : Cost to company",null,null,null,"Euros","AOA/hr",null,null,null,null,null,null,"(including taxes, healthcare, transport and local bonus)"]
[null,null," EXPATRIATE MANAGERS AND DIRECTORS"]
[null,null,null,null,"Technical Director",null,141897.24137931035,32920160,1,3]
[null,null,null,null,"Deputy Technical Director",null,94971.724137931044,22033440.000000004,1,3]
[null,null,null,null,"Construction site manager",null,83800.689655172406,19441760,1,3]
[null,null,null,null,"Civil engineering machines driver",null,72629.655172413797,16850080,1,3]
[]
[null,null,"FARM EXPATRIATE DIRECTORS AND MANAGERS"]
[null,null,null,null,"Farm Director",null,116753.44827586207,27086800,5,8]
[null,null,null,null,"Crop Manager",null,83800.689655172406,19441760,5,8]
[null,null,null,null,"Chief Mechanic",null,83800.689655172406,19441760,3,7]
[null,null,null,null,"Driver of agricultural machinery",null,61458.620689655174,14258400,25,70]
[null,null,null,null,"FARM & CIVIL ENGINEERING LOCAL STAFF"]
[null,null,null,null,"civil engineer topographer",null,22413.793103448264,5199999.9999999972,3,4]
[null,null,null,null,"Deputy Crop Managers",null,18491.379310344848,4290000.0000000047,{"$f":"I59","v":5},{"$f":"J59","v":8}]
[null,null,null,null,"Deputies chief mechanic, irrigation",null,18491.379310344848,4290000.0000000047,2,4]
[null,null,null,null,"Mechanic, Civil engineering machines Drivers",null,11206.896551724132,2599999.9999999986,12,30]
[null,null,null,null,"Farm machines drivers",null,9525.8620689655127,2209999.9999999991,12,30]
[null,null,null,null,"Irrigation technicians, team managers, drivers",null,7284.4827586207157,1690000.0000000061,5,10]
[null,null,null,null,"skilled farm and civil engineering workers",null,6499.9999999999982,1507999.9999999995,5,10]
[null,null,null,null,"Labourers",null,5171.9827586206902,1199900.0000000002,22.15683589188107,196.73152821623938]
[]
[null,null,"LOCAL ADMINISTRATIVE MANAGERS & STAFF"]
[null,null,null,null,"Public affair Director",null,203405.1724137931,47190000,1,3]
[null,null,null,null,"Finance Director - Luanda",null,135603.44827586206,31460000,1,3]
[null,null,null,null,"Junior Agronomist",null,72629.655172413797,16850080,2,3]
[null,null,null,null,"Technical Director",null,72629.655172413797,16850080,2,3]
[null,null,null,null,"Sales Manager",null,72629.655172413797,16850080,1,3]
[]
[null,null,null,null,"Administrative manager",null,22413.793103448264,5199999.9999999972,1,1]
[null,null,null,null,"Administrative manager junior",null,18491.379310344848,4290000.0000000047,2,1]
[null,null,null,null,"Accountant, silos manager",null,18491.379310344848,4290000.0000000047,2,1]
[null,null,null,null,"Couriers, warehouseman",null,8405.1724137930796,1949999.9999999946,1,1]
[]
[null,null,null,"SENIOR MANAGEMENT"]
[null,null,null,null,"CEO",null,237250,55042000,1,1]
[null,null,null,null,"General Manager",null,253607.58620689655,58836960,1,1]
[null,null,null,null,"Secretary General",null,208780,48436960,1,1]
[null,null,null,null,"CFO",null,208780,48436960,1,1]
[]
[null,null,null,null,"Executives' PA",null,56940,13210080,1,1]
[]
[null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Total Salary Cost",null,{"$f":"SUMPRODUCT(G52:G90,I52:I90)","v":5585227.8766666725},{"$f":"SUMPRODUCT(G52:G90,J52:J90)","v":12465762.761666663},{"$f":"SUM(I52:I90)","v":126.15683589188107},{"$f":"SUM(J52:J90)","v":421.73152821623938}]
[null,null,null,null,"Total Salary Cost - Alternative",null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,"Difference",null,{"$f":"G93-G94","v":{"$error":"#REF!"}},{"$f":"H93-H94","v":{"$error":"#REF!"}}]
[null,null,"Annual wages : Cost to company",null,null,null,"Euros","AOA/hr",null,null,null,null,null,null,"(including taxes, healthcare, transport and local bonus)"]
[null,null," EXPATRIATE MANAGERS AND DIRECTORS"]
[null,null,null,null,"Technical Director",null,141897.24137931035,32920160,1,3]
[null,null,null,null,"Deputy Technical Director",null,94971.724137931044,22033440.000000004,1,3]
[null,null,null,null,"Construction site manager",null,83800.689655172406,19441760,1,3]
[null,null,null,null,"Civil engineering machines driver",null,72629.655172413797,16850080,1,3]
[]
[null,null,"FARM EXPATRIATE DIRECTORS AND MANAGERS"]
[null,null,null,null,"Farm Director",null,116753.44827586207,27086800,5,8]
[null,null,null,null,"Crop Manager",null,83800.689655172406,19441760,5,8]
[null,null,null,null,"Chief Mechanic",null,83800.689655172406,19441760,3,7]
[null,null,null,null,"Driver of agricultural machinery",null,61458.620689655174,14258400,25,70]
[null,null,null,null,"FARM & CIVIL ENGINEERING LOCAL STAFF"]
[null,null,null,null,"civil engineer topographer",null,22413.793103448264,5199999.9999999972,3,4]
[null,null,null,null,"Deputy Crop Managers",null,18491.379310344848,4290000.0000000047,{"$f":"I105","v":5},{"$f":"J105","v":8}]
[null,null,null,null,"Deputies chief mechanic, irrigation",null,18491.379310344848,4290000.0000000047,2,4]
[null,null,null,null,"Mechanic, Civil engineering machines Drivers",null,11206.896551724132,2599999.9999999986,12,30]
[null,null,null,null,"Farm machines drivers",null,9525.8620689655127,2209999.9999999991,12,30]
[null,null,null,null,"Irrigation technicians, team managers, drivers",null,7284.4827586207157,1690000.0000000061,5,10]
[null,null,null,null,"skilled farm and civil engineering workers",null,6499.9999999999982,1507999.9999999995,5,10]
[null,null,null,null,"Labourers",null,5171.9827586206902,1199900.0000000002,22.15683589188107,196.73152821623938]
[]
[null,null,"LOCAL ADMINISTRATIVE MANAGERS & STAFF"]
[null,null,null,null,"Public affair Director",null,203405.1724137931,47190000,1,3]
[null,null,null,null,"Finance Director - Luanda",null,135603.44827586206,31460000,1,3]
[null,null,null,null,"Junior Agronomist",null,72629.655172413797,16850080,2,3]
[null,null,null,null,"Technical Director",null,72629.655172413797,16850080,2,3]
[null,null,null,null,"Sales Manager",null,72629.655172413797,16850080,1,3]
[]
[null,null,null,null,"Administrative manager",null,22413.793103448264,5199999.9999999972,1,1]
[null,null,null,null,"Administrative manager junior",null,18491.379310344848,4290000.0000000047,2,1]
[null,null,null,null,"Accountant, silos manager",null,18491.379310344848,4290000.0000000047,2,1]
[null,null,null,null,"Couriers, warehouseman",null,8405.1724137930796,1949999.9999999946,1,1]
[]
[null,null,null,"SENIOR MANAGEMENT"]
[null,null,null,null,"CEO",null,237250,55042000,1,1]
[null,null,null,null,"General Manager",null,253607.58620689655,58836960,1,1]
[null,null,null,null,"Secretary General",null,208780,48436960,1,1]
[null,null,null,null,"CFO",null,208780,48436960,1,1]
[]
[null,null,null,null,"Executives' PA",null,56940,13210080,1,1]
[]
[null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Total Salary Cost",null,{"$f":"SUMPRODUCT(G98:G136,I98:I136)","v":5585227.8766666725},{"$f":"SUMPRODUCT(G98:G136,J98:J136)","v":12465762.761666663},{"$f":"SUM(I98:I136)","v":126.15683589188107},{"$f":"SUM(J98:J136)","v":421.73152821623938}]
[null,null,null,null,"Total Salary Cost - Alternative",null,{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,"Difference",null,{"$f":"G139-G140","v":{"$error":"#REF!"}},{"$f":"H139-H140","v":{"$error":"#REF!"}}]
[null,null,"LOCAL ADMINISTRATIVE MANAGERS & STAFF"]
[null,null,null,null,"Public affair Director",null,203405.1724137931,47190000,1,3]
[null,null,null,null,"Finance Director - Luanda",null,135603.44827586206,31460000,1,3]
[null,null,null,null,"Junior Agronomist",null,72629.655172413797,16850080,2,3]
[null,null,null,null,"Technical Director",null,72629.655172413797,16850080,2,3]
[null,null,null,null,"Sales Manager",null,72629.655172413797,16850080,1,3]
[]
[null,null,null,null,"Administrative manager",null,22413.793103448264,5199999.9999999972,1,1]
[null,null,null,null,"Administrative manager junior",null,18491.379310344848,4290000.0000000047,2,1]
[null,null,null,null,"Accountant, silos manager",null,18491.379310344848,4290000.0000000047,2,1]
[null,null,null,null,"Couriers, warehouseman",null,8405.1724137930796,1949999.9999999946,1,1]
[]
[null,null,null,"SENIOR MANAGEMENT"]
[null,null,null,null,"CEO",null,237250,55042000,1,1]
[null,null,null,null,"General Manager",null,253607.58620689655,58836960,1,1]
[null,null,null,null,"Secretary General",null,208780,48436960,1,1]
[null,null,null,null,"CFO",null,208780,48436960,1,1]
[]
[null,null,null,null,"Executives' PA",null,56940,13210080,1,1]
[]
[null,null,null,null,null,null,"2018-10-01","2025-01-01"]
[null,null,null,null,"Total Salary Cost",null,5585227.8766666725,12465762.761666663,126.15683589188107,421.73152821623938]
[null,null,null,null,"Total Salary Cost - Alternative",null,5585227.8766666669,12465762.761666665]
[null,null,null,null,"Difference",null,0,0]

{"sheet":"Questions&Answers","index":12,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Contents","Questions&Answers",null,null,"QUESTIONS"]
[null,null,null,null,"Slaughterhouse",null,null,null,null,null,"Cereals"]
[null,null,null,null,"1- Which animals to breed?",null,null,null,null,null,"1- Will the cereals to be produced be sold or used for domestic consumption?"]
[null,null,null,null,"Cows",4000,null,null,null,0.4,"40% for domestic consumption"]
[null,null,null,null,"Sheep",2000,null,null,null,0.6,"60% to be sold"]
[null,null,null,null,"Goats",4000,null,null,null,null,"2- What quantities to produce for each product?"]
[null,null,null,null,"Pigs",10000,null,null,{"$f":"J7*J4","v":16000},40000,"Corn = 40000 Ton/yr"]
[null,null,null,null,"Chicken",100000,null,null,null,4000,"Bean = 4000 Ton/Yr"]
[null,null,null,null,"2- What quantities of animals to be purchased?",null,null,null,null,6000,"Soy = 6000 Ton/Yr"]
[null,null,null,null,"Cows",4000,null,null,null,120000,"to feed the animals will be produced 120,000 Ton/Yr of Corn Silage and Corn Grain"]
[null,null,null,null,"Sheep",2000,null,null,null,null,"3- The produced cereals will be exported?"]
[null,null,null,null,"Goats",4000,null,null,null,null,"No."]
[null,null,null,null,"Pigs",10000,null,null,null,null,"4- Which team will work on cereals production?"]
[null,null,null,null,"Chicken",100000,null,null,null,null,"150 workers and there will be an increase in the first 3 years until reaching a further 50% that will total 225 workers"]
[null,null,null,null,"3- How many animals are going to slaughter each day?",null,null,null,null,null,"6- Define the method of sale and consumption"]
[null,null,null,null,"Cows",{"$f":"4000/320","v":12.5},{"$f":"F16*365","v":4562.5},null,null,null,"Sale of processed and grain products (in bulk and bagged)"]
[null,null,null,null,"Sheep",{"$f":"2000/320","v":6.25},{"$f":"F17*365","v":2281.25},null,null,null,"7- fertilizers and herbicides will be imported?"]
[null,null,null,null,"Goats",{"$f":"4000/320","v":12.5},{"$f":"F18*365","v":4562.5},null,null,null,"Yes, will be imported"]
[null,null,null,null,"Pigs",{"$f":"10000/320","v":31.25},{"$f":"F19*365","v":11406.25}]
[null,null,null,null,"Chicken",{"$f":"100000/320","v":312.5},{"$f":"F20*365","v":114062.5}]
[null,null,null,null,null,null,{"$f":"SUM(G16:G20)","v":136875}]
[null,null,null,null,"4- What quantities of animals exist?"]
[null,null,null,null,"Cows",2300]
[null,null,null,null,"Sheep",400]
[null,null,null,null,"Goats",900]
[null,null,null,null,"Pigs",200]
[null,null,null,null,"Chicken",0]
[null,null,null,null,"5- What quantities of animal production are projected for the first year?"]
[null,null,null,null,"Cows",1000]
[null,null,null,null,"Sheep",1000]
[null,null,null,null,"Goats",2000]
[null,null,null,null,"Pigs",2000]
[null,null,null,null,"Chicken",0]
[null,null,null,null,"6- What is the total capacity of the slaughterhouse?"]
[null,null,null,null,"120000 per Year",120000]
[null,null,null,null,"7- Will the feed be produced locally or imported?"]
[null,null,null,null,"will be produced locally"]
[null,null,null,null,"8- fertilizers and herbicides will be imported?"]
[null,null,null,null,"Yes, will be imported"]

{"sheet":"Notes","index":14,"n_rows":13,"n_cols":10,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Contents","Notes"]
[null,null,null,null,null,null,null,null,null,"Dear Prof."]
[null,null,null,null,null,null,null,null,null,"Here are prices of the cattle for abattoir:"]
[null,null,null,null,null,null,null,null,null,"1. Cow - $1500"]
[null,"Fill in existing animals that will go to the abbatoir",null,null,null,null,null,null,null,"2. Beef Cow- $500"]
[null,null,null,null,null,null,null,null,null,"3. Sheep - $120"]
[null,"Correct the costs of feed",null,null,null,null,null,null,null,"4. Goat - $80"]
[null,null,null,null,null,null,null,null,null,"5. Pig - $55"]
[null,"Fill in the Cost of Operations"]
[]
[null,"Is there any cost of cold storage"]
[]
[null,"Do you have any detail of the cost of construciton"]