{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Users Guide","FSA CROP HISTORY","2014 Farm Bill Calculator","Background Calculations","County Yields","MYA Prices","Graphic Results by year","Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":4,"images":5,"macros":1,"external_links":0,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Users Guide","index":0,"n_rows":76,"n_cols":3,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"MSU 2014 Farm Bill Analyzer USERS GUIDE"]
[null,null,"FIRM Fact Sheet 14-09"]
[null,null,"USER’S GUIDE"]
[null,null,"Version 1.9 Feb 24, 2015"]
[null,null," Roger Betz, Senior Farm Management"]
[null,null,"Michigan State University Extension"]
[]
[null,null,"The MSU 2014 FARM BILL ANALYZER provides an analysis of three important decisions that are included in the Agricultural Act of 2014 (the 2014 Farm Bill).  First, owners will be permitted to update the program yields on their farms. Second, owners will be permitted to reallocate the base acres on their farms. Finally, owners and/or tenants will be required to elect either the new Agricultural Risk Coverage (ARC-CO or ARC-IC) or Price Loss Coverage (PLC) programs for each covered commodity on their farms."]
[null,null,"This FARM BILL ANALYZER provides farm management information on the yield update, base reallocation, and ARC versus PLC decisions based on assumptions about farm yields, county yields, and national market prices.Given the inputted variables listed below, the MSU 2014 FARM BILL ANALYZER will calculate the consequences for the farm manager’s alternative decisions regarding yield updates, base reallocation, and the election of ARC-CO, ARC-IC, or PLC programs."]
[null,null,"Calculation Methods: All calculations are consistent with the best available information on the provisions of the 2014 Farm Bill. The sheet “Background Calculations” provides details on all of the calculations included in the MSU 2014 FARM BILL ANALYZER. For detailed descriptions of the calculations provided in the 2014 Farm Bill, see the 2014 Farm Bill Fact Sheets available at the webpage http://firm.msue.msu.edu/"]
[null,null,"age:  http://firm.msue.msu.edu/"]
[null,null,"Disclaimer: This MSU 2014 FARM BILL ANALYZER is designed with the most recent information available about the provisions of the 2014 Farm Bill. It is not endorsed by the Farm Service Agency or the USDA."]
[]
[null,null,"I.                    To operate the MSU 2014 FARM BILL ANALYZER, the user will need the following information:"]
[null,null,"A.                 The Farm Service Agency (FSA) history for base acres and counter-cyclical (CC) yields, and planted and considered planted (P&CP) acres on a farm that has been assigned a farm number by FSA."]
[null,null,"B.                  Historical yields for the farm from 2008 - 2013"]
[null,null,"C.                  Assumed yields for the farm from 2014 -2018"]
[null,null,"D.                 Assumed county average yields for the county in which the farm is administered by FSA for 2014-2018."]
[null,null,"E.                  Assumed national market prices for 2014-2018"]
[null,null,"F.                   Assumed planned planted acres on the farm from 2015-2018"]
[null,null,"II.                  On sheet 3, the ”FSA Crop History” of the MSU 2014 FARM BILL ANALYZER, enter the information from the farm’s FSA report “Reported Commodity Crop History Summary.” Enter all information regarding:"]
[null,null,"A.                 The farm’s base acres for all “covered commodities” on the farm. "]
[null,null,"Note: In the 2014 Farm Bill, “covered commodities” with base acres in Michigan are barley, corn, oats, wheat, or other). For simplicity, base acres for barley, oats, and other crops are added to wheat base.  If you have a significant base in these crops and/or plan to plant these crops, the analyzer may mislead the decisions.  In this situation, please contact Roger Betz or use one of the other national analyzer programs to verify results."]
[null,null,"B.                  Choose the county for which the farm is administered from the “drop down” menu button at cell E3."]
[null,null,"C.                  The farm’s CC yield for all covered commodities on the farm."]
[null,null,"D.                 The farm’s Planted & Considered Planted (P&CP) acres during the 2008-2012 crop years. "]
[null,null,"E.                  Enter base acres and CC yield data into cells E6 to I8. Enter P&PC acres data in cells E11 to I22"]
[null,null,"III.                On sheet4, ”2014 Farm Bill Calculator” of the MSU 2014 FARM BILL ANALYZER, enter the information on the farm’s actual and projected farm yields, the projected county average yields, the farm’s planned planted acres, and national market prices (MYA) for the 2014-2018 crop years:"]
[null,null,"A.                 Enter the farm’s historical actual yield data (2008–2013) by crop by year in cells D12 to H13. "]
[null,null,"1.                  The “Default Values” are the same as the county average yields."]
[null,null,"B.                  Enter the farm’s projected yield data (2014 -2018) by crop by year in cells D18 to H22.  "]
[null,null,"1.                  The “Default Values” are the same as the projected county average yields."]
[null,null,"2.                  An assumed annual increase for the farm’s projected yield increase can be entered in cells B14 to B16 but is overwritten if user enters values for years 2014-2018. (Cells D18 to H22)."]
[null,null,"3.                  The calculation used is the most recent 5 years average plus the percent change."]
[null,null,"4.                  The user is encouraged to enter their own desired values by each crop and by each year to further test calculator results for various yield scenarios. "]
[null,null,"5.                  The calculations for future years (2014 to 2018) can be restored to the default by using the “Restore Default Yield Projections” button"]
[null,null,"C.                  The projected future “County Yield Annual Increase” can be modified by changing the assumed annual yield increase at cells B20 to B22.  "]
[null,null,"1.                  The default is the same value percent increase as the farm yields increase but can be independent of the farm’s yield.  Positive or negative numbers may be used.  The default calculation used for projected county yields is the most recent 5 years average plus the user defined percent change."]
[null,null,"2.                  The calculations for future years can be restored to the default by using the “Restore Default Yield Projections” button."]
[null,null,"IV.                On Sheet 2 “2014 Farm Bill Calculator” Enter the projected national market year average (MYA) prices for all covered commodities on the farm. "]
[null,null,"A.                 Projected prices from four alternative sources can be chosen by using the “drop-down” menu button at cell D25.   "]
[null,null,"B.                  The user can also increase or decrease these base price projections by entering the desired percent change in cells on line 26.  "]
[null,null,"C.                  The user is encouraged to enter each of their own desired values by each crop and by each year to further test various price scenarios. "]
[null,null,"D.                 The default values can be restored to default by using the “Restore Default Price Projections” button."]
[null,null,"V.                  Interpretation of Results: The results calculated by the MSU 2014 FARM BILL ANALYZER appear at cell A45 and below and in the accompanying charts. Results include:"]
[null,null,"A.                 Yield update: What is the consequence of electing to update the farm’s FSA program yield? The MSU 2014 FARM BILL ANALYZER compares the farm’s updated yield under the 2014 Farm Bill to the farm’s existing CC yield (sheet 1). The user can select the highest payment yield by crop. The “Checked YES box” for each crop is where the user can choose whether to update yields or not. This choice can be made on a covered commodity-by-covered commodity basis."]
[null,null,"B.                  Base reallocation: What is the consequence of electing to reallocate the farm’s FSA base acres? The MSU 2014 FARM BILL ANALYZER compares the farm’s total (years 2014 to 2018) expected program payments of the farm’s existing base acres (sheet 1) to the “reallocation” of base acres choice.  The user clicks on the “Checked YES box” to see the differences in program payments, based upon inputted variables, if the user decided to reallocate base acres."]
[null,null,"C.                  ARC-CO versus ARC-IC versus PLC: What is the consequence of electing to enroll the farm in ARC-CO or ARC-IC or PLC? The MSU 2014 FARM BILL ANALYZER compares the farm’s expected total program payment (2014 to 2018) for each covered commodity under each of these three program choices. PLC and ARC-CO are independent of each other while ARC-IC must be used on all covered commodities on the farm as program benefits are determined from all crops revenues combined."]
[null,null,"VI.                Conclusion: Given the many factors that could affect the three major decisions contained in the 2014 Farm Bill, users are encouraged to consider:"]
[null,null,"A.                 Running a wide range of scenarios for prices, yields and various future plantings that could include best case scenarios, worst case scenarios, etc. This is highly recommended and the calculator is designed to accommodate this testing of the USDA program."]
[null,null,"B.                  Factors such as the correlation of the farm’s yield with the county yield."]
[null,null,"C.                  Coverage of price and yield risk by the ARC-CO, ARC-IC or PLC programs."]
[null,null,"D.                 Planting strategies and rotations by FSA Farm number."]
[null,null,"E.                  Other factors in the farm’s overall risk management strategy."]
[]
[]
[null,null,"MSU 2014 Farm Bill ARC-PLC Decision Making Tool © 2015 Michigan State University Board of Trustees. 4-H and other Cooperative Extension System groups and other nonprofit educational groups may print hard copies of this material for noncommercial, educational use, provided that attribution is given to Michigan State University Extension. All other rights reserved. For information, contact MSU Extension, 108 Agriculture Hall, 446 West Circle Drive, East Lansing, MI 48824."]
[null,null,"MSU is an affirmative-action, equal-opportunity employer, committed to achieving excellence through a diverse workforce and inclusive culture that encourages all people to reach their full potential. Michigan State University Extension programs and materials are open to all without regard to race, color, national origin, gender, gender identity, religion, age, height, weight, disability, political beliefs, sexual orientation, marital status, family status or veteran status. Issued in furtherance of MSU Extension work, acts of May 8 and June 30, 1914, in cooperation with the U.S. Department of Agriculture. Ray Hammerschmidt, Director, MSU Extension, East Lansing, MI 48824. This information is for educational purposes only. Reference to commercial products or trade names does not imply endorsement by MSU Extension or bias against those not mentioned."]
[]
[null,null,"VII. Version Updates"]
[null,null,"Version 1.3 Correct PLC yield calculation when no crop was planted in a year."]
[null,null,"Version 1.4 New rules on how ARC-IC plug yields are used. Planted versus not planted."]
[null,null,"Version 1.5 Updates crop price projections and adds a new \"composite\" which is an average of the 4 sources."]
[null,null,"Version 1.6 Corrects how ARC-IC plug yields are calculated when planted or not planted."]
[null,null,"Version 1.7 Uses FSA county yields versus NASS county yields. Price percentage increase or decrease does not now change for the 2014 year.  Uses 0.1 yield for crops in counties that are not listed in either FSA or NASS yield data sets. This allows calculations versus error messages."]
[null,null,"Version 1.8 Updated Price Projections. Added larger view of YES/NO questions so can see choices better."]
[null,null,"Version 1.9 Uses NASS 2014 county yield estimates versus average of last 5 years and updates projected crop prices."]

{"sheet":"FSA CROP HISTORY","index":1,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"Reported Commodity Crop History Summary"]
[null,null,null,"Administrative County:","HILLSDALE","Farm Number:",9999,"Farm Name:","Base Example Farm"]
[]
[null,null,null,"2014 Commodity","2014 Base Acres","2014 CC Yield","2014 Commodity","2014 Base Acres","2014 CC Yield"]
[null,null,null,"Soybeans",50,38,"Wheat",40,50]
[null,null,null,"Corn",50,96,"Oats",10,69]
[null,null,null,"Barley",0,0,"Other ",0,0]
[]
[null,null,null,"Planted & Prevented",2008,2009,2010,2011,2012]
[null,null,null,"Soybeans Planted",100,0,150,40,160]
[null,null,null,"Soybeans Prevented"]
[null,null,null,"Corn Planted",50,150,50,160,40]
[null,null,null,"Corn Prevented"]
[null,null,null,"Wheat Planted",50,50,0,0,0]
[null,null,null,"Wheat Prevented"]
[null,null,null,"Oats Planted"]
[null,null,null,"Oats prevented"]
[null,null,null,"Barley Planted"]
[null,null,null,"Barley Prevented"]
[null,null,null,"Other Planted"]
[null,null,null,"Other Prevented"]
[null,null,null,"Total Acres Planted",{"$f":"SUM(E11:E22)","v":200},{"$f":"SUM(F11:F22)","v":200},200,200,200]

{"sheet":"2014 Farm Bill Calculator","index":2,"n_rows":50,"n_cols":20,"rows_kept":50,"cut":false,"hidden":false,"merged":[[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[45,0,45,1],[43,0,43,1],[44,0,44,1],[41,0,41,2],[2,3,2,4],[9,0,9,2],[26,3,26,4],[26,5,26,6],[26,7,26,8],[2,5,2,6],[2,7,2,8],[42,0,42,1]]}
[null,null,null,"MSU 2014 -2018 FARM BILL ANALYZER",null,null,null,null,"Version 1.9"]
[null,null,null,"FSA Farm #",{"$f":"'FSA CROP HISTORY'!G3","v":9999},"Farm Name:",{"$f":"'FSA CROP HISTORY'!I3","v":"Base Example Farm"}]
[null,null,{"$f":"'FSA CROP HISTORY'!E3","v":"HILLSDALE"},"CORN",null,"SOYBEANS",null,"WHEAT"]
[null,null,"National Loan Rate",1.95,null,5,null,2.94,"Note: All Base acres other than corn and Soys are added together here"]
[null,null,null,null,null,null,null,null,null,"Total FSA Base Acres"]
[null,null,"FSA 2014 BASE Acres (FSA CROP HISTORY) ",null,{"$f":"'FSA CROP HISTORY'!E7","v":50},null,{"$f":"'FSA CROP HISTORY'!E6","v":50},null,{"$f":"'FSA CROP HISTORY'!H6+'FSA CROP HISTORY'!H7+'FSA CROP HISTORY'!H8+'FSA CROP HISTORY'!E8","v":50},{"$f":"E6+G6+I6","v":150}]
[null,null,"2014 CC Yield (FSA CROP HISTORY) ",{"$f":"'FSA CROP HISTORY'!F7","v":96},null,{"$f":"'FSA CROP HISTORY'!F6","v":38},null,{"$f":"'FSA CROP HISTORY'!I6","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Farm"]
["Please check the FIRM website for possible updates:",null,null,null,null,"Historical and Projected Farm Yields and Acreages",null,null,null,null,null,null,null,0.02]
["http://firm.msue.msu.edu/",null,null,"Corn","Corn","Soybeans","Soybean","Wheat","Wheat",null,null,null,null,0.01]
["This is ",{"$f":"I1","v":"Version 1.9"},"Crop Year ","Farm Yield","Acres","Farm Yield","Acres","Farm Yield","Acres","Total Commodity Acres",null,null,null,0.01]
["Farm Yield ",null,2008,{"$f":"'Background Calculations'!R3","v":124},{"$f":"'FSA CROP HISTORY'!E13+'FSA CROP HISTORY'!E14","v":50},{"$f":"'Background Calculations'!R4","v":32.5},{"$f":"'FSA CROP HISTORY'!E11+'FSA CROP HISTORY'!E12","v":100},80,{"$f":"SUM('FSA CROP HISTORY'!E15:E22)","v":50},{"$f":"I12+G12+E12","v":200},null,null,null,"County"]
["Annual Increase",null,2009,{"$f":"'Background Calculations'!S3","v":133},{"$f":"'FSA CROP HISTORY'!F13+'FSA CROP HISTORY'!F14","v":150},{"$f":"'Background Calculations'!S4","v":36},{"$f":"'FSA CROP HISTORY'!F11+'FSA CROP HISTORY'!F12","v":0},80,{"$f":"SUM('FSA CROP HISTORY'!F15:F22)","v":50},200,null,null,null,{"$f":"$B$14","v":0.02}]
["Corn %",0.02,2010,{"$f":"'Background Calculations'!T3","v":140},{"$f":"'FSA CROP HISTORY'!G13+'FSA CROP HISTORY'!G14","v":50},{"$f":"'Background Calculations'!T4","v":45},{"$f":"'FSA CROP HISTORY'!G11+'FSA CROP HISTORY'!G12","v":150},80,{"$f":"SUM('FSA CROP HISTORY'!G15:G22)","v":0},200,null,null,null,{"$f":"$B$15","v":0.01}]
["Soys %",0.01,2011,{"$f":"'Background Calculations'!U3","v":139},{"$f":"'FSA CROP HISTORY'!H13+'FSA CROP HISTORY'!H14","v":160},{"$f":"'Background Calculations'!U4","v":44},{"$f":"'FSA CROP HISTORY'!H11+'FSA CROP HISTORY'!H12","v":40},90,{"$f":"SUM('FSA CROP HISTORY'!H15:H22)","v":0},200,null,null,null,{"$f":"$B$16","v":0.01}]
["Wheat %",0.01,2012,{"$f":"'Background Calculations'!V3","v":109},{"$f":"'FSA CROP HISTORY'!I13+'FSA CROP HISTORY'!I14","v":40},{"$f":"'Background Calculations'!V4","v":40},{"$f":"'FSA CROP HISTORY'!I11+'FSA CROP HISTORY'!I12","v":160},{"$f":"'Background Calculations'!V$5","v":69},{"$f":"SUM('FSA CROP HISTORY'!I15:I22)","v":0},200]
[null,null,2013,{"$f":"'Background Calculations'!W3","v":169},{"$f":"G16","v":160},{"$f":"'Background Calculations'!W4","v":47},{"$f":"E16","v":40},90,0,200,null,null,null,"Default Future Yield Calculations"]
["County Yield",null,2014,{"$f":"'Background Calculations'!X3","v":155},40,{"$f":"'Background Calculations'!X4","v":39.299999999999997},160,{"$f":"'Background Calculations'!X5","v":71.800003051757813},{"$f":"I17","v":0},200]
["Annual Increase",null,2015,{"$f":"AVERAGE($D14:$D18)*(1+$B$14)","v":145.24800000000002},160,{"$f":"AVERAGE($F14:$F18)*(1+$B$15)","v":43.490600000000001},40,{"$f":"AVERAGE($H14:$H18)*(1+$B$16)","v":80.961600616455073},{"$f":"I18","v":0},200,null,null,null,{"$f":"AVERAGE($D14:$D18)*(1+$B$14)","v":145.24800000000002},{"$f":"AVERAGE($F14:$F18)*(1+$B$15)","v":43.490600000000001},{"$f":"AVERAGE($H14:$H18)*(1+$B$16)","v":80.961600616455073}]
["Corn %",{"$f":"$B$14","v":0.02},2016,{"$f":"AVERAGE($D15:$D19)*(1+$B$14)","v":146.318592},40,{"$f":"AVERAGE($F15:$F19)*(1+$B$15)","v":43.185701200000004},160,{"$f":"AVERAGE($H15:$H19)*(1+$B$16)","v":81.155843940979011},{"$f":"I19","v":0},200,null,null,null,{"$f":"AVERAGE($D15:$D19)*(1+$B$14)","v":146.318592},{"$f":"AVERAGE($F15:$F19)*(1+$B$15)","v":43.185701200000004},{"$f":"AVERAGE($H15:$H19)*(1+$B$16)","v":81.155843940979011}]
["Soys %",{"$f":"$B$15","v":0.01},2017,147.81158476800002,160,43.021212842400004,40,79.369324417056774,{"$f":"I20","v":0},200,null,null,null,147.81158476800002,43.021212842400004,79.369324417056774]
["Wheat %",{"$f":"$B$16","v":0.01},2018,155.729148060672,40,43.631497836564797,160,81.463927949302231,0,200,null,null,null,155.729148060672,43.631497836564797,81.463927949302231]
[]
[null,null,null,null,null,"Projected National Market Year Average Prices"]
[null,null,"Base assumptions for MYA Prices to Use:","Composite "]
[null,null,"Price Change from Base assumptions",0,null,{"$f":"$D26","v":0},null,{"$f":"$D26","v":0},null,null,null,null,null,0,{"$f":"$D26","v":0},{"$f":"$D26","v":0}]
[null,null,"Crop Year ","CORN",null,"SOYBEANS",null,{"$f":"H3","v":"WHEAT"}]
[null,null,2013,4.46,null,13,null,6.87]
[null,null,2014,3.65,null,{"$f":"$O41","v":10.045514461742879},null,5.99,null,null,null,null,null,{"$f":"$N41","v":3.6105028976955844},{"$f":"$O41","v":10.045514461742879},{"$f":"$P41","v":6.0274182821028095}]
[null,null,2015,{"$f":"$N42","v":3.7186720188245959},null,{"$f":"$O42","v":9.2230244976234026},null,{"$f":"$P42","v":5.1562326102174323},null,null,null,null,null,{"$f":"$N42","v":3.7186720188245959},{"$f":"$O42","v":9.2230244976234026},{"$f":"$P42","v":5.1562326102174323}]
[null,null,2016,{"$f":"$N43","v":3.8029173243225021},null,{"$f":"$O43","v":9.2762564820423279},null,{"$f":"$P43","v":5.1487420423147041},null,null,null,null,null,{"$f":"$N43","v":3.8029173243225021},{"$f":"$O43","v":9.2762564820423279},{"$f":"$P43","v":5.1487420423147041}]
[null,null,2017,{"$f":"$N44","v":3.8647344848302843},null,{"$f":"$O44","v":9.5327837150778727},null,{"$f":"$P44","v":5.2130614869133414},null,null,null,null,null,{"$f":"$N44","v":3.8647344848302843},{"$f":"$O44","v":9.5327837150778727},{"$f":"$P44","v":5.2130614869133414}]
[null,null,2018,{"$f":"$N45","v":3.910727388958978},null,{"$f":"$O45","v":9.6882147032986552},null,{"$f":"$P45","v":5.3198619245844592},null,null,null,null,null,{"$f":"$N45","v":3.910727388958978},{"$f":"$O45","v":9.6882147032986552},{"$f":"$P45","v":5.3198619245844592}]
[null,null,"Average 5 yr Price",{"$f":"AVERAGE(D29:D33)","v":3.7894102433872718},null,{"$f":"AVERAGE(F29:F33)","v":9.5531587719570261},null,5.3655796128059876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Market Year Prices"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,2,FALSE)","v":3.6105028976955844},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,7,FALSE)","v":10.045514461742879},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,12,FALSE)","v":6.0274182821028095}]
[null,"FSA Decision 1 :","Update Yields?","CORN ?",null,"SOYBEANS?",null,"WHEAT ?",null,null,null,null,null,{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,3,FALSE)","v":3.7186720188245959},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,8,FALSE)","v":9.2230244976234026},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,13,FALSE)","v":5.1562326102174323}]
[null,null,"Choose Highest Yield for Each Crop-->",{"$f":"IF($R38,'Background Calculations'!D3,D7)","v":116.10000000000001},{"$f":"IF(R38=FALSE,\"NO\",\"YES\")","v":"YES"},{"$f":"IF($S38,'Background Calculations'!F3,F7)","v":38},{"$f":"IF(S38=FALSE,\"NO\",\"YES\")","v":"NO"},{"$f":"IF($T38,'Background Calculations'!H3,H7)","v":72},{"$f":"IF(T38=FALSE,\"NO\",\"YES\")","v":"YES"},null,null,null,null,{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,4,FALSE)","v":3.8029173243225021},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,9,FALSE)","v":9.2762564820423279},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,14,FALSE)","v":5.1487420423147041},null,true,false,true]
[null,"FSA Decision 2 :","Reallocate Base Acres?",{"$f":"IF(R39=FALSE,\"NO\",\"YES\")","v":"YES"},{"$f":"IF($R39,'Background Calculations'!E2*$J6,E6)","v":75},null,{"$f":"IF($R39,'Background Calculations'!G2*$J6,G6)","v":65.625},null,{"$f":"IF($R39,'Background Calculations'!I2*$J6,I6)","v":9.375},null,null,null,null,{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,5,FALSE)","v":3.8647344848302843},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,10,FALSE)","v":9.5327837150778727},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,15,FALSE)","v":5.2130614869133414},null,true]
[null,"FSA Decision 3 :","Program Choices?",null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,6,FALSE)","v":3.910727388958978},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,11,FALSE)","v":9.6882147032986552},{"$f":"VLOOKUP($D$25,'MYA Prices'!$B$32:$Q$36,16,FALSE)","v":5.3198619245844592}]
[null,"Choose Resulting Highest 5yr Total Program Payments below:",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N36","v":3.6105028976955844},{"$f":"O36","v":10.045514461742879},{"$f":"P36","v":6.0274182821028095}]
["5yr Total Program Payments",null,null,"CORN 5yrs",null,"SOYBEANS 5yrs",null,"WHEAT 5yrs",null,null,null,null,null,{"$f":"N37*(1+$D$26)","v":3.7186720188245959},{"$f":"O37*(1+$F$26)","v":9.2230244976234026},{"$f":"P37*(1+$H$26)","v":5.1562326102174323}]
[{"$f":"SUM(D43:H43)","v":1036.8247357628256},null,"<-All PLC",{"$f":"SUM('Background Calculations'!D5:D9)*E39*0.85","v":370.06875000000201},null,{"$f":"SUM('Background Calculations'!F5:F9)*G39*0.85","v":0},null,{"$f":"SUM('Background Calculations'!H5:H9)*I39*0.85","v":666.75598576282368},null,null,null,null,null,{"$f":"N38*(1+$D$26)","v":3.8029173243225021},{"$f":"O38*(1+$F$26)","v":9.2762564820423279},{"$f":"P38*(1+$H$26)","v":5.1487420423147041}]
[{"$f":"SUM(D44:I44)","v":19981.924928770706},null,"<-All ARC-CO",{"$f":"SUM('Background Calculations'!D12:D16)*E39*0.85","v":11668.355218160596},null,{"$f":"SUM('Background Calculations'!F12:F16)*G39*0.85","v":7680.0971289873869},null,{"$f":"SUM('Background Calculations'!H12:H16)*I39*0.85","v":633.47258162272203},null,null,null,null,null,{"$f":"N39*(1+$D$26)","v":3.8647344848302843},{"$f":"O39*(1+$F$26)","v":9.5327837150778727},{"$f":"P39*(1+$H$26)","v":5.2130614869133414}]
[{"$f":"SUM('Background Calculations'!J96:J100)","v":16225.709088458116},null,"<-ARC-IC","NA",null,"NA",null,"NA",null,null,null,null,null,{"$f":"N40*(1+$D$26)","v":3.910727388958978},{"$f":"O40*(1+$F$26)","v":9.6882147032986552},{"$f":"P40*(1+$H$26)","v":5.3198619245844592}]
[{"$f":"SUM(D46+F46+H46)","v":20015.208332910806},null,"<-Best PLC,ARC-CO",{"$f":"MAX(D43:D44)","v":11668.355218160596},null,{"$f":"MAX(F43:F44)","v":7680.0971289873869},null,{"$f":"MAX(H43:H44)","v":666.75598576282368}]
[{"$f":"MAX(A43:B46)-MIN(A43:B46)","v":18978.383597147982},null,"Difference Max vs Min"]
[{"$f":"A44-A45","v":3756.2158403125904},null,"Difference ARC-CO vs ARC-IC"]
[{"$f":"MAX(A43:B46)/J6","v":133.43472221940539},null,"Total Payments per Base Acre (5 yrs combined)"]
[{"$f":"A49/5","v":26.686944443881078},null,"Average Payment per Base Acre per year"]

{"sheet":"Background Calculations","index":3,"n_rows":100,"n_cols":28,"rows_kept":100,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"2009 - '12 Each Crop Percent",null,{"$f":"SUM('2014 Farm Bill Calculator'!E13:E16)/SUM('2014 Farm Bill Calculator'!$J13:$J16)","v":0.5},null,{"$f":"SUM('2014 Farm Bill Calculator'!G13:G16)/SUM('2014 Farm Bill Calculator'!$J13:$J16)","v":0.4375},null,{"$f":"SUM('2014 Farm Bill Calculator'!I13:I16)/SUM('2014 Farm Bill Calculator'!$J13:$J16)","v":6.25E-2},null,null,null,"County Yield",2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,null," 90% PLC Yield",{"$f":"AVERAGE('Background Calculations'!R33:V33)*0.9","v":116.10000000000001},null,{"$f":"AVERAGE('Background Calculations'!R34:V34)*0.9","v":36.337499999999999},null,{"$f":"AVERAGE('Background Calculations'!R35:V35)*0.9","v":72},null,null,null,"Corn",{"$f":"'2014 Farm Bill Calculator'!C3","v":"HILLSDALE"},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,2)","v":135},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,3)","v":151},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,4)","v":149},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,5)","v":113},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,6)","v":124},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,7)","v":133},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,8)","v":140},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,9)","v":139},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,10)","v":109},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,11)","v":169},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,12)","v":155},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,13)","v":145.24800000000002},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,14)","v":146.318592},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,15)","v":147.81158476800002},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,16)","v":155.729148060672}]
[null,null,"PLC / Acre/Before 85%","CORN",null,"SOYBEANS",null,"WHEAT",null,null,null,"Soys",{"$f":"'2014 Farm Bill Calculator'!C3","v":"HILLSDALE"},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,22)","v":40},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,23)","v":42},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,24)","v":48},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,25)","v":39},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,26)","v":32.5},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,27)","v":36},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,28)","v":45},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,29)","v":44},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,30)","v":40},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,31)","v":47},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,32)","v":39.299999999999997},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,33)","v":43.490600000000001},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,34)","v":43.185701200000004},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,35)","v":43.021212842400004},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,36)","v":43.631497836564797}]
[null,null,2014,{"$f":"IF('2014 Farm Bill Calculator'!D29>'2014 Farm Bill Calculator'!D$4,IF('2014 Farm Bill Calculator'!D29<D$19,D$19-'2014 Farm Bill Calculator'!D29,0)*'2014 Farm Bill Calculator'!D$38,(D$19-'2014 Farm Bill Calculator'!D$4)*'2014 Farm Bill Calculator'!D$38)","v":5.8050000000000317},{"$f":"D5*'2014 Farm Bill Calculator'!E$39*0.85","v":370.06875000000201},{"$f":"IF('2014 Farm Bill Calculator'!F29>'2014 Farm Bill Calculator'!F$4,IF('2014 Farm Bill Calculator'!F29<F$19,F$19-'2014 Farm Bill Calculator'!F29,0)*'2014 Farm Bill Calculator'!F$38,(F$19-'2014 Farm Bill Calculator'!F$4)*'2014 Farm Bill Calculator'!F$38)","v":0},{"$f":"F5*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!H29>'2014 Farm Bill Calculator'!H$4,IF('2014 Farm Bill Calculator'!H29<H$19,H$19-'2014 Farm Bill Calculator'!H29,0)*'2014 Farm Bill Calculator'!H$38,(H$19-'2014 Farm Bill Calculator'!H$4)*'2014 Farm Bill Calculator'!H$38)","v":0},{"$f":"H5*'2014 Farm Bill Calculator'!I$39*0.85","v":0},{"$f":"E5+G5+'2014 Farm Bill Calculator'!I559","v":370.06875000000201},null,"Wheat",{"$f":"'2014 Farm Bill Calculator'!C3","v":"HILLSDALE"},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,42)","v":50},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,43)","v":64},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,44)","v":63},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,45)","v":54},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,46)","v":64},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,47)","v":66},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,48)","v":62},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,49)","v":65},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,50)","v":69},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,51)","v":74},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,52)","v":71.800003051757813},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,53)","v":69.04360061645508},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,54)","v":70.466407940979011},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,55)","v":71.570622345056776},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,56)","v":72.089888058758234}]
[null,null,2015,{"$f":"IF('2014 Farm Bill Calculator'!D30>'2014 Farm Bill Calculator'!D$4,IF('2014 Farm Bill Calculator'!D30<D$19,D$19-'2014 Farm Bill Calculator'!D30,0)*'2014 Farm Bill Calculator'!D$38,(D$19-'2014 Farm Bill Calculator'!D$4)*'2014 Farm Bill Calculator'!D$38)","v":0},{"$f":"D6*'2014 Farm Bill Calculator'!E$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!F30>'2014 Farm Bill Calculator'!F$4,IF('2014 Farm Bill Calculator'!F30<F$19,F$19-'2014 Farm Bill Calculator'!F30,0)*'2014 Farm Bill Calculator'!F$38,(F$19-'2014 Farm Bill Calculator'!F$4)*'2014 Farm Bill Calculator'!F$38)","v":0},{"$f":"F6*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!H30>'2014 Farm Bill Calculator'!H$4,IF('2014 Farm Bill Calculator'!H30<H$19,H$19-'2014 Farm Bill Calculator'!H30,0)*'2014 Farm Bill Calculator'!H$38,(H$19-'2014 Farm Bill Calculator'!H$4)*'2014 Farm Bill Calculator'!H$38)","v":24.751252064344875},{"$f":"H6*'2014 Farm Bill Calculator'!I$39*0.85","v":197.23653988774822},{"$f":"E6+G6+I6","v":197.23653988774822}]
[null,null,2016,{"$f":"IF('2014 Farm Bill Calculator'!D31>'2014 Farm Bill Calculator'!D$4,IF('2014 Farm Bill Calculator'!D31<D$19,D$19-'2014 Farm Bill Calculator'!D31,0)*'2014 Farm Bill Calculator'!D$38,(D$19-'2014 Farm Bill Calculator'!D$4)*'2014 Farm Bill Calculator'!D$38)","v":0},{"$f":"D7*'2014 Farm Bill Calculator'!E$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!F31>'2014 Farm Bill Calculator'!F$4,IF('2014 Farm Bill Calculator'!F31<F$19,F$19-'2014 Farm Bill Calculator'!F31,0)*'2014 Farm Bill Calculator'!F$38,(F$19-'2014 Farm Bill Calculator'!F$4)*'2014 Farm Bill Calculator'!F$38)","v":0},{"$f":"F7*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!H31>'2014 Farm Bill Calculator'!H$4,IF('2014 Farm Bill Calculator'!H31<H$19,H$19-'2014 Farm Bill Calculator'!H31,0)*'2014 Farm Bill Calculator'!H$38,(H$19-'2014 Farm Bill Calculator'!H$4)*'2014 Farm Bill Calculator'!H$38)","v":25.290572953341304},{"$f":"H7*'2014 Farm Bill Calculator'!I$39*0.85","v":201.53425322193851},{"$f":"E7+G7+I7","v":201.53425322193851},null,null,null,null,null,null,"County Olympic Average Yield",null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,null,2017,{"$f":"IF('2014 Farm Bill Calculator'!D32>'2014 Farm Bill Calculator'!D$4,IF('2014 Farm Bill Calculator'!D32<D$19,D$19-'2014 Farm Bill Calculator'!D32,0)*'2014 Farm Bill Calculator'!D$38,(D$19-'2014 Farm Bill Calculator'!D$4)*'2014 Farm Bill Calculator'!D$38)","v":0},{"$f":"D8*'2014 Farm Bill Calculator'!E$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!F32>'2014 Farm Bill Calculator'!F$4,IF('2014 Farm Bill Calculator'!F32<F$19,F$19-'2014 Farm Bill Calculator'!F32,0)*'2014 Farm Bill Calculator'!F$38,(F$19-'2014 Farm Bill Calculator'!F$4)*'2014 Farm Bill Calculator'!F$38)","v":0},{"$f":"F8*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!H32>'2014 Farm Bill Calculator'!H$4,IF('2014 Farm Bill Calculator'!H32<H$19,H$19-'2014 Farm Bill Calculator'!H32,0)*'2014 Farm Bill Calculator'!H$38,(H$19-'2014 Farm Bill Calculator'!H$4)*'2014 Farm Bill Calculator'!H$38)","v":20.659572942239421},{"$f":"H8*'2014 Farm Bill Calculator'!I$39*0.85","v":164.63097188347041},{"$f":"E8+G8+I8","v":164.63097188347041},null,null,null,null,null,null,"Corn",{"$f":"'2014 Farm Bill Calculator'!C3","v":"HILLSDALE"},"NA","NA","NA","NA","NA",{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,63)","v":137.33333333333334},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,64)","v":144.66666666666666},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,65)","v":146.41600000000003},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,66)","v":148.85553066666668},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,67)","v":149.71005892266666}]
[null,null,2018,{"$f":"IF('2014 Farm Bill Calculator'!D33>'2014 Farm Bill Calculator'!D$4,IF('2014 Farm Bill Calculator'!D33<D$19,D$19-'2014 Farm Bill Calculator'!D33,0)*'2014 Farm Bill Calculator'!D$38,(D$19-'2014 Farm Bill Calculator'!D$4)*'2014 Farm Bill Calculator'!D$38)","v":0},{"$f":"D9*'2014 Farm Bill Calculator'!E$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!F33>'2014 Farm Bill Calculator'!F$4,IF('2014 Farm Bill Calculator'!F33<F$19,F$19-'2014 Farm Bill Calculator'!F33,0)*'2014 Farm Bill Calculator'!F$38,(F$19-'2014 Farm Bill Calculator'!F$4)*'2014 Farm Bill Calculator'!F$38)","v":0},{"$f":"F9*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"IF('2014 Farm Bill Calculator'!H33>'2014 Farm Bill Calculator'!H$4,IF('2014 Farm Bill Calculator'!H33<H$19,H$19-'2014 Farm Bill Calculator'!H33,0)*'2014 Farm Bill Calculator'!H$38,(H$19-'2014 Farm Bill Calculator'!H$4)*'2014 Farm Bill Calculator'!H$38)","v":12.96994142991894},{"$f":"H9*'2014 Farm Bill Calculator'!I$39*0.85","v":103.35422076966655},{"$f":"E9+G9+I9","v":103.35422076966655},null,null,null,null,null,null,"Soys",{"$f":"'2014 Farm Bill Calculator'!C3","v":"HILLSDALE"},"NA","NA","NA","NA","NA",{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,69)","v":43},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,70)","v":43},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,71)","v":42.496866666666676},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,72)","v":42.22543373333334},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,73)","v":43.232504680799991}]
[null,null,"Totals",{"$f":"SUM(D5:D9)","v":5.8050000000000317},null,{"$f":"SUM(F5:F9)","v":0},{"$f":"F10*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"SUM(H5:H9)","v":83.671339389844547},null,null,null,null,null,null,null,null,"Wheat",{"$f":"'2014 Farm Bill Calculator'!C3","v":"HILLSDALE"},"NA","NA","NA","NA","NA",{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,75)","v":66.666666666666671},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,76)","v":68.600001017252609},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,77)","v":69.947867889404293},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,78)","v":70.436670536397301},{"$f":"VLOOKUP('2014 Farm Bill Calculator'!$C$3,'County Yields'!$A$3:$CA$85,79)","v":71.279011112597871}]
[null,null,"ARC-CO / Acre before the 85%",null,null,null,null,null,null,null,null,null,null,null,null,null,"Estimated T-Yield / 10yr Average Yield",2008,{"$f":"S2","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,null,2014,{"$f":"MIN(IF('Background Calculations'!X$47*'Background Calculations'!X$3<E28,E28-('Background Calculations'!X$47*'Background Calculations'!X$3),0),E40)","v":58.640577777777821},{"$f":"D12*'2014 Farm Bill Calculator'!E$39*0.85","v":3738.336833333336},{"$f":"MIN(IF('Background Calculations'!X$48*'Background Calculations'!X$4<G28,G28-('Background Calculations'!X$48*'Background Calculations'!X$4),0),G40)","v":52.746666666666663},{"$f":"F12*'2014 Farm Bill Calculator'!G$39*0.85","v":2942.2749999999996},{"$f":"MIN(IF('Background Calculations'!X$49*'Background Calculations'!X$5<I28,I28-('Background Calculations'!X$49*'Background Calculations'!X$5),0),I40)","v":0},{"$f":"H12*'2014 Farm Bill Calculator'!I$39*0.85","v":0},{"$f":"E12+G12+'2014 Farm Bill Calculator'!I566","v":6680.6118333333361},null,null,null,null,null,null,"Corn",{"$f":"AVERAGE(M3:Q3)","v":137},{"$f":"AVERAGE(L3:R3)","v":134.4},{"$f":"AVERAGE(L3:S3)","v":134.16666666666666},{"$f":"AVERAGE(L3:T3)","v":135},{"$f":"AVERAGE(L3:U3)","v":135.5},132.55555555555554,136.19999999999999,138.19999999999999,137.62479999999999,137.35665920000002,140.83781767680003]
[null,null,2015,{"$f":"MIN(IF('Background Calculations'!Y$47*'Background Calculations'!Y$3<E29,E29-('Background Calculations'!Y$47*'Background Calculations'!Y$3),0),E41)","v":76.480444444444444},{"$f":"D13*'2014 Farm Bill Calculator'!E$39*0.85","v":4875.628333333334},{"$f":"MIN(IF('Background Calculations'!Y$48*'Background Calculations'!Y$4<G29,G29-('Background Calculations'!Y$48*'Background Calculations'!Y$4),0),G41)","v":52.506464116993072},{"$f":"F13*'2014 Farm Bill Calculator'!G$39*0.85","v":2928.8762015260199},{"$f":"MIN(IF('Background Calculations'!Y$49*'Background Calculations'!Y$5<I29,I29-('Background Calculations'!Y$49*'Background Calculations'!Y$5),0),I41)","v":39.268340836015398},{"$f":"H13*'2014 Farm Bill Calculator'!I$39*0.85","v":312.9195910369977},{"$f":"E13+G13+'2014 Farm Bill Calculator'!I567","v":7804.504534859354},null,null,null,null,null,null,"Soybeans",{"$f":"AVERAGE(M4:Q4)","v":42.25},{"$f":"AVERAGE(L4:R4)","v":40.299999999999997},{"$f":"AVERAGE(L4:S4)","v":39.583333333333336},{"$f":"AVERAGE(L4:T4)","v":40.357142857142854},40.8125,40.722222222222221,41.35,41.28,41.429060000000007,40.947630119999999,41.349751404240003]
[null,null,2016,{"$f":"MIN(IF('Background Calculations'!Z$47*'Background Calculations'!Z$3<E30,E30-('Background Calculations'!Z$47*'Background Calculations'!Z$3),0),E42)","v":47.912000807747859},{"$f":"D14*'2014 Farm Bill Calculator'!E$39*0.85","v":3054.390051493926},{"$f":"MIN(IF('Background Calculations'!Z$48*'Background Calculations'!Z$4<G30,G30-('Background Calculations'!Z$48*'Background Calculations'!Z$4),0),G42)","v":32.429282733200978},{"$f":"F14*'2014 Farm Bill Calculator'!G$39*0.85","v":1808.9459274613669},{"$f":"MIN(IF('Background Calculations'!Z$49*'Background Calculations'!Z$5<I30,I30-('Background Calculations'!Z$49*'Background Calculations'!Z$5),0),I42)","v":40.226257642130122},{"$f":"H14*'2014 Farm Bill Calculator'!I$39*0.85","v":320.55299058572444},{"$f":"E14+G14+'2014 Farm Bill Calculator'!I568","v":4863.3359789552924},null,null,null,null,null,null,"Wheat",{"$f":"AVERAGE(M5:Q5)","v":57.75},{"$f":"AVERAGE(L5:R5)","v":59},{"$f":"AVERAGE(L5:S5)","v":60.166666666666664},{"$f":"AVERAGE(L5:T5)","v":60.428571428571431},61,61.888888888888886,63.1,65.280000305175776,65.784360366821289,66.531001160919189,68.288063395424871]
[null,null,2017,{"$f":"MIN(IF('Background Calculations'!AA$47*'Background Calculations'!AA$3<E31,E31-('Background Calculations'!AA$47*'Background Calculations'!AA$3),0),E43)","v":0},{"$f":"D15*'2014 Farm Bill Calculator'!E$39*0.85","v":0},{"$f":"MIN(IF('Background Calculations'!AA$48*'Background Calculations'!AA$4<G31,G31-('Background Calculations'!AA$48*'Background Calculations'!AA$4),0),G43)","v":0},{"$f":"F15*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"MIN(IF('Background Calculations'!AA$49*'Background Calculations'!AA$5<I31,I31-('Background Calculations'!AA$49*'Background Calculations'!AA$5),0),I43)","v":0},{"$f":"H15*'2014 Farm Bill Calculator'!I$39*0.85","v":0},{"$f":"E15+G15+'2014 Farm Bill Calculator'!I569","v":0},null,null,null,null,null,null,"5 YR Average Yield"]
[null,null,2018,{"$f":"MIN(IF('Background Calculations'!AB$47*'Background Calculations'!AB$3<E32,E32-('Background Calculations'!AB$47*'Background Calculations'!AB$3),0),E44)","v":0},{"$f":"D16*'2014 Farm Bill Calculator'!E$39*0.85","v":0},{"$f":"MIN(IF('Background Calculations'!AB$48*'Background Calculations'!AB$4<G32,G32-('Background Calculations'!AB$48*'Background Calculations'!AB$4),0),G44)","v":0},{"$f":"F16*'2014 Farm Bill Calculator'!G$39*0.85","v":0},{"$f":"MIN(IF('Background Calculations'!AB$49*'Background Calculations'!AB$5<I32,I32-('Background Calculations'!AB$49*'Background Calculations'!AB$5),0),I44)","v":0},{"$f":"H16*'2014 Farm Bill Calculator'!I$39*0.85","v":0},{"$f":"E16+G16+'2014 Farm Bill Calculator'!I570","v":0},null,null,null,null,null,null,"Corn",{"$f":"AVERAGE(M3:Q3)","v":137},{"$f":"AVERAGE(N3:R3)","v":134.4},{"$f":"AVERAGE(O3:S3)","v":134},131.80000000000001,129.80000000000001,129,138,142.4,143.4496,144.91331840000001,152.6756353536]
[null,null,"Totals",{"$f":"SUM(D12:D16)","v":183.03302302997014},null,{"$f":"SUM(F12:F16)","v":137.68241351686072},null,{"$f":"SUM(H12:H16)","v":79.494598478145519},null,null,null,null,null,null,null,null,"Soybeans",42.25,40.299999999999997,39.5,40.1,39.299999999999997,39.5,42.4,43.06,42.758120000000005,42.595260240000002,43.199502808479998]
[null,null,"PLC",null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat",57.75,59,62.2,61.8,62.2,65.2,67.2,68.360000610351563,69.768720733642581,70.862002321838389,71.376126790849739]
[null,null,"2014-18 PLC Price Guarantee",3.7,null,8.4,null,5.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"70% T-Yield"]
[null,null,"ARC-CO Benchmark Revenue/ac",{"$f":"D4","v":"CORN"},null,{"$f":"F4","v":"SOYBEANS"},null,{"$f":"H4","v":"WHEAT"},null,null,null,null,null,null,null,null,"Corn",{"$f":"0.7*R12","v":95.899999999999991},94.08,93.916666666666657,94.5,94.85,92.788888888888877,95.339999999999989,96.739999999999981,96.33735999999999,96.149661440000017,98.586472373760017]
[null,null,2014,null,{"$f":"'Background Calculations'!X8*'Background Calculations'!X60","v":726.03555555555556},null,{"$f":"'Background Calculations'!X61*'Background Calculations'!X9","v":527.46666666666658},null,{"$f":"'Background Calculations'!X10*'Background Calculations'!X62","v":440.22222222222223},null,null,null,null,null,null,null,"Soybeans",{"$f":"0.7*R13","v":29.574999999999999},28.209999999999997,27.708333333333332,28.249999999999996,28.568749999999998,28.505555555555553,28.945,28.895999999999997,29.000342000000003,28.663341083999999,28.944825982967998]
[null,null,2015,null,{"$f":"'Background Calculations'!Y8*'Background Calculations'!Y60","v":764.80444444444436},null,{"$f":"'Background Calculations'!Y61*'Background Calculations'!Y9","v":527.46666666666681},null,{"$f":"'Background Calculations'!Y10*'Background Calculations'!Y62","v":459.62000681559249},null,null,null,null,null,null,null,"Wheat",{"$f":"0.7*R14","v":40.424999999999997},41.3,42.11666666666666,42.3,42.699999999999996,43.322222222222216,44.17,45.696000213623037,46.0490522567749,46.571700812643428,47.801644376797405]
[null,null,2016,null,{"$f":"'Background Calculations'!Z8*'Background Calculations'!Z60","v":702.73198743607406},null,{"$f":"'Background Calculations'!Z9*'Background Calculations'!Z61","v":503.52432955958625},null,{"$f":"'Background Calculations'!Z10*'Background Calculations'!Z62","v":468.6507148590087}]
[null,null,2017,null,{"$f":"'Background Calculations'!AA8*'Background Calculations'!AA60","v":594.50861330141311},null,{"$f":"'Background Calculations'!AA9*'Background Calculations'!AA61","v":454.93359904359363},null,{"$f":"'Background Calculations'!AA10*'Background Calculations'!AA62","v":431.07242368275155}]
[null,null,2018,null,{"$f":"'Background Calculations'!AB8*'Background Calculations'!AB60","v":568.2157370663524},null,{"$f":"'Background Calculations'!AB9*'Background Calculations'!AB61","v":415.81822311723238},null,{"$f":"'Background Calculations'!AB10*'Background Calculations'!AB62","v":403.67679960101259}]
[null,null,"86% ARC-CO Guarantee/Ac",null,null,null,null,null,null,null,null,null,null,null,null,"75% of 5yr County Average Yield"]
[null,null,2014,null,{"$f":"E22*0.86","v":624.39057777777782},null,{"$f":"G22*0.86","v":453.62133333333327},null,{"$f":"I22*0.86","v":378.5911111111111},null,null,null,null,null,null,null,{"$f":"Q16","v":"Corn"},{"$f":"0.75*R16","v":102.75},100.80000000000001,100.5,98.850000000000009,97.350000000000009,96.75,103.5,106.80000000000001,107.5872,108.68498880000001,114.5067265152]
[null,null,2015,null,{"$f":"E23*0.86","v":657.73182222222215},null,{"$f":"G23*0.86","v":453.62133333333344},null,{"$f":"I23*0.86","v":395.27320586140951},null,null,null,null,null,null,null,{"$f":"Q17","v":"Soybeans"},{"$f":"0.75*R17","v":31.6875},30.224999999999998,29.625,30.075000000000003,29.474999999999998,29.625,31.799999999999997,32.295000000000002,32.06859,31.946445180000001,32.399627106360001]
[null,null,2016,null,{"$f":"E24*0.86","v":604.34950919502364},null,{"$f":"G24*0.86","v":433.03092342124415},null,{"$f":"I24*0.86","v":403.03961477874748},null,null,null,null,null,null,null,{"$f":"Q18","v":"Wheat"},{"$f":"0.75*R18","v":43.3125},44.25,46.650000000000006,46.349999999999994,46.650000000000006,48.900000000000006,50.400000000000006,51.270000457763672,52.32654055023194,53.146501741378792,53.532095093137301]
[null,null,2017,null,{"$f":"E25*0.86","v":511.27740743921527},null,{"$f":"G25*0.86","v":391.24289517749054},null,{"$f":"I25*0.86","v":370.72228436716631},null,null,null,null,null,null,null,null,{"$f":"R11","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,null,2018,null,{"$f":"E26*0.86","v":488.66553387706307},null,{"$f":"G26*0.86","v":357.60367188081983},null,{"$f":"I26*0.86","v":347.16204765687081},null,null,null,null,null,null,"Min \"75% Yield\" for Farm (PLC Yield)"]
[null,null,"ARC-CO Payment Rate/Ac (before 85%)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q28","v":"Corn"},{"$f":"IF('2014 Farm Bill Calculator'!$E12>0.00001,(MAX(R28,'2014 Farm Bill Calculator'!$D12)),\"No Crop\")","v":124},{"$f":"IF('2014 Farm Bill Calculator'!$E13>0.00001,(MAX(S28,'2014 Farm Bill Calculator'!$D13)),\"No Crop\")","v":133},{"$f":"IF('2014 Farm Bill Calculator'!$E14>0.00001,(MAX(T28,'2014 Farm Bill Calculator'!$D14)),\"No Crop\")","v":140},{"$f":"IF('2014 Farm Bill Calculator'!$E15>0.00001,(MAX(U28,'2014 Farm Bill Calculator'!$D15)),\"No Crop\")","v":139},{"$f":"IF('2014 Farm Bill Calculator'!$E16>0.00001,(MAX(V28,'2014 Farm Bill Calculator'!$D16)),\"No Crop\")","v":109},{"$f":"IF('2014 Farm Bill Calculator'!$E17>0.00001,(MAX(W28,'2014 Farm Bill Calculator'!$D17)),\"No Crop\")","v":169},{"$f":"IF('2014 Farm Bill Calculator'!$E18>0.00001,(MAX(X28,'2014 Farm Bill Calculator'!$D18)),\"No Crop\")","v":155},{"$f":"IF('2014 Farm Bill Calculator'!$E19>0.00001,(MAX(Y28,'2014 Farm Bill Calculator'!$D19)),\"No Crop\")","v":145.24800000000002},{"$f":"IF('2014 Farm Bill Calculator'!$E20>0.00001,(MAX(Z28,'2014 Farm Bill Calculator'!$D20)),\"No Crop\")","v":146.318592},{"$f":"IF('2014 Farm Bill Calculator'!$E21>0.00001,(MAX(AA28,'2014 Farm Bill Calculator'!$D21)),\"No Crop\")","v":147.81158476800002},{"$f":"IF('2014 Farm Bill Calculator'!$E22>0.00001,(MAX(AB28,'2014 Farm Bill Calculator'!$D22)),\"No Crop\")","v":155.729148060672}]
[null,null,2014,null,{"$f":"E28-('2014 Farm Bill Calculator'!D29*'Background Calculations'!X$3)","v":58.640577777777821},null,{"$f":"G28-('2014 Farm Bill Calculator'!F29*'Background Calculations'!X$4)","v":58.832614986838166},null,{"$f":"I28-('2014 Farm Bill Calculator'!H29*'Background Calculations'!X$5)","v":-51.490907168918227},null,null,null,null,null,null,null,{"$f":"Q29","v":"Soybeans"},{"$f":"IF('2014 Farm Bill Calculator'!$G12>0.00001,(MAX(R29,'2014 Farm Bill Calculator'!$F12)),\"No Crop\")","v":32.5},{"$f":"IF('2014 Farm Bill Calculator'!$G13>0.00001,(MAX(S29,'2014 Farm Bill Calculator'!$F13)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$G14>0.00001,(MAX(T29,'2014 Farm Bill Calculator'!$F14)),\"No Crop\")","v":45},{"$f":"IF('2014 Farm Bill Calculator'!$G15>0.00001,(MAX(U29,'2014 Farm Bill Calculator'!$F15)),\"No Crop\")","v":44},{"$f":"IF('2014 Farm Bill Calculator'!$G16>0.00001,(MAX(V29,'2014 Farm Bill Calculator'!$F16)),\"No Crop\")","v":40},{"$f":"IF('2014 Farm Bill Calculator'!$G17>0.00001,(MAX(W29,'2014 Farm Bill Calculator'!$F17)),\"No Crop\")","v":47},{"$f":"IF('2014 Farm Bill Calculator'!$G18>0.00001,(MAX(X29,'2014 Farm Bill Calculator'!$F18)),\"No Crop\")","v":39.299999999999997},{"$f":"IF('2014 Farm Bill Calculator'!$G19>0.00001,(MAX(Y29,'2014 Farm Bill Calculator'!$F19)),\"No Crop\")","v":43.490600000000001},{"$f":"IF('2014 Farm Bill Calculator'!$G20>0.00001,(MAX(Z29,'2014 Farm Bill Calculator'!$F20)),\"No Crop\")","v":43.185701200000004},{"$f":"IF('2014 Farm Bill Calculator'!$G21>0.00001,(MAX(AA29,'2014 Farm Bill Calculator'!$F21)),\"No Crop\")","v":43.021212842400004},{"$f":"IF('2014 Farm Bill Calculator'!$G22>0.00001,(MAX(AB29,'2014 Farm Bill Calculator'!$F22)),\"No Crop\")","v":43.631497836564797}]
[null,null,2015,null,{"$f":"E29-('2014 Farm Bill Calculator'!D30*'Background Calculations'!Y$3)","v":117.60214883198717},null,{"$f":"G29-('2014 Farm Bill Calculator'!F30*'Background Calculations'!Y$4)","v":52.506464116993072},null,{"$f":"I29-('2014 Farm Bill Calculator'!H30*'Background Calculations'!Y$5)","v":39.268340836015398},null,null,null,null,null,null,null,{"$f":"Q30","v":"Wheat"},{"$f":"IF('2014 Farm Bill Calculator'!$I12>0.00001,(MAX(R30,'2014 Farm Bill Calculator'!$H12)),\"No Crop\")","v":80},{"$f":"IF('2014 Farm Bill Calculator'!$I13>0.00001,(MAX(S30,'2014 Farm Bill Calculator'!$H13)),\"No Crop\")","v":80},{"$f":"IF('2014 Farm Bill Calculator'!$I14>0.00001,(MAX(T30,'2014 Farm Bill Calculator'!$H14)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I15>0.00001,(MAX(U30,'2014 Farm Bill Calculator'!$H15)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I16>0.00001,(MAX(V30,'2014 Farm Bill Calculator'!$H16)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I17>0.00001,(MAX(W30,'2014 Farm Bill Calculator'!$H17)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I18>0.00001,(MAX(X30,'2014 Farm Bill Calculator'!$H18)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I19>0.00001,(MAX(Y30,'2014 Farm Bill Calculator'!$H19)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I20>0.00001,(MAX(Z30,'2014 Farm Bill Calculator'!$H20)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I21>0.00001,(MAX(AA30,'2014 Farm Bill Calculator'!$H21)),\"No Crop\")","v":"No Crop"},{"$f":"IF('2014 Farm Bill Calculator'!$I22>0.00001,(MAX(AB30,'2014 Farm Bill Calculator'!$H22)),\"No Crop\")","v":"No Crop"}]
[null,null,2016,null,{"$f":"E30-('2014 Farm Bill Calculator'!D31*'Background Calculations'!Z$3)","v":47.912000807747859},null,{"$f":"G30-('2014 Farm Bill Calculator'!F31*'Background Calculations'!Z$4)","v":32.429282733200978},null,{"$f":"I30-('2014 Farm Bill Calculator'!H31*'Background Calculations'!Z$5)","v":40.226257642130122}]
[null,null,2017,null,{"$f":"E31-('2014 Farm Bill Calculator'!D32*'Background Calculations'!AA$3)","v":-59.97512147108921},null,{"$f":"G31-('2014 Farm Bill Calculator'!F32*'Background Calculations'!AA$4)","v":-18.869022009439277},null,{"$f":"I31-('2014 Farm Bill Calculator'!H32*'Background Calculations'!AA$5)","v":-2.3797705742686048}]
[null,null,2018,null,{"$f":"E32-('2014 Farm Bill Calculator'!D33*'Background Calculations'!AB$3)","v":-120.34871070305479},null,{"$f":"G32-('2014 Farm Bill Calculator'!F33*'Background Calculations'!AB$4)","v":-65.107646986330678},null,{"$f":"I32-('2014 Farm Bill Calculator'!H33*'Background Calculations'!AB$5)","v":-36.346202974472988}]
[null,null,"10% Maximum Payment ARC-CO/Ac (before 85%)",null,null,null,null,null,null,null,null,null,null,null,null,"FOR ARC-IC if not planted = MAX of (County Yield or \"70% T Yield\")  -OR- if planted MAX of (farm actual or 70% T-Yield)"]
[null,null,2014,null,{"$f":"E22*0.1","v":72.603555555555559},null,{"$f":"G22*0.1","v":52.746666666666663},null,{"$f":"I22*0.1","v":44.022222222222226},null,null,null,null,null,null,null,{"$f":"Q33","v":"Corn"},{"$f":"IF('2014 Farm Bill Calculator'!$E12>0.9,MAX(R21,'2014 Farm Bill Calculator'!$D12),MAX(R21,R3))","v":124},{"$f":"IF('2014 Farm Bill Calculator'!$E13>0.9,MAX(S21,'2014 Farm Bill Calculator'!$D13),MAX(S21,S3))","v":133},{"$f":"IF('2014 Farm Bill Calculator'!$E14>0.9,MAX(T21,'2014 Farm Bill Calculator'!$D14),MAX(T21,T3))","v":140},{"$f":"IF('2014 Farm Bill Calculator'!$E15>0.9,MAX(U21,'2014 Farm Bill Calculator'!$D15),MAX(U21,U3))","v":139},{"$f":"IF('2014 Farm Bill Calculator'!$E16>0.9,MAX(V21,'2014 Farm Bill Calculator'!$D16),MAX(V21,V3))","v":109},{"$f":"IF('2014 Farm Bill Calculator'!$E17>0.9,MAX(W21,'2014 Farm Bill Calculator'!$D17),MAX(W21,W3))","v":169},{"$f":"IF('2014 Farm Bill Calculator'!$E18>0.9,MAX(X21,'2014 Farm Bill Calculator'!$D18),MAX(X21,X3))","v":155},{"$f":"IF('2014 Farm Bill Calculator'!$E19>0.9,MAX(Y21,'2014 Farm Bill Calculator'!$D19),MAX(Y21,Y3))","v":145.24800000000002},{"$f":"IF('2014 Farm Bill Calculator'!$E20>0.9,MAX(Z21,'2014 Farm Bill Calculator'!$D20),MAX(Z21,Z3))","v":146.318592},{"$f":"IF('2014 Farm Bill Calculator'!$E21>0.9,MAX(AA21,'2014 Farm Bill Calculator'!$D17),MAX(AA21,AA3))","v":169},{"$f":"IF('2014 Farm Bill Calculator'!$E22>0.9,MAX(AB21,'2014 Farm Bill Calculator'!$D22),MAX(AB21,AB3))","v":155.729148060672}]
[null,null,2015,null,{"$f":"E23*0.1","v":76.480444444444444},null,{"$f":"G23*0.1","v":52.746666666666684},null,{"$f":"I23*0.1","v":45.962000681559253},null,null,null,null,null,null,null,{"$f":"Q34","v":"Soybeans"},{"$f":"IF('2014 Farm Bill Calculator'!$G12>0.9,MAX(R22,'2014 Farm Bill Calculator'!$F12),MAX(R22,R4))","v":32.5},{"$f":"IF('2014 Farm Bill Calculator'!$G13>0.9,MAX(S22,'2014 Farm Bill Calculator'!$F13),MAX(S22,S4))","v":36},{"$f":"IF('2014 Farm Bill Calculator'!$G14>0.9,MAX(T22,'2014 Farm Bill Calculator'!$F14),MAX(T22,T4))","v":45},{"$f":"IF('2014 Farm Bill Calculator'!$G15>0.9,MAX(U22,'2014 Farm Bill Calculator'!$F15),MAX(U22,U4))","v":44},{"$f":"IF('2014 Farm Bill Calculator'!$G16>0.9,MAX(V22,'2014 Farm Bill Calculator'!$F16),MAX(V22,V4))","v":40},{"$f":"IF('2014 Farm Bill Calculator'!$G17>0.9,MAX(W22,'2014 Farm Bill Calculator'!$F17),MAX(W22,W4))","v":47},{"$f":"IF('2014 Farm Bill Calculator'!$G18>0.9,MAX(X22,'2014 Farm Bill Calculator'!$F18),MAX(X22,X4))","v":39.299999999999997},{"$f":"IF('2014 Farm Bill Calculator'!$G19>0.9,MAX(Y22,'2014 Farm Bill Calculator'!$F19),MAX(Y22,Y4))","v":43.490600000000001},{"$f":"IF('2014 Farm Bill Calculator'!$G20>0.9,MAX(Z22,'2014 Farm Bill Calculator'!$F20),MAX(Z22,Z4))","v":43.185701200000004},{"$f":"IF('2014 Farm Bill Calculator'!$G21>0.9,MAX(AA22,'2014 Farm Bill Calculator'!$F21),MAX(AA22,AA4))","v":43.021212842400004},{"$f":"IF('2014 Farm Bill Calculator'!$G22>0.9,MAX(AB22,'2014 Farm Bill Calculator'!$F22),MAX(AB22,AB4))","v":43.631497836564797}]
[null,null,2016,null,{"$f":"E24*0.1","v":70.273198743607409},null,{"$f":"G24*0.1","v":50.352432955958626},null,{"$f":"I24*0.1","v":46.86507148590087},null,null,null,null,null,null,null,{"$f":"Q35","v":"Wheat"},{"$f":"IF('2014 Farm Bill Calculator'!$I12>0.9,MAX(R23,'2014 Farm Bill Calculator'!$H12),MAX(R23,R5))","v":80},{"$f":"IF('2014 Farm Bill Calculator'!$I13>0.9,MAX(S23,'2014 Farm Bill Calculator'!$H13),MAX(S23,S5))","v":80},{"$f":"IF('2014 Farm Bill Calculator'!$I14>0.9,MAX(T23,'2014 Farm Bill Calculator'!$H14),MAX(T23,T5))","v":62},{"$f":"IF('2014 Farm Bill Calculator'!$I15>0.9,MAX(U23,'2014 Farm Bill Calculator'!$H15),MAX(U23,U5))","v":65},{"$f":"IF('2014 Farm Bill Calculator'!$I16>0.9,MAX(V23,'2014 Farm Bill Calculator'!$H16),MAX(V23,V5))","v":69},{"$f":"IF('2014 Farm Bill Calculator'!$I17>0.9,MAX(W23,'2014 Farm Bill Calculator'!$H17),MAX(W23,W5))","v":74},{"$f":"IF('2014 Farm Bill Calculator'!$I18>0.9,MAX(X23,'2014 Farm Bill Calculator'!$H18),MAX(X23,X5))","v":71.800003051757813},{"$f":"IF('2014 Farm Bill Calculator'!$I19>0.9,MAX(Y23,'2014 Farm Bill Calculator'!$H19),MAX(Y23,Y5))","v":69.04360061645508},{"$f":"IF('2014 Farm Bill Calculator'!$I20>0.9,MAX(Z23,'2014 Farm Bill Calculator'!$H20),MAX(Z23,Z5))","v":70.466407940979011},{"$f":"IF('2014 Farm Bill Calculator'!$I21>0.9,MAX(AA23,'2014 Farm Bill Calculator'!$H21),MAX(AA23,AA5))","v":71.570622345056776},{"$f":"IF('2014 Farm Bill Calculator'!$I22>0.9,MAX(AB23,'2014 Farm Bill Calculator'!$H22),MAX(AB23,AB5))","v":72.089888058758234}]
[null,null,2017,null,{"$f":"E25*0.1","v":59.450861330141315},null,{"$f":"G25*0.1","v":45.493359904359366},null,{"$f":"I25*0.1","v":43.107242368275159}]
[null,null,2018,null,{"$f":"E26*0.1","v":56.821573706635242},null,{"$f":"G26*0.1","v":41.581822311723244},null,{"$f":"I26*0.1","v":40.367679960101263}]
[null,null,"ARC-CO PAYMENT /ac (before 85%)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual National Market Year Average Price (MYA)"]
[null,null,2014,null,{"$f":"IF(E34>0,MIN(E34,E40),0)","v":58.640577777777821},null,{"$f":"IF(G34>0,MIN(G34,G40),0)","v":52.746666666666663},null,{"$f":"IF(I34>0,MIN(I34,I40),0)","v":0},null,null,null,null,null,null,null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018]
[null,null,2015,null,{"$f":"IF(E35>0,MIN(E35,E41),0)","v":76.480444444444444},null,{"$f":"IF(G35>0,MIN(G35,G41),0)","v":52.506464116993072},null,{"$f":"IF(I35>0,MIN(I35,I41),0)","v":39.268340836015398},null,null,null,null,null,null,null,null,"Corn MYA Producer Price 3.70",3.55,5.18,6.22,6.89,{"$f":"'2014 Farm Bill Calculator'!D28","v":4.46},{"$f":"'2014 Farm Bill Calculator'!D29","v":3.65},{"$f":"'2014 Farm Bill Calculator'!D30","v":3.7186720188245959},{"$f":"'2014 Farm Bill Calculator'!D31","v":3.8029173243225021},{"$f":"'2014 Farm Bill Calculator'!D32","v":3.8647344848302843},{"$f":"'2014 Farm Bill Calculator'!D33","v":3.910727388958978}]
[null,null,2016,null,{"$f":"IF(E36>0,MIN(E36,E42),0)","v":47.912000807747859},null,{"$f":"IF(G36>0,MIN(G36,G42),0)","v":32.429282733200978},null,{"$f":"IF(I36>0,MIN(I36,I42),0)","v":40.226257642130122},null,null,null,null,null,null,null,null,"Soy MYA Producer Price 8.40",9.59,11.3,12.5,14.4,{"$f":"'2014 Farm Bill Calculator'!F28","v":13},{"$f":"'2014 Farm Bill Calculator'!F29","v":10.045514461742879},{"$f":"'2014 Farm Bill Calculator'!F30","v":9.2230244976234026},{"$f":"'2014 Farm Bill Calculator'!F31","v":9.2762564820423279},{"$f":"'2014 Farm Bill Calculator'!F32","v":9.5327837150778727},{"$f":"'2014 Farm Bill Calculator'!F33","v":9.6882147032986552}]
[null,null,2017,null,{"$f":"IF(E37>0,MIN(E37,E43),0)","v":0},null,{"$f":"IF(G37>0,MIN(G37,G43),0)","v":0},null,{"$f":"IF(I37>0,MIN(I37,I43),0)","v":0},null,null,null,null,null,null,null,null,"Wheat MYA Producer Price 5.50",4.87,5.7,7.24,7.77,{"$f":"'2014 Farm Bill Calculator'!H28","v":6.87},{"$f":"'2014 Farm Bill Calculator'!H29","v":5.99},{"$f":"'2014 Farm Bill Calculator'!H30","v":5.1562326102174323},{"$f":"'2014 Farm Bill Calculator'!H31","v":5.1487420423147041},{"$f":"'2014 Farm Bill Calculator'!H32","v":5.2130614869133414},{"$f":"'2014 Farm Bill Calculator'!H33","v":5.3198619245844592}]
[null,null,2018,null,{"$f":"IF(E38>0,MIN(E38,E44),0)","v":0},null,{"$f":"IF(G38>0,MIN(G38,G44),0)","v":0},null,{"$f":"IF(I38>0,MIN(I38,I44),0)","v":0}]
[null,null,"ARC-IC"]
[null,null,"Individual Farm Actual Revenues"]
[null,null,null,{"$f":"'2014 Farm Bill Calculator'!D3","v":"CORN"},null,{"$f":"'2014 Farm Bill Calculator'!F3","v":"SOYBEANS"},null,{"$f":"'2014 Farm Bill Calculator'!H3","v":"WHEAT"},null,"Farm Actual Revenue/ac"]
[null,null,2009,{"$f":"'Background Calculations'!S$47*'2014 Farm Bill Calculator'!D13","v":472.15},null,{"$f":"'2014 Farm Bill Calculator'!F13*'Background Calculations'!S$48","v":345.24},null,{"$f":"'2014 Farm Bill Calculator'!H13*'Background Calculations'!S$49","v":389.6},null,{"$f":"D54*D77+F54*F77+H54*H77","v":451.51249999999993},null,null,null,null,null,null,"Minimum Prices for Revenue Guarantees"]
[null,null,2010,{"$f":"'Background Calculations'!T$47*'2014 Farm Bill Calculator'!D14","v":725.19999999999993},null,{"$f":"'2014 Farm Bill Calculator'!F14*'Background Calculations'!T$48","v":508.50000000000006},null,{"$f":"'2014 Farm Bill Calculator'!H14*'Background Calculations'!T$49","v":456},null,562.67500000000007,null,null,null,null,null,null,null,"Corn MYA Producer Price 3.70",{"$f":"IF(S47<3.7,3.7,S47)","v":3.7},5.18,6.22,6.89,4.46,3.7,3.7186720188245959,3.8029173243225021,3.8647344848302843,3.910727388958978]
[null,null,2011,{"$f":"'Background Calculations'!U$47*'2014 Farm Bill Calculator'!D15","v":864.57999999999993},null,{"$f":"'2014 Farm Bill Calculator'!F15*'Background Calculations'!U$48","v":550},null,{"$f":"'2014 Farm Bill Calculator'!H15*'Background Calculations'!U$49","v":651.6},null,801.66399999999999,null,null,null,null,null,null,null,"Soy MYA Producer Price 8.40",{"$f":"IF(S48<8.4,8.4,S48)","v":9.59},11.3,12.5,14.4,13,10.045514461742879,9.2230244976234026,9.2762564820423279,9.5327837150778727,9.6882147032986552]
[null,null,2012,{"$f":"'Background Calculations'!V$47*'2014 Farm Bill Calculator'!D16","v":751.01},null,{"$f":"'2014 Farm Bill Calculator'!F16*'Background Calculations'!V$48","v":576},null,{"$f":"'2014 Farm Bill Calculator'!H16*'Background Calculations'!V$49","v":536.13},null,611.00199999999995,null,null,null,null,null,null,null,"Wheat MYA Producer Price 5.50",{"$f":"IF(S49<5.5,5.5,S49)","v":5.5},5.7,7.24,7.77,6.87,5.99,5.5,5.5,5.5,5.5]
[null,null,2013,{"$f":"'Background Calculations'!W$47*'2014 Farm Bill Calculator'!D17","v":753.74},null,{"$f":"'2014 Farm Bill Calculator'!F17*'Background Calculations'!W$48","v":611},null,{"$f":"'2014 Farm Bill Calculator'!H17*'Background Calculations'!W$49","v":618.29999999999995},null,725.19200000000012]
[null,null,2014,{"$f":"'Background Calculations'!X$47*'2014 Farm Bill Calculator'!D18","v":565.75},null,{"$f":"'2014 Farm Bill Calculator'!F18*'Background Calculations'!X$48","v":394.7887183464951},null,{"$f":"'2014 Farm Bill Calculator'!H18*'Background Calculations'!X$49","v":430.08201828002933},null,428.98097467719606,null,null,null,null,null,null,null,null,null,null,null,null,null,"Olympic Price","Olympic Price","Olympic Price","Olympic Price","Olympic Price"]
[null,null,2015,{"$f":"'Background Calculations'!Y$47*'2014 Farm Bill Calculator'!D19","v":540.12967339023498},null,{"$f":"'2014 Farm Bill Calculator'!F19*'Background Calculations'!Y$48","v":401.11486921634037},null,{"$f":"'2014 Farm Bill Calculator'!H19*'Background Calculations'!Y$49","v":417.45684527396543},null,512.32671255545608,null,null,null,null,null,null,null,null,null,null,null,null,"Corn",{"$f":"(SUM(S55:W55)-MAX(S55:W55)-MIN(S55:W55))/3","v":5.2866666666666662},5.2866666666666662,4.7995573396081985,3.9938631143823655,3.7954412759924607]
[null,null,2016,{"$f":"'Background Calculations'!Z$47*'2014 Farm Bill Calculator'!D20","v":556.43750838727578},null,{"$f":"'2014 Farm Bill Calculator'!F20*'Background Calculations'!Z$48","v":400.60164068804318},null,{"$f":"'2014 Farm Bill Calculator'!H20*'Background Calculations'!Z$49","v":417.85050567844968},null,431.76881422788972,null,null,null,null,null,null,null,null,null,null,null,null,"Soys",12.266666666666666,12.266666666666671,11.848504820580956,10.773923647928399,9.6181848862876915]
[null,null,2017,{"$f":"'Background Calculations'!AA$47*'2014 Farm Bill Calculator'!D21","v":571.25252891030448},null,{"$f":"'2014 Farm Bill Calculator'!F21*'Background Calculations'!AA$48","v":410.11191718692982},null,{"$f":"'2014 Farm Bill Calculator'!H21*'Background Calculations'!AA$49","v":413.75716836088935},null,539.02440656562953,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat",6.6033333333333326,6.7,6.6999999999999993,6.120000000000001,5.6633333333333331]
[null,null,2018,{"$f":"'Background Calculations'!AB$47*'2014 Farm Bill Calculator'!D22","v":609.01424458011786},null,{"$f":"'2014 Farm Bill Calculator'!F22*'Background Calculations'!AB$48","v":422.71131886715051},null,{"$f":"'2014 Farm Bill Calculator'!H22*'Background Calculations'!AB$49","v":433.37684852458466},null,459.97190400974398]
[]
[null,null,"Individual Farm Benchmark Revenues"]
[null,null,2009,{"$f":"'Background Calculations'!S$55*'Background Calculations'!S$40","v":492.1},null,{"$f":"'Background Calculations'!$S$56*'Background Calculations'!$S$41","v":345.24},null,{"$f":"'Background Calculations'!$S$57*'Background Calculations'!$S$42","v":440}]
[null,null,2010,{"$f":"'Background Calculations'!T$55*'Background Calculations'!T$40","v":725.19999999999993},null,{"$f":"'Background Calculations'!T$56*'Background Calculations'!T$41","v":508.50000000000006},null,{"$f":"'Background Calculations'!$T$57*'Background Calculations'!$T$42","v":353.40000000000003}]
[null,null,2011,{"$f":"'Background Calculations'!U$55*'Background Calculations'!U$40","v":864.57999999999993},null,{"$f":"'Background Calculations'!U$56*'Background Calculations'!U$41","v":550},null,{"$f":"'Background Calculations'!$U$57*'Background Calculations'!$U$42","v":470.6}]
[null,null,2012,{"$f":"'Background Calculations'!V$55*'Background Calculations'!V$40","v":751.01},null,{"$f":"'Background Calculations'!V$56*'Background Calculations'!V$41","v":576},null,{"$f":"'Background Calculations'!$V$57*'Background Calculations'!$V$42","v":536.13}]
[null,null,2013,{"$f":"'Background Calculations'!W$55*'Background Calculations'!W$40","v":753.74},null,{"$f":"'Background Calculations'!W$56*'Background Calculations'!W$41","v":611},null,{"$f":"'Background Calculations'!$W$57*'Background Calculations'!$W$42","v":508.38}]
[null,null,2014,{"$f":"'Background Calculations'!X$55*'Background Calculations'!X$40","v":573.5},null,{"$f":"'Background Calculations'!X$56*'Background Calculations'!X$41","v":394.7887183464951},null,{"$f":"'Background Calculations'!$X$57*'Background Calculations'!$X$42","v":430.08201828002933}]
[null,null,2015,{"$f":"'Background Calculations'!Y$55*'Background Calculations'!Y$40","v":540.12967339023498},null,{"$f":"'Background Calculations'!Y$56*'Background Calculations'!Y$41","v":401.11486921634037},null,{"$f":"'Background Calculations'!$Y$57*'Background Calculations'!$Y$42","v":379.73980339050297}]
[null,null,2016,{"$f":"'Background Calculations'!Z$55*'Background Calculations'!Z$40","v":556.43750838727578},null,{"$f":"'Background Calculations'!Z$56*'Background Calculations'!Z$41","v":400.60164068804318},null,{"$f":"'Background Calculations'!$Z$57*'Background Calculations'!$Z$42","v":387.56524367538458}]
[null,null,2017,{"$f":"'Background Calculations'!AA$55*'Background Calculations'!AA$40","v":653.14012793631809},null,{"$f":"'Background Calculations'!AA$56*'Background Calculations'!AA$41","v":410.11191718692982},null,{"$f":"'Background Calculations'!$AA$57*'Background Calculations'!$AA$42","v":393.63842289781229}]
[null,null,2018,{"$f":"'Background Calculations'!AB$55*'Background Calculations'!AB$40","v":609.01424458011786},null,{"$f":"'Background Calculations'!AB$56*'Background Calculations'!AB$41","v":422.71131886715051},null,{"$f":"'Background Calculations'!$AB$57*'Background Calculations'!$AB$42","v":396.49438432317027}]
[null,null,"Percent Planted by Year"]
[null,null,2009,{"$f":"'2014 Farm Bill Calculator'!E13/'2014 Farm Bill Calculator'!$J13","v":0.75},null,{"$f":"'2014 Farm Bill Calculator'!G13/'2014 Farm Bill Calculator'!$J13","v":0},null,{"$f":"'2014 Farm Bill Calculator'!I13/'2014 Farm Bill Calculator'!$J13","v":0.25}]
[null,null,2010,{"$f":"'2014 Farm Bill Calculator'!E14/'2014 Farm Bill Calculator'!$J14","v":0.25},null,{"$f":"'2014 Farm Bill Calculator'!G14/'2014 Farm Bill Calculator'!$J14","v":0.75},null,{"$f":"'2014 Farm Bill Calculator'!I14/'2014 Farm Bill Calculator'!$J14","v":0}]
[null,null,2011,{"$f":"'2014 Farm Bill Calculator'!E15/'2014 Farm Bill Calculator'!$J15","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!G15/'2014 Farm Bill Calculator'!$J15","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!I15/'2014 Farm Bill Calculator'!$J15","v":0}]
[null,null,2012,{"$f":"'2014 Farm Bill Calculator'!E16/'2014 Farm Bill Calculator'!$J16","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!G16/'2014 Farm Bill Calculator'!$J16","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!I16/'2014 Farm Bill Calculator'!$J16","v":0}]
[null,null,2013,{"$f":"'2014 Farm Bill Calculator'!E17/'2014 Farm Bill Calculator'!$J17","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!G17/'2014 Farm Bill Calculator'!$J17","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!I17/'2014 Farm Bill Calculator'!$J17","v":0}]
[null,null,2014,{"$f":"'2014 Farm Bill Calculator'!E18/'2014 Farm Bill Calculator'!$J18","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!G18/'2014 Farm Bill Calculator'!$J18","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!I18/'2014 Farm Bill Calculator'!$J18","v":0}]
[null,null,2015,{"$f":"'2014 Farm Bill Calculator'!E19/'2014 Farm Bill Calculator'!$J19","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!G19/'2014 Farm Bill Calculator'!$J19","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!I19/'2014 Farm Bill Calculator'!$J19","v":0}]
[null,null,2016,{"$f":"'2014 Farm Bill Calculator'!E20/'2014 Farm Bill Calculator'!$J20","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!G20/'2014 Farm Bill Calculator'!$J20","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!I20/'2014 Farm Bill Calculator'!$J20","v":0}]
[null,null,2017,{"$f":"'2014 Farm Bill Calculator'!E21/'2014 Farm Bill Calculator'!$J21","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!G21/'2014 Farm Bill Calculator'!$J21","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!I21/'2014 Farm Bill Calculator'!$J21","v":0}]
[null,null,2018,{"$f":"'2014 Farm Bill Calculator'!E22/'2014 Farm Bill Calculator'!$J22","v":0.2},null,{"$f":"'2014 Farm Bill Calculator'!G22/'2014 Farm Bill Calculator'!$J22","v":0.8},null,{"$f":"'2014 Farm Bill Calculator'!I22/'2014 Farm Bill Calculator'!$J22","v":0}]
[]
[null,null,"ARC-IC OLYMPIC AVERAGES",null,null,null,null,"ARC-IC",null,"ARC-IC"]
[null,null,null,"Corn","Soys ","Wheat",null,"Benchmark Rev",null,"Coverage Guarantee"]
[null,null,2014,{"$f":"(SUM(D66:D70)-MIN(D66:D70)-MAX(D66:D70))/3","v":743.31666666666672},{"$f":"(SUM(F66:F70)-MIN(F66:F70)-MAX(F66:F70))/3","v":544.83333333333337},{"$f":"(SUM(H66:H70)-MIN(H66:H70)-MAX(H66:H70))/3","v":472.99333333333334},null,{"$f":"D90*D82+E90*F82+F90*H82","v":584.53000000000009},null,{"$f":"0.86*H90","v":502.69580000000008}]
[null,null,2015,{"$f":"(SUM(D67:D71)-MIN(D67:D71)-MAX(D67:D71))/3","v":743.31666666666661},{"$f":"(SUM(F67:F71)-MIN(F67:F71)-MAX(F67:F71))/3","v":544.83333333333337},{"$f":"(SUM(H67:H71)-MIN(H67:H71)-MAX(H67:H71))/3","v":469.68733942667649},null,{"$f":"D91*D83+E91*F83+F91*H83","v":703.62},null,{"$f":"0.86*H91","v":605.11320000000001}]
[null,null,2016,{"$f":"(SUM(D68:D72)-MIN(D68:D72)-MAX(D68:D72))/3","v":692.75},{"$f":"(SUM(F68:F72)-MIN(F68:F72)-MAX(F68:F72))/3","v":509.03828973878007},{"$f":"(SUM(H68:H72)-MIN(H68:H72)-MAX(H68:H72))/3","v":469.68733942667649},null,{"$f":"D92*D84+E92*F84+F92*H84","v":545.78063179102401},null,{"$f":"0.86*H92","v":469.37134334028065}]
[null,null,2017,{"$f":"(SUM(D69:D73)-MIN(D69:D73)-MAX(D69:D73))/3","v":626.98250279575871},{"$f":"(SUM(F69:F73)-MIN(F69:F73)-MAX(F69:F73))/3","v":459.23883663479455},{"$f":"(SUM(H69:H73)-MIN(H69:H73)-MAX(H69:H73))/3","v":442.0090873184713},null,{"$f":"D93*D85+E93*F85+F93*H85","v":593.43376956356587},null,{"$f":"0.86*H93","v":510.35304182466666}]
[null,null,2018,{"$f":"(SUM(D70:D74)-MIN(D70:D74)-MAX(D70:D74))/3","v":594.35921210786466},{"$f":"(SUM(F70:F74)-MIN(F70:F74)-MAX(F70:F74))/3","v":403.9428090304379},{"$f":"(SUM(H70:H74)-MIN(H70:H74)-MAX(H70:H74))/3","v":403.76189495107548},null,{"$f":"D94*D86+E94*F86+F94*H86","v":442.02608964592326},null,{"$f":"0.86*H94","v":380.14243709549402}]
[null,null,"ARC-IC","Payment Rate/Ac(before 65%)",null,"Max Rate/Ac(before65%)",null,"Payment/Ac(before 65%)",null,"Farm Payment @ 65% of Base Acres"]
[null,null,2014,{"$f":"J90-J59","v":73.714825322804018},null,{"$f":"H90*0.1","v":58.45300000000001},null,{"$f":"IF(D96>0.01,MIN(D96,F96),0)","v":58.45300000000001},null,{"$f":"IF(H96>0,H96*'2014 Farm Bill Calculator'!$J$6*0.65,0)","v":5699.1675000000005}]
[null,null,2015,{"$f":"J91-J60","v":92.786487444543923},null,{"$f":"H91*0.1","v":70.362000000000009},null,{"$f":"IF(D97>0.01,MIN(D97,F97),0)","v":70.362000000000009},null,{"$f":"IF(H97>0,H97*'2014 Farm Bill Calculator'!$J$6*0.65,0)","v":6860.295000000001}]
[null,null,2016,{"$f":"J92-J61","v":37.602529112390926},null,{"$f":"H92*0.1","v":54.578063179102401},null,{"$f":"IF(D98>0.01,MIN(D98,F98),0)","v":37.602529112390926},null,{"$f":"IF(H98>0,H98*'2014 Farm Bill Calculator'!$J$6*0.65,0)","v":3666.2465884581152}]
[null,null,2017,{"$f":"J93-J62","v":-28.671364740962872},null,{"$f":"H93*0.1","v":59.343376956356593},null,{"$f":"IF(D99>0.01,MIN(D99,F99),0)","v":0},null,{"$f":"IF(H99>0,H99*'2014 Farm Bill Calculator'!$J$6*0.65,0)","v":0}]
[null,null,2018,{"$f":"J94-J63","v":-79.829466914249963},null,{"$f":"H94*0.1","v":44.202608964592329},null,{"$f":"IF(D100>0.01,MIN(D100,F100),0)","v":0},null,{"$f":"IF(H100>0,H100*'2014 Farm Bill Calculator'!$J$6*0.65,0)","v":0}]

{"sheet":"County Yields","index":4,"n_rows":85,"n_cols":80,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
[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]
["county","Yield2004","Yield2005","Yield2006","Yield2007","Yield2008","CY09","CY10","CY11","CY12","CY13","CY14","CY15","CY16","CY17","CY18","10yr 14","10yr 15","10yr 16","10yr 17","10yr 18","Yield2004","Yield2005","Yield2006","Yield2007","Yield2008","SY09","SY10","SY11","SY12","SY13","SY14","SY15","SY16","SY17","SY18","10yr 14","10yr 15","10yr 16","10yr 17","10yr 18","Yield2004","Yield2005","Yield2006","Yield2007","Yield2008","WY09","WY10","WY11","WY12","WY13","WY14","WY15","WY16","WY17","WY18","10yr 14","10yr 15","10yr 16","10yr 17","10yr 18",null,"COAY14","COAY15","COAY16","COAY17","COAY18",null,"SOAY14","SOAY15","SOAY16","SOAY17","SOAY18",null,"WOAY14","WOAY15","WOAY16","WOAY17","WOAY18"]
["ALCONA",null,147,null,null,null,73,131,80,69,120,109.3,{"$f":"AVERAGE(H3:L3)*(1+'2014 Farm Bill Calculator'!$B$20)","v":103.8972},{"$f":"AVERAGE(I3:M3)*(1+'2014 Farm Bill Calculator'!$B$20)","v":98.368228800000011},{"$f":"AVERAGE(J3:N3)*(1+'2014 Farm Bill Calculator'!$B$20)","v":102.11534747520001},{"$f":"AVERAGE(K3:O3)*(1+'2014 Farm Bill Calculator'!$B$20)","v":108.87087836014082},{"$f":"AVERAGE(B3:K3)","v":103.33333333333333},{"$f":"AVERAGE(C3:L3)","v":104.18571428571428},98.028171428571426,98.070678599999994,98.520086252799999,null,null,null,null,null,0.1,{"$f":"AA3","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AA3:AE3)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB3:AF3)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC3:AG3)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD3:AH3)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE3:AI3)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},{"$f":"AVERAGE(V3:AE3)","v":0.1},{"$f":"AVERAGE(W3:AF3)","v":0.10016666666666667},{"$f":"AVERAGE(X3:AG3)","v":0.10031457142857143},{"$f":"AVERAGE(Y3:AH3)","v":0.1004558505},{"$f":"AVERAGE(Z3:AI3)","v":0.10059816204533334},49,68,null,64,60.5,49,66,70,68,40,{"$f":"AVERAGE(AU3:AY3)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.186},{"$f":"AVERAGE(AV3:AZ3)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.243571999999993},{"$f":"AVERAGE(AW3:BA3)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.282773544000001},{"$f":"AVERAGE(AX3:BB3)*(1+'2014 Farm Bill Calculator'!$B$22)","v":58.319893799888},{"$f":"AVERAGE(AY3:BC3)*(1+'2014 Farm Bill Calculator'!$B$22)","v":56.364512347465379},{"$f":"AVERAGE(AP3:AY3)","v":59.388888888888886},{"$f":"AVERAGE(AQ3:AZ3)","v":60.520666666666671},{"$f":"AVERAGE(AR3:BA3)","v":59.769952444444442},{"$f":"AVERAGE(AS3:BB3)","v":59.821234554399993},{"$f":"AVERAGE(AT3:BC3)","v":59.253223934388792},null,{"$f":"IF(COUNT(G3:K3)=5,((SUM(G3:K3)-MIN(G3:K3)-MAX(G3:K3))/3),\"Data Error\")","v":91},{"$f":"IF(COUNT(H3:L3)=5,((SUM(H3:L3)-MIN(H3:L3)-MAX(H3:L3))/3),\"Data Error\")","v":103.10000000000001},{"$f":"IF(COUNT(I3:M3)=5,((SUM(I3:M3)-MIN(I3:M3)-MAX(I3:M3))/3),\"Data Error\")","v":97.732399999999998},{"$f":"IF(COUNT(J3:N3)=5,((SUM(J3:N3)-MIN(J3:N3)-MAX(J3:N3))/3),\"Data Error\")","v":103.85514293333334},{"$f":"IF(COUNT(K3:O3)=5,((SUM(K3:O3)-MIN(K3:O3)-MAX(K3:O3))/3),\"Data Error\")","v":105.10418249173335},null,{"$f":"IF(COUNT(AA3:AE3)=5,((SUM(AA3:AE3)-MIN(AA3:AE3)-MAX(AA3:AE3))/3),\"Data Error\")","v":0.10000000000000002},{"$f":"IF(COUNT(AB3:AF3)=5,((SUM(AB3:AF3)-MIN(AB3:AF3)-MAX(AB3:AF3))/3),\"Data Error\")","v":0.10000000000000002},{"$f":"IF(COUNT(AC3:AG3)=5,((SUM(AC3:AG3)-MIN(AC3:AG3)-MAX(AC3:AG3))/3),\"Data Error\")","v":0.10033333333333334},{"$f":"IF(COUNT(AD3:AH3)=5,((SUM(AD3:AH3)-MIN(AD3:AH3)-MAX(AD3:AH3))/3),\"Data Error\")","v":0.10073400000000003},{"$f":"IF(COUNT(AE3:AI3)=5,((SUM(AE3:AI3)-MIN(AE3:AI3)-MAX(AE3:AI3))/3),\"Data Error\")","v":0.10121560133333335},null,{"$f":"IF(COUNT(AU3:AY3)=5,((SUM(AU3:AY3)-MIN(AU3:AY3)-MAX(AU3:AY3))/3),\"Data Error\")","v":61},{"$f":"IF(COUNT(AV3:AZ3)=5,((SUM(AV3:AZ3)-MIN(AV3:AZ3)-MAX(AV3:AZ3))/3),\"Data Error\")","v":64.395333333333326},62.809857333333333,60.237448514666674,{"$f":"IF(COUNT(AY3:BC3)=5,((SUM(AY3:BC3)-MIN(AY3:BC3)-MAX(AY3:BC3))/3),\"Data Error\")","v":59.262889114629338}]
["ALGER",null,null,null,null,null,0.1,{"$f":"G4","v":0.1},{"$f":"H4","v":0.1},{"$f":"I4","v":0.1},{"$f":"J4","v":0.1},{"$f":"AVERAGE(G4:K4)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H4:L4)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I4:M4)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J4:N4)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K4:O4)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},{"$f":"AVERAGE(B4:K4)","v":0.1},{"$f":"AVERAGE(C4:L4)","v":0.10033333333333333},{"$f":"AVERAGE(D4:M4)","v":0.10062971428571428},{"$f":"AVERAGE(E4:N4)","v":0.10091340399999998},{"$f":"AVERAGE(F4:O4)","v":0.10119976748088888},null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA4:AE4)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB4:AF4)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC4:AG4)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD4:AH4)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE4:AI4)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,{"$f":"AVERAGE(Z4:AI4)","v":0.10059816204533334},null,null,null,null,null,0.1,{"$f":"AU4","v":0.1},{"$f":"AV4","v":0.1},{"$f":"AW4","v":0.1},{"$f":"AX4","v":0.1},{"$f":"AVERAGE(AU4:AY4)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV4:AZ4)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW4:BA4)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX4:BB4)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY4:BC4)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,{"$f":"IF(COUNT(AU4:AY4)=5,((SUM(AU4:AY4)-MIN(AU4:AY4)-MAX(AU4:AY4))/3),\"Data Error\")","v":0.10000000000000002},{"$f":"IF(COUNT(AV4:AZ4)=5,((SUM(AV4:AZ4)-MIN(AV4:AZ4)-MAX(AV4:AZ4))/3),\"Data Error\")","v":0.10000000000000002},{"$f":"IF(COUNT(AW4:BA4)=5,((SUM(AW4:BA4)-MIN(AW4:BA4)-MAX(AW4:BA4))/3),\"Data Error\")","v":0.10033333333333334},{"$f":"IF(COUNT(AX4:BB4)=5,((SUM(AX4:BB4)-MIN(AX4:BB4)-MAX(AX4:BB4))/3),\"Data Error\")","v":0.10073400000000003},0.10121560133333335]
["ALLEGAN",150,146,145,110,147,162,151,175,111,151,{"$f":"AVERAGE(G5:K5)*(1+'2014 Farm Bill Calculator'!$B$20)","v":153},{"$f":"AVERAGE(H5:L5)*(1+'2014 Farm Bill Calculator'!$B$20)","v":151.16399999999999},{"$f":"AVERAGE(I5:M5)*(1+'2014 Farm Bill Calculator'!$B$20)","v":151.19745599999999},{"$f":"AVERAGE(J5:N5)*(1+'2014 Farm Bill Calculator'!$B$20)","v":146.341737024},{"$f":"AVERAGE(K5:O5)*(1+'2014 Farm Bill Calculator'!$B$20)","v":153.55145137689598},144.80000000000001,145.1,145.6164,146.23614560000001,149.87031930239999,42,41,46,39,35.5,45,46,48,39,43,42.8,{"$f":"AVERAGE(AB5:AF5)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.197600000000008},{"$f":"AVERAGE(AC5:AG5)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.833515200000008},{"$f":"AVERAGE(AD5:AH5)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.991885270399997},{"$f":"AVERAGE(AE5:AI5)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.798246095020794},42.45,42.53,42.849760000000003,42.633111520000007,43.03230004704001,59,66,71,48,62.5,58,55,75,64,68,69.099998474121094,{"$f":"AVERAGE(AV5:AZ5)*(1+'2014 Farm Bill Calculator'!$B$22)","v":66.88219969177247},{"$f":"AVERAGE(AW5:BA5)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.282404029510502},{"$f":"AVERAGE(AX5:BB5)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.127449643471635},{"$f":"AVERAGE(AY5:BC5)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.961194471452899},62.65,63.659999847412109,63.748219816589355,63.576460219540408,65.589205183887572,null,154.66666666666666,151.66666666666666,151.72133333333332,151.12048533333333,151.12048533333336,null,44.666666666666664,43.933333333333337,43.332533333333345,43.211171733333323,43.275133490133328,null,63.333333333333336,67.033332824707031,67.994066055297864,67.994066055297864,68.409149372530933]
["ALPENA",92,119,130,82,109,97,126,111,108,99,114.1,{"$f":"AVERAGE(H6:L6)*(1+'2014 Farm Bill Calculator'!$B$20)","v":113.8524},{"$f":"AVERAGE(I6:M6)*(1+'2014 Farm Bill Calculator'!$B$20)","v":111.37428960000001},{"$f":"AVERAGE(J6:N6)*(1+'2014 Farm Bill Calculator'!$B$20)","v":111.45064467840001},{"$f":"AVERAGE(K6:O6)*(1+'2014 Farm Bill Calculator'!$B$20)","v":112.15457619279361},107.3,109.50999999999999,108.99524000000001,107.13266896,110.07773342784,20,33,37,25,31.5,30,38,31,34,23,{"$f":"AVERAGE(AA6:AE6)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.512},{"$f":"AVERAGE(AB6:AF6)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.817424000000003},{"$f":"AVERAGE(AC6:AG6)*(1+'2014 Farm Bill Calculator'!$B$21)","v":30.568543648000002},{"$f":"AVERAGE(AD6:AH6)*(1+'2014 Farm Bill Calculator'!$B$21)","v":30.481389464896004},{"$f":"AVERAGE(AE6:AI6)*(1+'2014 Farm Bill Calculator'!$B$21)","v":29.770630136804993},30.25,31.401199999999999,31.282942400000003,30.639796764800003,31.187935711289601,57,52,63,45,43,51,54,64,69,44,48.099998474121094,{"$f":"AVERAGE(AV6:AZ6)*(1+'2014 Farm Bill Calculator'!$B$22)","v":56.378199691772458},{"$f":"AVERAGE(AW6:BA6)*(1+'2014 Farm Bill Calculator'!$B$22)","v":56.858596029510494},{"$f":"AVERAGE(AX6:BB6)*(1+'2014 Farm Bill Calculator'!$B$22)","v":55.41603242747162},{"$f":"AVERAGE(AY6:BC6)*(1+'2014 Farm Bill Calculator'!$B$22)","v":52.672070977820887},54.2,53.309999847412108,53.747819816589356,53.133679419540407,54.175282662287565,null,106,111.03333333333335,110.9508,111.07556319999999,112.22577809280001,null,31.666666666666668,32.170666666666669,31.44314133333334,31.29932254933334,30.853977704298668,null,56.333333333333336,55.366666158040367,56.159399388631186,53.778931398468025,53.298076864455055]
["ANTRIM",119,111,108,65,81,95,121,103,92,97,135.4,{"$f":"AVERAGE(H7:L7)*(1+'2014 Farm Bill Calculator'!$B$20)","v":111.8736},{"$f":"AVERAGE(I7:M7)*(1+'2014 Farm Bill Calculator'!$B$20)","v":110.01181440000001},{"$f":"AVERAGE(J7:N7)*(1+'2014 Farm Bill Calculator'!$B$20)","v":111.44222453760001},{"$f":"AVERAGE(K7:O7)*(1+'2014 Farm Bill Calculator'!$B$20)","v":115.4084383432704},99.2,100.84,100.92735999999999,101.12854144000001,105.77276389376,null,null,null,18,null,0.1,{"$f":"AA7","v":0.1},{"$f":"AB7","v":0.1},{"$f":"AC7","v":0.1},{"$f":"AD7","v":0.1},46.3,{"$f":"AVERAGE(AB7:AF7)*(1+'2014 Farm Bill Calculator'!$B$21)","v":9.4334000000000007},{"$f":"AVERAGE(AC7:AG7)*(1+'2014 Farm Bill Calculator'!$B$21)","v":11.3187468},{"$f":"AVERAGE(AD7:AH7)*(1+'2014 Farm Bill Calculator'!$B$21)","v":13.584933653599998},{"$f":"AVERAGE(AE7:AI7)*(1+'2014 Farm Bill Calculator'!$B$21)","v":16.308890251627201},3.0833333333333344,9.257142857142858,9.2791750000000022,9.5057940888888908,9.015231161511112,null,null,null,null,null,null,null,61.3,61.5,null,{"$f":"AVERAGE(AU7:AY7)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.013999999999996},{"$f":"AVERAGE(AV7:AZ7)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.220713333333336},{"$f":"AVERAGE(AW7:BA7)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.376265116666673},{"$f":"AVERAGE(AX7:BB7)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.648022058625003},{"$f":"AVERAGE(AY7:BC7)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.937897628427812},61.4,61.604666666666667,61.758678333333336,61.882195690000003,62.009833418104165,null,98.333333333333329,107,103.95786666666667,106.29513813333335,111.1092129792,null,0.10000000000000002,9.9999999999999048E-2,3.2111333333333314,6.9507155999999997,11.445693484533336,null,"Data Error","Data Error","Data Error","Data Error","Data Error"]
["ARENAC",110,148,129,115,165,139,151,160,142,114,155.4,{"$f":"AVERAGE(H8:L8)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.36959999999999},{"$f":"AVERAGE(I8:M8)*(1+'2014 Farm Bill Calculator'!$B$20)","v":146.6289984},{"$f":"AVERAGE(J8:N8)*(1+'2014 Farm Bill Calculator'!$B$20)","v":143.90131407359999},{"$f":"AVERAGE(K8:O8)*(1+'2014 Farm Bill Calculator'!$B$20)","v":144.28918214461441},137.30000000000001,141.84,141.77696,143.53985984000002,146.42999124735999,32,40,41,38,44,37,46,44,51,36,{"$f":"AVERAGE(AA8:AE8)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.227999999999994},{"$f":"AVERAGE(AB8:AF8)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.486055999999998},{"$f":"AVERAGE(AC8:AG8)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.180239311999998},{"$f":"AVERAGE(AD8:AH8)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.216647653024005},{"$f":"AVERAGE(AE8:AI8)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.84641047893485},40.9,42.022800000000004,42.471405600000004,42.789429531200007,43.411094296502405,73,72,78,73,73.5,68,72,76,76,63,72.900001525878906,{"$f":"AVERAGE(AV8:AZ8)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.699800308227537},{"$f":"AVERAGE(AW8:BA8)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.8411599704895},{"$f":"AVERAGE(AX8:BB8)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.203074284528384},{"$f":"AVERAGE(AY8:BC8)*(1+'2014 Farm Bill Calculator'!$B$22)","v":71.436095290003109},72.45,72.440000152587885,72.509980183410647,71.994096180459593,71.914403608912423,null,144,149.46666666666667,148.25653333333332,145.33286613333334,145.9666374912,null,42.333333333333336,44.409333333333336,43.904685333333333,43.964765104000001,43.874962321674673,null,72,73.63333384195964,73.86660061136881,72.813653934865314,72.581344854415136]
["BARAGA",null,null,null,null,null,0.1,{"$f":"G9","v":0.1},{"$f":"H9","v":0.1},{"$f":"I9","v":0.1},{"$f":"J9","v":0.1},{"$f":"AVERAGE(G9:K9)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H9:L9)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I9:M9)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J9:N9)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K9:O9)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,{"$f":"AA9","v":0.1},{"$f":"AB9","v":0.1},{"$f":"AC9","v":0.1},{"$f":"AD9","v":0.1},{"$f":"AVERAGE(AA9:AE9)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB9:AF9)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC9:AG9)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD9:AH9)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE9:AI9)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU9","v":0.1},{"$f":"AV9","v":0.1},{"$f":"AW9","v":0.1},{"$f":"AX9","v":0.1},{"$f":"AVERAGE(AU9:AY9)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV9:AZ9)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW9:BA9)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX9:BB9)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY9:BC9)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["BARRY",151,135,148,115,131,142,146,153,108,163,151.6,{"$f":"AVERAGE(H10:L10)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.2064},{"$f":"AVERAGE(I10:M10)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.45250560000002},{"$f":"AVERAGE(J10:N10)*(1+'2014 Farm Bill Calculator'!$B$20)","v":146.32081674240001},{"$f":"AVERAGE(K10:O10)*(1+'2014 Farm Bill Calculator'!$B$20)","v":154.13826335784961},139.19999999999999,139.26,140.48063999999999,140.42589056,143.55797223424,41,37,46,38,31.5,41,43,45,41,49,43.1,{"$f":"AVERAGE(AB10:AF10)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.662199999999999},{"$f":"AVERAGE(AC10:AG10)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.997964400000008},{"$f":"AVERAGE(AD10:AH10)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.997553208799999},{"$f":"AVERAGE(AE10:AI10)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.805058956977611},41.25,41.46,42.226219999999998,42.126016440000001,42.825771760880002,54,66,66,57,54.5,64,57,70,72,72,79.699996948242187,{"$f":"AVERAGE(AV10:AZ10)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.841399383544925},{"$f":"AVERAGE(AW10:BA10)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.637362059021001},{"$f":"AVERAGE(AX10:BB10)*(1+'2014 Farm Bill Calculator'!$B$22)","v":74.372109194943235},{"$f":"AVERAGE(AY10:BC10)*(1+'2014 Farm Bill Calculator'!$B$22)","v":74.851275252321756},63.25,65.819999694824219,66.304139633178721,67.067875839080813,68.805086758575143,null,147,150.20000000000002,150.60213333333334,148.75296853333336,148.75296853333336,null,43,43.699999999999996,44.254066666666667,44.253388133333338,44.885905869600009,null,68.666666666666671,71.333333333333329,71.613799794514975,72.545787353006986,73.33649041798806]
["BAY",132,148,138,122,163,161,163,169,162,143,164.4,{"$f":"AVERAGE(H11:L11)*(1+'2014 Farm Bill Calculator'!$B$20)","v":163.48560000000001},{"$f":"AVERAGE(I11:M11)*(1+'2014 Farm Bill Calculator'!$B$20)","v":163.58466239999998},{"$f":"AVERAGE(J11:N11)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.47993352959998},{"$f":"AVERAGE(K11:O11)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.5778399696384},150.1,153.34,154.88856000000001,157.44702624000001,161.49501959296001,34,40,42,42,47,41,47,48,50,42,{"$f":"AVERAGE(AA11:AE11)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.056000000000004},{"$f":"AVERAGE(AB11:AF11)*(1+'2014 Farm Bill Calculator'!$B$21)","v":47.077312000000006},{"$f":"AVERAGE(AC11:AG11)*(1+'2014 Farm Bill Calculator'!$B$21)","v":47.092929024},{"$f":"AVERAGE(AD11:AH11)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.909700686848005},{"$f":"AVERAGE(AE11:AI11)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.285460225591301},{"$f":"AVERAGE(V11:AE11)","v":43.3},44.505600000000001,45.213331199999999,45.722624102399998,46.2135941710848,72,68,81,72,76,75,71,85,80,75,74.300003051757813,{"$f":"AVERAGE(AV11:AZ11)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.830600616455087},{"$f":"AVERAGE(AW11:BA11)*(1+'2014 Farm Bill Calculator'!$B$22)","v":79.210381940979005},{"$f":"AVERAGE(AX11:BB11)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.040879093056759},{"$f":"AVERAGE(AY11:BC11)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.645136669854224},75.5,75.730000305175778,76.713060366821281,76.53409856091919,77.138186470224866,null,162,163.13333333333333,163.29519999999999,163.02342079999997,163.18339864319998,null,45.666666666666664,47.018666666666668,47.044437333333342,46.742080341333342,46.681004228949341,null,76.666666666666671,76.433334350585938,77.610200205485015,77.346994185811354,76.95715990317062]
["BENZIE",100,104,108,45,79,108,110,74,61,105,118.3,{"$f":"AVERAGE(H12:L12)*(1+'2014 Farm Bill Calculator'!$B$20)","v":95.533199999999994},{"$f":"AVERAGE(I12:M12)*(1+'2014 Farm Bill Calculator'!$B$20)","v":92.581972800000017},{"$f":"AVERAGE(J12:N12)*(1+'2014 Farm Bill Calculator'!$B$20)","v":96.372695251200014},{"$f":"AVERAGE(K12:O12)*(1+'2014 Farm Bill Calculator'!$B$20)","v":103.58872508244481},89.4,91.22999999999999,90.383319999999998,88.841517279999991,93.978786805119995,null,null,null,null,null,0.1,{"$f":"AA12","v":0.1},{"$f":"AB12","v":0.1},{"$f":"AC12","v":0.1},{"$f":"AD12","v":0.1},{"$f":"AVERAGE(AA12:AE12)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB12:AF12)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC12:AG12)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD12:AH12)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE12:AI12)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU12","v":0.1},{"$f":"AV12","v":0.1},{"$f":"AW12","v":0.1},{"$f":"AX12","v":0.1},{"$f":"AVERAGE(AU12:AY12)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV12:AZ12)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW12:BA12)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX12:BB12)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY12:BC12)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,95.666666666666671,96.333333333333329,91.511066666666679,97.705057600000018,98.968631750400007,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["BERRIEN",143,123,154,137,148,150,159,163,144,150,176.4,{"$f":"AVERAGE(H13:L13)*(1+'2014 Farm Bill Calculator'!$B$20)","v":161.64959999999999},{"$f":"AVERAGE(I13:M13)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.19011839999999},{"$f":"AVERAGE(J13:N13)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.02490255359999},{"$f":"AVERAGE(K13:O13)*(1+'2014 Farm Bill Calculator'!$B$20)","v":165.70198267453438},147.1,150.44,154.30495999999999,155.12397184000002,157.62646209536001,44,32,48,44,44.5,44,48,41,45,41,42.9,{"$f":"AVERAGE(AB13:AF13)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.015799999999999},{"$f":"AVERAGE(AC13:AG13)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.210991599999993},{"$f":"AVERAGE(AD13:AH13)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.657611903199999},{"$f":"AVERAGE(AE13:AI13)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.386449507646397},43.15,43.04,44.241579999999999,43.762679159999998,43.72844035032,58,60,62,51,60.5,62,57,71,62,63,{"$f":"AVERAGE(AU13:AY13)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.63},{"$f":"AVERAGE(AV13:AZ13)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.95926},{"$f":"AVERAGE(AW13:BA13)*(1+'2014 Farm Bill Calculator'!$B$22)","v":65.365030519999991},{"$f":"AVERAGE(AX13:BB13)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.226766685039991},{"$f":"AVERAGE(AY13:BC13)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.676573555418074},60.65,61.213000000000001,61.608925999999997,61.945429051999994,63.268105720503989,null,153,157.33333333333334,158.21653333333333,157.94657279999998,161.95487365119996,null,43.333333333333336,42.966666666666669,42.638599999999997,43.375597199999994,43.25620116773333,null,62.333333333333336,62.876666666666665,63.529753333333325,63.529753333333325,63.938675561679986]
["BRANCH",134,141,150,114,122,135,145.19999999999999,156.4,113.5,164.5,167.2,{"$f":"AVERAGE(H14:L14)*(1+'2014 Farm Bill Calculator'!$B$20)","v":152.34719999999999},{"$f":"AVERAGE(I14:M14)*(1+'2014 Farm Bill Calculator'!$B$20)","v":153.80522879999995},{"$f":"AVERAGE(J14:N14)*(1+'2014 Farm Bill Calculator'!$B$20)","v":153.27589547519997},{"$f":"AVERAGE(K14:O14)*(1+'2014 Farm Bill Calculator'!$B$20)","v":161.39017815214075},137.56,140.88,142.01471999999998,142.39524287999998,146.32283242751998,41,39,47,40,30.5,35,44,45,42,45,42.6,{"$f":"AVERAGE(AB14:AF14)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.157199999999996},{"$f":"AVERAGE(AC14:AG14)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.188954399999993},{"$f":"AVERAGE(AD14:AH14)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.025123188799995},{"$f":"AVERAGE(AE14:AI14)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.434198072937598},40.85,41.010000000000005,41.52572,41.244615440000004,41.647127758880004,49,55,60,49,53.5,62,55,66,58,53,61.299999237060547,{"$f":"AVERAGE(AV14:AZ14)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.24659984588623},{"$f":"AVERAGE(AW14:BA14)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.104413014755245},{"$f":"AVERAGE(AX14:BB14)*(1+'2014 Farm Bill Calculator'!$B$22)","v":58.913504443735818},{"$f":"AVERAGE(AY14:BC14)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.098032341370448},56.05,57.279999923706058,57.704659908294673,57.715101209770197,58.706451654143791,null,145.53333333333333,155.36666666666665,157.74906666666661,156.88414293333329,157.19370809173327,null,43.666666666666664,43.866666666666667,43.919066666666659,43.648718133333325,44.123759196266661,null,58.333333333333336,58.099999745686851,59.515533027648928,59.117004286880501,59.421505768125769]
["CALHOUN",139,135,140,109,109,138,149,144,88,156,158.6,{"$f":"AVERAGE(H15:L15)*(1+'2014 Farm Bill Calculator'!$B$20)","v":141.9024},{"$f":"AVERAGE(I15:M15)*(1+'2014 Farm Bill Calculator'!$B$20)","v":140.45448960000002},{"$f":"AVERAGE(J15:N15)*(1+'2014 Farm Bill Calculator'!$B$20)","v":139.73120547840003},{"$f":"AVERAGE(K15:O15)*(1+'2014 Farm Bill Calculator'!$B$20)","v":150.28437139599362},130.69999999999999,132.66,133.35023999999999,133.39568895999997,136.46880950784001,42,34,43,40,27.5,39,47,45,32,49,39.4,{"$f":"AVERAGE(AB15:AF15)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.904800000000002},{"$f":"AVERAGE(AC15:AG15)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.077569600000004},{"$f":"AVERAGE(AD15:AH15)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.487238659199996},{"$f":"AVERAGE(AE15:AI15)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.403660868358401},39.85,39.589999999999996,40.48048,40.38823696,40.536960825919998,47,53,61,49,56.5,65,63,65,62,59,57.799999237060547,{"$f":"AVERAGE(AV15:AZ15)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.973599845886234},{"$f":"AVERAGE(AW15:BA15)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.766267014755243},{"$f":"AVERAGE(AX15:BB15)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.11305295173581},{"$f":"AVERAGE(AY15:BC15)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.933889647986447},58.05,59.129999923706052,60.027359908294684,60.10398660977021,61.315291904943777,null,143.66666666666666,149.66666666666666,147.30080000000001,146.11896320000002,146.11896320000002,null,43.666666666666664,43.800000000000004,42.434933333333333,41.460789866666666,42.156536086399996,null,63.333333333333336,61.333333333333336,60.99119994862874,60.913288953547159,60.626439988830356]
["CASS",140,129,159,124,148,163,168.5,168,139.30000000000001,160.80000000000001,172,{"$f":"AVERAGE(H16:L16)*(1+'2014 Farm Bill Calculator'!$B$20)","v":164.95439999999999},{"$f":"AVERAGE(I16:M16)*(1+'2014 Farm Bill Calculator'!$B$20)","v":164.2310976},{"$f":"AVERAGE(J16:N16)*(1+'2014 Farm Bill Calculator'!$B$20)","v":163.46224151039999},{"$f":"AVERAGE(K16:O16)*(1+'2014 Farm Bill Calculator'!$B$20)","v":168.3913387785216},149.95999999999998,153.16,156.75543999999999,157.27854975999998,161.22477391103999,43,35,49,44,33.5,35,45,42,43,41,52,{"$f":"AVERAGE(AB16:AF16)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.045999999999999},{"$f":"AVERAGE(AC16:AG16)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.055292000000001},{"$f":"AVERAGE(AD16:AH16)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.672460983999997},{"$f":"AVERAGE(AE16:AI16)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.212298102768003},41.05,41.95,42.954599999999999,42.560129199999999,42.727375298399998,52,51,60,50,36,60,54,68,50,53,66.800003051757813,{"$f":"AVERAGE(AV16:AZ16)*(1+'2014 Farm Bill Calculator'!$B$22)","v":58.943600616455079},{"$f":"AVERAGE(AW16:BA16)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.942207940978996},{"$f":"AVERAGE(AX16:BB16)*(1+'2014 Farm Bill Calculator'!$B$22)","v":58.314533945056759},{"$f":"AVERAGE(AY16:BC16)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.994069801958233},53.4,54.880000305175784,55.67436036682129,55.668581160919189,56.500034555424861,null,163.93333333333331,165.76666666666665,164.5848,163.32849919999998,164.21591303679998,null,42,43.333333333333336,43.348666666666666,44.367097333333334,45.25791766133333,null,55.666666666666664,57.933334350585937,59.581201222737626,57.295269519144689,59.066780834163616]
["CHARLEVOIX",108,92,110,81,79,116,115,106,111,122,115.2,{"$f":"AVERAGE(H17:L17)*(1+'2014 Farm Bill Calculator'!$B$20)","v":116.11680000000001},{"$f":"AVERAGE(I17:M17)*(1+'2014 Farm Bill Calculator'!$B$20)","v":116.34462720000002},{"$f":"AVERAGE(J17:N17)*(1+'2014 Farm Bill Calculator'!$B$20)","v":118.4549311488},{"$f":"AVERAGE(K17:O17)*(1+'2014 Farm Bill Calculator'!$B$20)","v":119.97573710315521},104,104.72,107.13168,107.76614272000002,111.51163583488001,null,null,null,16,null,0.1,{"$f":"AA17","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AA17:AE17)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB17:AF17)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC17:AG17)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD17:AH17)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE17:AI17)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},2.7500000000000013,2.3715714285714293,2.0877752500000009,1.8670718671111119,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU17","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU17:AY17)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV17:AZ17)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW17:BA17)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX17:BB17)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY17:BC17)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,114,113.73333333333335,114.10560000000002,115.88714240000002,116.97211944960003,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["CHEBOYGAN",null,null,null,null,null,64,133,110,120,113,138.5,{"$f":"AVERAGE(H18:L18)*(1+'2014 Farm Bill Calculator'!$B$20)","v":125.358},{"$f":"AVERAGE(I18:M18)*(1+'2014 Farm Bill Calculator'!$B$20)","v":123.79903199999998},{"$f":"AVERAGE(J18:N18)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.61403452799999},{"$f":"AVERAGE(K18:O18)*(1+'2014 Farm Bill Calculator'!$B$20)","v":127.96329757171198},108,113.08333333333333,114.83685714285714,115.95712899999999,117.14122961422221,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA18:AE18)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB18:AF18)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC18:AG18)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD18:AH18)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE18:AI18)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AU18:AY18)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV18:AZ18)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW18:BA18)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX18:BB18)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY18:BC18)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,114.33333333333333,122,119.45266666666664,123.05234399999999,125.25702217599996,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["CHIPPEWA",null,null,null,null,null,0.1,{"$f":"G19","v":0.1},{"$f":"H19","v":0.1},{"$f":"I19","v":0.1},{"$f":"J19","v":0.1},{"$f":"AVERAGE(G19:K19)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H19:L19)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I19:M19)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J19:N19)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K19:O19)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA19:AE19)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB19:AF19)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC19:AG19)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD19:AH19)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE19:AI19)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,{"$f":"AVERAGE(W19:AF19)","v":0.10016666666666667},{"$f":"AVERAGE(X19:AG19)","v":0.10031457142857143},{"$f":"AVERAGE(Y19:AH19)","v":0.1004558505},0.10059816204533334,null,null,33,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AU19:AY19)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV19:AZ19)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW19:BA19)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX19:BB19)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY19:BC19)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},5.5833333333333348,4.8001428571428582,4.2127752500000009,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["CLARE",86,140,112,null,109,68,127,123,128,104,136.6,{"$f":"AVERAGE(H20:L20)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.1944},{"$f":"AVERAGE(I20:M20)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.03005760000001},{"$f":"AVERAGE(J20:N20)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.6481893504},{"$f":"AVERAGE(K20:O20)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.37241997788161},110.77777777777777,116.39999999999999,114.86604444444444,116.42493973333333,117.44726469503999,20,null,null,35,null,31,43,34,47,30,36.9,{"$f":"AVERAGE(AB20:AF20)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.561799999999998},{"$f":"AVERAGE(AC20:AG20)*(1+'2014 Farm Bill Calculator'!$B$21)","v":37.665283600000002},{"$f":"AVERAGE(AD20:AH20)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.405670887200003},{"$f":"AVERAGE(AE20:AI20)*(1+'2014 Farm Bill Calculator'!$B$21)","v":36.669616406414406},34.285714285714285,36.699999999999996,36.932724999999998,37.014120399999996,37.392528276355556,null,48,72,53,null,40,67,63,41,55,61.400001525878906,{"$f":"AVERAGE(AV20:AZ20)*(1+'2014 Farm Bill Calculator'!$B$22)","v":58.054800308227534},{"$f":"AVERAGE(AW20:BA20)*(1+'2014 Farm Bill Calculator'!$B$22)","v":56.247869970489504},{"$f":"AVERAGE(AX20:BB20)*(1+'2014 Farm Bill Calculator'!$B$22)","v":54.88393970452838},{"$f":"AVERAGE(AY20:BC20)*(1+'2014 Farm Bill Calculator'!$B$22)","v":57.688495524843105},54.875,55.600000169542099,56.717200203789602,54.966963533843995,55.176290167680477,null,118,126,125.73146666666666,126.74148586666665,126.29088231680002,null,36,37.966666666666669,36.48726666666667,37.709027866666673,37.656984829066666,null,53,59.800000508626304,58.151600611368814,56.434223426239008,56.434223426238994]
["CLINTON",144,139,149,124,142,145,132,149,148,122,163.4,{"$f":"AVERAGE(H21:L21)*(1+'2014 Farm Bill Calculator'!$B$20)","v":145.73759999999999},{"$f":"AVERAGE(I21:M21)*(1+'2014 Farm Bill Calculator'!$B$20)","v":148.54007040000002},{"$f":"AVERAGE(J21:N21)*(1+'2014 Farm Bill Calculator'!$B$20)","v":148.44624476159998},{"$f":"AVERAGE(K21:O21)*(1+'2014 Farm Bill Calculator'!$B$20)","v":148.53727869296642},139.4,141.34,142.01375999999999,141.96776704000001,144.41239151616,40,34,46,39,39,42,39,45,47,41,44.9,{"$f":"AVERAGE(AB21:AF21)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.813800000000001},{"$f":"AVERAGE(AC21:AG21)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.786187599999998},{"$f":"AVERAGE(AD21:AH21)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.742997495200001},{"$f":"AVERAGE(AE21:AI21)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.287082989230399},41.2,41.69,42.671379999999999,42.549998760000001,43.124298509519996,65,73,76,63,70,67,66,81,79,82,81.800003051757812,{"$f":"AVERAGE(AV21:AZ21)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.739600616455078},{"$f":"AVERAGE(AW21:BA21)*(1+'2014 Farm Bill Calculator'!$B$22)","v":81.312999940979012},{"$f":"AVERAGE(AX21:BB21)*(1+'2014 Farm Bill Calculator'!$B$22)","v":81.376225929056758},{"$f":"AVERAGE(AY21:BC21)*(1+'2014 Farm Bill Calculator'!$B$22)","v":81.856223566726229},72.2,73.880000305175784,74.453960366821292,74.985260360919185,76.822882953824859,null,141.66666666666666,143,147.57920000000001,147.42589013333335,147.57463838720003,null,42.666666666666664,43.633333333333333,44.571266666666666,44.499995866666666,44.447661698399997,null,75.666666666666671,80.600001017252609,80.600001017252609,80.704334330912275,81.496409640597861]
["CRAWFORD",null,null,null,null,null,0.1,{"$f":"G22","v":0.1},{"$f":"H22","v":0.1},{"$f":"I22","v":0.1},{"$f":"J22","v":0.1},{"$f":"AVERAGE(G22:K22)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H22:L22)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I22:M22)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J22:N22)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K22:O22)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,{"$f":"AA22","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AA22:AE22)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB22:AF22)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC22:AG22)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD22:AH22)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE22:AI22)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU22","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU22:AY22)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV22:AZ22)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW22:BA22)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX22:BB22)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY22:BC22)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["DELTA",59,92,129,89,64,49,133,58,99,120,{"$f":"AVERAGE(G23:K23)*(1+'2014 Farm Bill Calculator'!$B$20)","v":93.635999999999996},{"$f":"AVERAGE(H23:L23)*(1+'2014 Farm Bill Calculator'!$B$20)","v":102.741744},{"$f":"AVERAGE(I23:M23)*(1+'2014 Farm Bill Calculator'!$B$20)","v":96.569059775999989},{"$f":"AVERAGE(J23:N23)*(1+'2014 Farm Bill Calculator'!$B$20)","v":104.43714797030398},{"$f":"AVERAGE(K23:O23)*(1+'2014 Farm Bill Calculator'!$B$20)","v":105.54632615624601},89.2,92.663600000000002,93.737774400000006,90.494680377600005,92.038395174630395,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA23:AE23)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB23:AF23)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC23:AG23)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD23:AH23)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE23:AI23)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU23","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU23:AY23)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV23:AZ23)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW23:BA23)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX23:BB23)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY23:BC23)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,92.333333333333329,104.21199999999999,98.459247999999988,99.436934591999986,101.24931724876801,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["DICKINSON",null,null,null,null,null,49,139,49,102,117,{"$f":"AVERAGE(G24:K24)*(1+'2014 Farm Bill Calculator'!$B$20)","v":93.024000000000001},{"$f":"AVERAGE(H24:L24)*(1+'2014 Farm Bill Calculator'!$B$20)","v":102.004896},{"$f":"AVERAGE(I24:M24)*(1+'2014 Farm Bill Calculator'!$B$20)","v":94.457894784000004},{"$f":"AVERAGE(J24:N24)*(1+'2014 Farm Bill Calculator'!$B$20)","v":103.73130531993601},{"$f":"AVERAGE(K24:O24)*(1+'2014 Farm Bill Calculator'!$B$20)","v":104.08449160520297},91.2,91.504000000000005,93.004128000000009,93.185848848000006,94.357566233770683,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA24:AE24)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB24:AF24)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC24:AG24)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD24:AH24)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE24:AI24)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU24","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU24:AY24)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV24:AZ24)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW24:BA24)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX24:BB24)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY24:BC24)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,89.333333333333329,104.008,99.009632000000011,99.487596928000016,100.06469870131203,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["EATON",153,145,144,118,129,152,162,147,124,170,176.5,{"$f":"AVERAGE(H25:L25)*(1+'2014 Farm Bill Calculator'!$B$20)","v":159.018},{"$f":"AVERAGE(I25:M25)*(1+'2014 Farm Bill Calculator'!$B$20)","v":158.40967200000003},{"$f":"AVERAGE(J25:N25)*(1+'2014 Farm Bill Calculator'!$B$20)","v":160.73724508800001},{"$f":"AVERAGE(K25:O25)*(1+'2014 Farm Bill Calculator'!$B$20)","v":168.23164308595202},144.4,146.75,148.15180000000001,149.5927672,153.8664917088,44,33,48,42,33.5,42,47,43,40,48,45.1,{"$f":"AVERAGE(AB25:AF25)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.066199999999995},{"$f":"AVERAGE(AC25:AG25)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.6755724},{"$f":"AVERAGE(AD25:AH25)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.014038024799994},{"$f":"AVERAGE(AE25:AI25)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.026873705809592},42.05,42.160000000000004,43.366619999999998,43.034177240000005,43.335581042480001,58,63,71,64,55.5,64,65,76,75,72,77.599998474121094,{"$f":"AVERAGE(AV25:AZ25)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.851199691772464},{"$f":"AVERAGE(AW25:BA25)*(1+'2014 Farm Bill Calculator'!$B$22)","v":75.639142029510495},{"$f":"AVERAGE(AX25:BB25)*(1+'2014 Farm Bill Calculator'!$B$22)","v":75.566248719471616},{"$f":"AVERAGE(AY25:BC25)*(1+'2014 Farm Bill Calculator'!$B$22)","v":75.680630960804876},66.349999999999994,68.309999847412115,69.395119816589357,69.859034019540402,71.015658891487561,null,153.66666666666666,159.66666666666666,158.67266666666669,162.47589066666669,163.25174836266669,null,44,45.033333333333331,44.388733333333334,44.947257466666663,45.060079341599995,null,70.666666666666671,74.333333333333329,74.950399897257498,74.830113907094315,75.018863480251525]
["EMMET",80,95,111,75,89,84,127,109,117,78,132.9,{"$f":"AVERAGE(H26:L26)*(1+'2014 Farm Bill Calculator'!$B$20)","v":115.0356},{"$f":"AVERAGE(I26:M26)*(1+'2014 Farm Bill Calculator'!$B$20)","v":112.59486240000001},{"$f":"AVERAGE(J26:N26)*(1+'2014 Farm Bill Calculator'!$B$20)","v":113.3282143296},{"$f":"AVERAGE(K26:O26)*(1+'2014 Farm Bill Calculator'!$B$20)","v":112.57917005283841},96.5,101.78999999999999,103.79356,103.95304624000001,107.78586767296001,null,null,null,null,null,0.1,{"$f":"AA26","v":0.1},{"$f":"AB26","v":0.1},{"$f":"AC26","v":0.1},{"$f":"AD26","v":0.1},{"$f":"AVERAGE(AA26:AE26)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB26:AF26)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC26:AG26)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD26:AH26)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE26:AI26)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU26","v":0.1},{"$f":"AV26","v":0.1},{"$f":"AW26","v":0.1},{"$f":"AX26","v":0.1},{"$f":"AVERAGE(AU26:AY26)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV26:AZ26)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW26:BA26)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX26:BB26)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY26:BC26)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,{"$f":"IF(COUNT(G26:K26)=5,((SUM(G26:K26)-MIN(G26:K26)-MAX(G26:K26))/3),\"Data Error\")","v":103.33333333333333},117.66666666666667,113.67853333333335,114.87682080000002,113.65289224320001,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["GENESEE",109,137,121,120,138,123,131,132,134,141,142.5,{"$f":"AVERAGE(H27:L27)*(1+'2014 Farm Bill Calculator'!$B$20)","v":138.822},{"$f":"AVERAGE(I27:M27)*(1+'2014 Farm Bill Calculator'!$B$20)","v":140.417688},{"$f":"AVERAGE(J27:N27)*(1+'2014 Farm Bill Calculator'!$B$20)","v":142.134896352},{"$f":"AVERAGE(K27:O27)*(1+'2014 Farm Bill Calculator'!$B$20)","v":143.79441520780802},128.6,131.94999999999999,132.13220000000001,134.07396880000002,136.28745843519999,31,38,37,38,38,33,38,37,42,41,37,{"$f":"AVERAGE(AB27:AF27)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.39},{"$f":"AVERAGE(AC27:AG27)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.670780000000001},{"$f":"AVERAGE(AD27:AH27)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.210277560000002},{"$f":"AVERAGE(AE27:AI27)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.848753627120004},37.299999999999997,37.9,38.039000000000001,38.306077999999999,38.527105755999997,57,58,62,57,57.5,49,58,60,66,63,62,{"$f":"AVERAGE(AV27:AZ27)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.417999999999999},{"$f":"AVERAGE(AW27:BA27)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.310435999999996},{"$f":"AVERAGE(AX27:BB27)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.979144072000004},{"$f":"AVERAGE(AY27:BC27)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.570931174543993},58.75,59.25,59.691800000000001,59.822843599999999,60.520758007200001,null,132.33333333333334,135.66666666666666,137.94066666666666,140.07989599999999,141.18419478400003,null,38.666666666666664,38.666666666666664,39.129999999999995,40.02026,39.757019186666668,null,60.333333333333336,61.666666666666664,62.472666666666669,62.909478666666665,62.909478666666665]
["GLADWIN",113,162,134,null,138,116,153,156,148,117,158,{"$f":"AVERAGE(H28:L28)*(1+'2014 Farm Bill Calculator'!$B$20)","v":149.328},{"$f":"AVERAGE(I28:M28)*(1+'2014 Farm Bill Calculator'!$B$20)","v":148.57891199999997},{"$f":"AVERAGE(J28:N28)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.065010048},{"$f":"AVERAGE(K28:O28)*(1+'2014 Farm Bill Calculator'!$B$20)","v":146.87427209779199},137.44444444444446,142.44444444444446,141.03644444444444,142.65632355555556,143.0971922048,29,42,41,37,null,36,49,45,52,37,40.299999999999997,{"$f":"AVERAGE(AB28:AF28)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.106600000000007},{"$f":"AVERAGE(AC28:AG28)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.320133200000001},{"$f":"AVERAGE(AD28:AH28)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.182800106400002},{"$f":"AVERAGE(AE28:AI28)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.603725727892801},40.888888888888886,42.144444444444446,42.489622222222224,42.858525911111116,43.656614811822223,59,46,62,69,62.5,63,76,64,78,71,{"$f":"AVERAGE(AU28:AY28)*(1+'2014 Farm Bill Calculator'!$B$22)","v":71.104000000000013},{"$f":"AVERAGE(AV28:AZ28)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.741008000000008},{"$f":"AVERAGE(AW28:BA28)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.08269161600002},{"$f":"AVERAGE(AX28:BB28)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.715395322432002},{"$f":"AVERAGE(AY28:BC28)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.849905177563272},65.05,66.260400000000004,68.934500799999995,69.942769961600007,70.414309493843206,null,139.33333333333334,152.33333333333334,151.10933333333332,148.63563733333331,148.32397401599997,null,43.666666666666664,44.766666666666673,43.468866666666678,43.242244400000004,42.934311102133336,null,70.333333333333329,72.701333333333352,71.615002666666683,71.975899872000014,71.975899872000014]
["GOGEBIC",null,null,null,null,null,0.1,{"$f":"G29","v":0.1},{"$f":"H29","v":0.1},{"$f":"I29","v":0.1},{"$f":"J29","v":0.1},null,{"$f":"AVERAGE(H29:L29)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(I29:M29)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10251},{"$f":"AVERAGE(J29:N29)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10315005000000001},{"$f":"AVERAGE(K29:O29)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10395331275},0.1,0.1,0.10033333333333333,0.10064428571428571,0.10095750625,null,null,null,null,null,0.1,{"$f":"AA29","v":0.1},{"$f":"AB29","v":0.1},{"$f":"AC29","v":0.1},{"$f":"AD29","v":0.1},{"$f":"AVERAGE(AA29:AE29)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB29:AF29)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC29:AG29)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD29:AH29)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE29:AI29)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU29","v":0.1},{"$f":"AV29","v":0.1},{"$f":"AW29","v":0.1},{"$f":"AX29","v":0.1},{"$f":"AVERAGE(AU29:AY29)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV29:AZ29)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW29:BA29)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX29:BB29)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY29:BC29)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,"Data Error","Data Error","Data Error","Data Error",null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["GRAND TRAVERSE",81,100,98,44,77,91,116,102,65,81,86.7,{"$f":"AVERAGE(H30:L30)*(1+'2014 Farm Bill Calculator'!$B$20)","v":91.942800000000005},{"$f":"AVERAGE(I30:M30)*(1+'2014 Farm Bill Calculator'!$B$20)","v":87.035131199999995},{"$f":"AVERAGE(J30:N30)*(1+'2014 Farm Bill Calculator'!$B$20)","v":83.982297964799997},{"$f":"AVERAGE(K30:O30)*(1+'2014 Farm Bill Calculator'!$B$20)","v":87.854686749619205},85.5,86.070000000000007,85.264280000000014,84.167793120000013,88.166022916480003,null,null,27,10,null,28,33,35,28,27,{"$f":"AVERAGE(AA30:AE30)*(1+'2014 Farm Bill Calculator'!$B$21)","v":30.501999999999999},{"$f":"AVERAGE(AB30:AF30)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.007404000000001},{"$f":"AVERAGE(AC30:AG30)*(1+'2014 Farm Bill Calculator'!$B$21)","v":30.604899608},{"$f":"AVERAGE(AD30:AH30)*(1+'2014 Farm Bill Calculator'!$B$21)","v":29.717089328815998},{"$f":"AVERAGE(AE30:AI30)*(1+'2014 Farm Bill Calculator'!$B$21)","v":30.06394137323683},26.857142857142858,27.312750000000001,27.723267111111113,28.123811512000003,30.314599215201781,55,43,55,36,53,44,35,49,47,40,{"$f":"AVERAGE(AU30:AY30)*(1+'2014 Farm Bill Calculator'!$B$22)","v":43.43},{"$f":"AVERAGE(AV30:AZ30)*(1+'2014 Farm Bill Calculator'!$B$22)","v":43.314860000000003},{"$f":"AVERAGE(AW30:BA30)*(1+'2014 Farm Bill Calculator'!$B$22)","v":44.994461720000004},{"$f":"AVERAGE(AX30:BB30)*(1+'2014 Farm Bill Calculator'!$B$22)","v":44.185342987440009},{"$f":"AVERAGE(AY30:BC30)*(1+'2014 Farm Bill Calculator'!$B$22)","v":43.616782270902888},45.7,44.542999999999999,44.574486,43.573932171999999,44.392466470743997,null,91.333333333333329,89.899999999999991,86.547599999999989,84.91171039999999,85.905809721600008,null,29.666666666666668,30.500666666666671,29.836467999999996,29.702299869333331,30.274662978938654,null,43.666666666666664,43.476666666666667,44.581620000000008,43.913107240000009,43.643400995813344]
["GRATIOT",125,145,141,125,138,156,145,155,173,135,153.5,{"$f":"AVERAGE(H31:L31)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.346},{"$f":"AVERAGE(I31:M31)*(1+'2014 Farm Bill Calculator'!$B$20)","v":157.45658400000002},{"$f":"AVERAGE(J31:N31)*(1+'2014 Farm Bill Calculator'!$B$20)","v":157.95772713599999},{"$f":"AVERAGE(K31:O31)*(1+'2014 Farm Bill Calculator'!$B$20)","v":154.88910347174402},143.80000000000001,146.65,147.68459999999999,149.33025839999999,152.62603111359999,33,39,48,38,36,43,41,45,53,41,42.4,{"$f":"AVERAGE(AB31:AF31)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.924800000000005},{"$f":"AVERAGE(AC31:AG31)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.717609600000003},{"$f":"AVERAGE(AD31:AH31)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.862566739199998},{"$f":"AVERAGE(AE31:AI31)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.420805220518403},41.7,42.64,43.232479999999995,43.004240959999997,43.790497633919998,69,72,76,67,72,70,73,74,92,72,79.5,{"$f":"AVERAGE(AV31:AZ31)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.881},{"$f":"AVERAGE(AW31:BA31)*(1+'2014 Farm Bill Calculator'!$B$22)","v":80.068961999999985},{"$f":"AVERAGE(AX31:BB31)*(1+'2014 Farm Bill Calculator'!$B$22)","v":81.294892323999989},{"$f":"AVERAGE(AY31:BC31)*(1+'2014 Farm Bill Calculator'!$B$22)","v":79.132460573448},73.7,74.75,75.438099999999991,75.844996199999997,77.274485432399985,null,152,151.16666666666666,154.61533333333333,155.43419466666668,155.43419466666668,null,43,42.800000000000004,44.108266666666673,44.347469866666671,44.347469866666671,null,73,75.5,77.460333333333324,79.483320666666657,79.483320666666657]
["HILLSDALE",135,151,149,113,124,133,140,139,109,169,155,{"$f":"AVERAGE(H32:L32)*(1+'2014 Farm Bill Calculator'!$B$20)","v":145.24800000000002},{"$f":"AVERAGE(I32:M32)*(1+'2014 Farm Bill Calculator'!$B$20)","v":146.318592},{"$f":"AVERAGE(J32:N32)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.81158476800002},{"$f":"AVERAGE(K32:O32)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.729148060672},136.19999999999999,138.19999999999999,137.62479999999999,137.35665920000002,140.83781767680003,40,42,48,39,32.5,36,45,44,40,47,39.299999999999997,{"$f":"AVERAGE(AB32:AF32)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.490600000000001},{"$f":"AVERAGE(AC32:AG32)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.185701200000004},{"$f":"AVERAGE(AD32:AH32)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.021212842400004},{"$f":"AVERAGE(AE32:AI32)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.631497836564797},41.35,41.28,41.429060000000007,40.947630119999999,41.349751404240003,50,64,63,54,64,66,62,65,69,74,71.800003051757813,{"$f":"AVERAGE(AV32:AZ32)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.04360061645508},{"$f":"AVERAGE(AW32:BA32)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.466407940979011},{"$f":"AVERAGE(AX32:BB32)*(1+'2014 Farm Bill Calculator'!$B$22)","v":71.570622345056776},{"$f":"AVERAGE(AY32:BC32)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.089888058758234},63.1,65.280000305175776,65.784360366821289,66.531001160919189,68.288063395424871,null,137.33333333333334,144.66666666666666,146.41600000000003,148.85553066666668,149.71005892266666,null,43,43,42.496866666666676,42.22543373333334,43.232504680799991,null,66.666666666666671,68.600001017252609,69.947867889404293,70.436670536397301,71.279011112597871]
["HOUGHTON",null,null,null,null,null,0.1,{"$f":"G33","v":0.1},{"$f":"H33","v":0.1},{"$f":"I33","v":0.1},{"$f":"J33","v":0.1},null,{"$f":"AVERAGE(H33:L33)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(I33:M33)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10251},{"$f":"AVERAGE(J33:N33)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10315005000000001},{"$f":"AVERAGE(K33:O33)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10395331275},0.1,0.1,0.10033333333333333,0.10064428571428571,0.10095750625,null,null,null,null,null,0.1,{"$f":"AA33","v":0.1},{"$f":"AB33","v":0.1},{"$f":"AC33","v":0.1},{"$f":"AD33","v":0.1},{"$f":"AVERAGE(AA33:AE33)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB33:AF33)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC33:AG33)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD33:AH33)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE33:AI33)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU33","v":0.1},{"$f":"AV33","v":0.1},{"$f":"AW33","v":0.1},{"$f":"AX33","v":0.1},{"$f":"AVERAGE(AU33:AY33)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV33:AZ33)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW33:BA33)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX33:BB33)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY33:BC33)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,"Data Error","Data Error","Data Error","Data Error",null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["HURON",139,160,167,147,174,167,172,175,129,164,172.3,{"$f":"AVERAGE(H34:L34)*(1+'2014 Farm Bill Calculator'!$B$20)","v":165.70919999999998},{"$f":"AVERAGE(I34:M34)*(1+'2014 Farm Bill Calculator'!$B$20)","v":164.4258768},{"$f":"AVERAGE(J34:N34)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.2687556672},{"$f":"AVERAGE(K34:O34)*(1+'2014 Farm Bill Calculator'!$B$20)","v":169.05558182330878},159.4,162.72999999999999,163.30091999999999,163.04350768,164.57038324671998,43,46,50,45,48.5,40,46,48,50,47,39,{"$f":"AVERAGE(AB34:AF34)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.46},{"$f":"AVERAGE(AC34:AG34)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.55292},{"$f":"AVERAGE(AD34:AH34)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.260609840000001},{"$f":"AVERAGE(AE34:AI34)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.505253027679998},46.35,45.95,45.995999999999995,45.651291999999998,45.777352984000004,82,80,86,80,87.5,64,86,91,88,92,90.400001525878906,{"$f":"AVERAGE(AV34:AZ34)*(1+'2014 Farm Bill Calculator'!$B$22)","v":90.374800308227535},{"$f":"AVERAGE(AW34:BA34)*(1+'2014 Farm Bill Calculator'!$B$22)","v":91.258509970489499},{"$f":"AVERAGE(AX34:BB34)*(1+'2014 Farm Bill Calculator'!$B$22)","v":91.310728984528382},{"$f":"AVERAGE(AY34:BC34)*(1+'2014 Farm Bill Calculator'!$B$22)","v":91.979496239403105},83.65,84.490000152587896,85.527480183410646,86.053331180459594,87.184404078912436,null,167.66666666666666,169.43333333333331,167.3364,164.71169226666663,164.71169226666663,null,47,47,47.153333333333336,46.670973333333336,46.424509946666667,null,88.333333333333329,89.800000508626297,90.591600611368804,90.677770601531975,90.9897468269656]
["INGHAM",159,145,151,118,129,151,159,148,116,161,175.9,{"$f":"AVERAGE(H35:L35)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.0196},{"$f":"AVERAGE(I35:M35)*(1+'2014 Farm Bill Calculator'!$B$20)","v":154.20759839999999},{"$f":"AVERAGE(J35:N35)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.47394847360002},{"$f":"AVERAGE(K35:O35)*(1+'2014 Farm Bill Calculator'!$B$20)","v":163.52663396221439},143.69999999999999,145.39000000000001,146.39196000000001,146.71271984000003,150.46011468736003,47,37,47,41,34.5,41,47,46,39,48,49.7,{"$f":"AVERAGE(AB35:AF35)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.3994},{"$f":"AVERAGE(AC35:AG35)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.278078799999996},{"$f":"AVERAGE(AD35:AH35)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.3342507176},{"$f":"AVERAGE(AE35:AI35)*(1+'2014 Farm Bill Calculator'!$B$21)","v":47.815769362555208},42.75,43.019999999999996,43.959940000000003,43.887747879999999,44.421172951759999,61,66,74,66,65.5,66,70,80,84,84,83,{"$f":"AVERAGE(AV35:AZ35)*(1+'2014 Farm Bill Calculator'!$B$22)","v":81.00200000000001},{"$f":"AVERAGE(AW35:BA35)*(1+'2014 Farm Bill Calculator'!$B$22)","v":83.224404000000007},{"$f":"AVERAGE(AX35:BB35)*(1+'2014 Farm Bill Calculator'!$B$22)","v":83.875733608000004},{"$f":"AVERAGE(AY35:BC35)*(1+'2014 Farm Bill Calculator'!$B$22)","v":83.850631796816003},71.650000000000006,73.849999999999994,75.350200000000001,76.2726404,78.060213760799996,null,{"$f":"IF(COUNT(G35:K35)=5,((SUM(G35:K35)-MIN(G35:K35)-MAX(G35:K35))/3),\"Data Error\")","v":152.66666666666666},{"$f":"IF(COUNT(H35:L35)=5,((SUM(H35:L35)-MIN(H35:L35)-MAX(H35:L35))/3),\"Data Error\")","v":156},{"$f":"IF(COUNT(I35:M35)=5,((SUM(I35:M35)-MIN(I35:M35)-MAX(I35:M35))/3),\"Data Error\")","v":154.67319999999998},{"$f":"IF(COUNT(J35:N35)=5,((SUM(J35:N35)-MIN(J35:N35)-MAX(J35:N35))/3),\"Data Error\")","v":156.74239946666668},{"$f":"IF(COUNT(K35:O35)=5,((SUM(K35:O35)-MIN(K35:O35)-MAX(K35:O35))/3),\"Data Error\")","v":157.1645161578667},null,{"$f":"IF(COUNT(AA35:AE35)=5,((SUM(AA35:AE35)-MIN(AA35:AE35)-MAX(AA35:AE35))/3),\"Data Error\")","v":44.666666666666664},{"$f":"IF(COUNT(AB35:AF35)=5,((SUM(AB35:AF35)-MIN(AB35:AF35)-MAX(AB35:AF35))/3),\"Data Error\")","v":47},{"$f":"IF(COUNT(AC35:AG35)=5,((SUM(AC35:AG35)-MIN(AC35:AG35)-MAX(AC35:AG35))/3),\"Data Error\")","v":46.799800000000005},{"$f":"IF(COUNT(AD35:AH35)=5,((SUM(AD35:AH35)-MIN(AD35:AH35)-MAX(AD35:AH35))/3),\"Data Error\")","v":46.892492933333337},{"$f":"IF(COUNT(AE35:AI35)=5,((SUM(AE35:AI35)-MIN(AE35:AI35)-MAX(AE35:AI35))/3),\"Data Error\")","v":46.911216905866674},null,78,82.333333333333329,82.667333333333332,83.408134666666669,83.366712536000009]
["IONIA",146,142,147,132,148,153,160,165,139,159,161.4,{"$f":"AVERAGE(H36:L36)*(1+'2014 Farm Bill Calculator'!$B$20)","v":160.01759999999999},{"$f":"AVERAGE(I36:M36)*(1+'2014 Farm Bill Calculator'!$B$20)","v":160.02119039999999},{"$f":"AVERAGE(J36:N36)*(1+'2014 Farm Bill Calculator'!$B$20)","v":159.0055132416},{"$f":"AVERAGE(K36:O36)*(1+'2014 Farm Bill Calculator'!$B$20)","v":163.08663794288643},149.1,150.64000000000001,152.44175999999999,153.74387904,156.44443036416001,43,40,46,41,37,45,48,48,50,47,45.2,{"$f":"AVERAGE(AB36:AF36)*(1+'2014 Farm Bill Calculator'!$B$21)","v":48.116399999999999},{"$f":"AVERAGE(AC36:AG36)*(1+'2014 Farm Bill Calculator'!$B$21)","v":48.139912799999998},{"$f":"AVERAGE(AD36:AH36)*(1+'2014 Farm Bill Calculator'!$B$21)","v":48.168175185599999},{"$f":"AVERAGE(AE36:AI36)*(1+'2014 Farm Bill Calculator'!$B$21)","v":47.798146573091202},44.5,44.72,45.531639999999996,45.745631279999998,46.462448798559997,57,64,66,62,64,66,63,77,74,78,77.800003051757812,{"$f":"AVERAGE(AV36:AZ36)*(1+'2014 Farm Bill Calculator'!$B$22)","v":74.699600616455072},{"$f":"AVERAGE(AW36:BA36)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.062919940979},{"$f":"AVERAGE(AX36:BB36)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.075629769056761},{"$f":"AVERAGE(AY36:BC36)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.696906982406233},67.099999999999994,69.180000305175781,70.249960366821284,71.356252360919186,72.86381533782486,null,157.33333333333334,160.13333333333333,160.13919999999999,159.67959680000001,159.68143454720004,null,47.666666666666664,47.666666666666664,47.705466666666666,47.752104266666663,47.752104266666656,null,72.333333333333329,76.266667683919266,76.4998678894043,76.520841203063966,77.312850920597853]
["IOSCO",92,142,138,110,131,119,146,150,133,122,128,{"$f":"AVERAGE(H37:L37)*(1+'2014 Farm Bill Calculator'!$B$20)","v":138.51600000000002},{"$f":"AVERAGE(I37:M37)*(1+'2014 Farm Bill Calculator'!$B$20)","v":136.98926400000002},{"$f":"AVERAGE(J37:N37)*(1+'2014 Farm Bill Calculator'!$B$20)","v":134.33507385600001},{"$f":"AVERAGE(K37:O37)*(1+'2014 Farm Bill Calculator'!$B$20)","v":134.60742892262402},128.30000000000001,131.9,131.55160000000001,131.4505264,133.88403378560002,null,null,44,32,33,35,44,34,43,33,32.200000000000003,{"$f":"AVERAGE(AB37:AF37)*(1+'2014 Farm Bill Calculator'!$B$21)","v":37.612399999999994},{"$f":"AVERAGE(AC37:AG37)*(1+'2014 Farm Bill Calculator'!$B$21)","v":36.322104799999991},{"$f":"AVERAGE(AD37:AH37)*(1+'2014 Farm Bill Calculator'!$B$21)","v":36.791169969599999},{"$f":"AVERAGE(AE37:AI37)*(1+'2014 Farm Bill Calculator'!$B$21)","v":35.536986303459202},37.25,36.68888888888889,36.781239999999997,36.013450479999996,36.492567476959991,60,74,78,66,58,71,52,77,67,64,{"$f":"AVERAGE(AU37:AY37)*(1+'2014 Farm Bill Calculator'!$B$22)","v":66.862000000000009},{"$f":"AVERAGE(AV37:AZ37)*(1+'2014 Farm Bill Calculator'!$B$22)","v":66.026123999999996},{"$f":"AVERAGE(AW37:BA37)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.859401048000009},{"$f":"AVERAGE(AX37:BB37)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.215000059695996},{"$f":"AVERAGE(AY37:BC37)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.258430071754603},66.7,67.386200000000002,66.588812399999995,65.674752504799997,65.796252510769605,null,133.66666666666666,135.66666666666666,133.17200000000003,132.66308800000004,133.10811261866667,null,37.333333333333336,36.666666666666664,34.870799999999996,35.644834933333335,35.371091589866673,null,67.333333333333329,65.954000000000008,66.629374666666664,66.629374666666664,66.701041353232014]
["IRON",null,null,null,null,null,0.1,{"$f":"G38","v":0.1},{"$f":"H38","v":0.1},{"$f":"I38","v":0.1},{"$f":"J38","v":0.1},{"$f":"AVERAGE(G38:K38)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H38:L38)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I38:M38)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J38:N38)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K38:O38)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,{"$f":"AA38","v":0.1},{"$f":"AB38","v":0.1},{"$f":"AC38","v":0.1},{"$f":"AD38","v":0.1},{"$f":"AVERAGE(AA38:AE38)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB38:AF38)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC38:AG38)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD38:AH38)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE38:AI38)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU38","v":0.1},{"$f":"AV38","v":0.1},{"$f":"AW38","v":0.1},{"$f":"AX38","v":0.1},{"$f":"AVERAGE(AU38:AY38)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV38:AZ38)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW38:BA38)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX38:BB38)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY38:BC38)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["ISABELLA",119,158,136,117,134,134,145,146,156,138,148.1,{"$f":"AVERAGE(H39:L39)*(1+'2014 Farm Bill Calculator'!$B$20)","v":149.55240000000001},{"$f":"AVERAGE(I39:M39)*(1+'2014 Farm Bill Calculator'!$B$20)","v":150.48108960000002},{"$f":"AVERAGE(J39:N39)*(1+'2014 Farm Bill Calculator'!$B$20)","v":151.39523187840001},{"$f":"AVERAGE(K39:O39)*(1+'2014 Farm Bill Calculator'!$B$20)","v":150.45585918159361},138.30000000000001,141.20999999999998,140.36524,141.81334895999998,145.25287214783998,29,46,47,37,36.5,40,48,46,57,40,40.9,{"$f":"AVERAGE(AB39:AF39)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.843800000000002},{"$f":"AVERAGE(AC39:AG39)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.610247600000001},{"$f":"AVERAGE(AD39:AH39)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.733517615200007},{"$f":"AVERAGE(AE39:AI39)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.6596881734704},42.65,43.839999999999996,43.924379999999999,43.885404759999993,44.858756521519993,83,62,77,58,72,70,70,80,77,68,70.800003051757813,{"$f":"AVERAGE(AV39:AZ39)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.891600616455079},{"$f":"AVERAGE(AW39:BA39)*(1+'2014 Farm Bill Calculator'!$B$22)","v":74.677703940979015},{"$f":"AVERAGE(AX39:BB39)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.602600137056783},{"$f":"AVERAGE(AY39:BC39)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.916325364742235},71.7,70.480000305175778,71.669160366821288,71.436930760919182,72.997190774624869,null,143,146.36666666666667,147.88413333333335,149.3778298666667,149.37782986666667,null,44.666666666666664,44.966666666666669,44.581266666666671,44.784682533333346,44.747921738400009,null,72.333333333333329,72.600001017252609,73.897201222737635,73.123102536397312,72.764734601756558]
["JACKSON",133,143,134,103,111,122,141,130,85,156,155.6,{"$f":"AVERAGE(H40:L40)*(1+'2014 Farm Bill Calculator'!$B$20)","v":136.19040000000001},{"$f":"AVERAGE(I40:M40)*(1+'2014 Farm Bill Calculator'!$B$20)","v":135.20924160000001},{"$f":"AVERAGE(J40:N40)*(1+'2014 Farm Bill Calculator'!$B$20)","v":136.27192688640002},{"$f":"AVERAGE(K40:O40)*(1+'2014 Farm Bill Calculator'!$B$20)","v":146.73139997122561},125.8,128.06,127.37903999999999,127.49996416000002,130.82715684864002,41,37,44,38,26.5,39,46,40,29,46,41.6,{"$f":"AVERAGE(AB40:AF40)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.925199999999997},{"$f":"AVERAGE(AC40:AG40)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.900090399999996},{"$f":"AVERAGE(AD40:AH40)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.879908660800005},{"$f":"AVERAGE(AE40:AI40)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.077650210281597},38.65,38.71,39.102520000000005,38.692529040000004,38.880519906080011,51,53,57,51,59,57,55,66,63,64,63,{"$f":"AVERAGE(AV40:AZ40)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.822000000000003},{"$f":"AVERAGE(AW40:BA40)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.402044000000004},{"$f":"AVERAGE(AX40:BB40)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.079256888000003},{"$f":"AVERAGE(AY40:BC40)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.297266779375988},57.6,58.8,59.782200000000003,60.522404400000006,61.830330088800011,null,131,142.20000000000002,140.59680000000003,142.33321386666671,142.68744229546667,null,41.666666666666664,42.533333333333331,40.84173333333333,40.808430133333331,40.808430133333331,null,61.333333333333336,63.333333333333336,63.333333333333336,63.333333333333336,63.693085629333325]
["KALAMAZOO",138,135,148,109,120,150,155.80000000000001,162.30000000000001,139.19999999999999,178.8,188.7,{"$f":"AVERAGE(H41:L41)*(1+'2014 Farm Bill Calculator'!$B$20)","v":168.25919999999999},{"$f":"AVERAGE(I41:M41)*(1+'2014 Farm Bill Calculator'!$B$20)","v":170.8008768},{"$f":"AVERAGE(J41:N41)*(1+'2014 Farm Bill Calculator'!$B$20)","v":172.5350556672},{"$f":"AVERAGE(K41:O41)*(1+'2014 Farm Bill Calculator'!$B$20)","v":179.33540702330879},143.60999999999999,148.68,152.00592,154.28600767999998,160.63951324671999,41,40,50,40,32,39,51.4,47.6,36.700000000000003,49.7,47.2,{"$f":"AVERAGE(AB41:AF41)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.985199999999999},{"$f":"AVERAGE(AC41:AG41)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.093410399999996},{"$f":"AVERAGE(AD41:AH41)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.789079300800005},{"$f":"AVERAGE(AE41:AI41)*(1+'2014 Farm Bill Calculator'!$B$21)","v":47.625073319561601},42.739999999999995,43.36,44.058520000000001,43.667861039999998,44.246768970079998,50,50,57,50,54.5,66,67,68,66,73,58.900001525878906,{"$f":"AVERAGE(AV41:AZ41)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.245800308227544},{"$f":"AVERAGE(AW41:BA41)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.295451970489509},{"$f":"AVERAGE(AX41:BB41)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.153133268528393},{"$f":"AVERAGE(AY41:BC41)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.386066188771125},60.15,61.040000152587893,62.764580183410644,63.79412538045959,65.509438707312441,null,156.03333333333327,165.6333333333333,169.78639999999999,172.62002559999996,174.04531082240001,null,45.43333333333333,48.166666666666657,47.261733333333325,46.759536800000014,46.759536799999999,null,67,67,67.081933436075857,66.847084092905689,67.231461849081825]
["KALKASKA",null,null,null,null,null,78,115,80,61,102,null,{"$f":"AVERAGE(H42:L42)*(1+'2014 Farm Bill Calculator'!$B$20)","v":91.29},{"$f":"AVERAGE(I42:M42)*(1+'2014 Farm Bill Calculator'!$B$20)","v":85.243950000000012},{"$f":"AVERAGE(J42:N42)*(1+'2014 Farm Bill Calculator'!$B$20)","v":86.581157250000004},{"$f":"AVERAGE(K42:O42)*(1+'2014 Farm Bill Calculator'!$B$20)","v":93.104352348749998},87.2,87.2,87.881666666666661,87.504850000000005,87.389388406250006,35,41,42,40,34.5,0.1,{"$f":"AA42","v":0.1},{"$f":"AB42","v":0.1},{"$f":"AC42","v":0.1},{"$f":"AD42","v":0.1},{"$f":"AVERAGE(AA42:AE42)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB42:AF42)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC42:AG42)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD42:AH42)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE42:AI42)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},19.299999999999997,15.810099999999997,11.720220199999996,7.5303646803999964,3.5405383458408011,null,null,null,null,70,62,46,77,72,64,68.199996948242188,{"$f":"AVERAGE(AV42:AZ42)*(1+'2014 Farm Bill Calculator'!$B$22)","v":66.094399383544925},{"$f":"AVERAGE(AW42:BA42)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.153468059020994},{"$f":"AVERAGE(AX42:BB42)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.77046860694324},{"$f":"AVERAGE(AY42:BC42)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.118103265545756},65.166666666666671,65.599999564034604,65.661799541473385,66.160873821200894,66.42183329977513,null,86.666666666666671,"Data Error","Data Error","Data Error","Data Error",null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,66,68.066665649414063,68.764798777262357,68.149288130269369,67.688288312910103]
["KENT",129,138,140,115,134,141,149,163,129,149,146.80000000000001,{"$f":"AVERAGE(H43:L43)*(1+'2014 Farm Bill Calculator'!$B$20)","v":150.30719999999999},{"$f":"AVERAGE(I43:M43)*(1+'2014 Farm Bill Calculator'!$B$20)","v":150.57386879999999},{"$f":"AVERAGE(J43:N43)*(1+'2014 Farm Bill Calculator'!$B$20)","v":148.0389380352},{"$f":"AVERAGE(K43:O43)*(1+'2014 Farm Bill Calculator'!$B$20)","v":151.92288139438082},138.69999999999999,140.47999999999999,141.71071999999998,142.76810687999998,146.07200068352,null,null,null,null,null,43,46,45,44,43,41.1,{"$f":"AVERAGE(AB43:AF43)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.258200000000002},{"$f":"AVERAGE(AC43:AG43)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.9063564},{"$f":"AVERAGE(AD43:AH43)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.685440392799997},{"$f":"AVERAGE(AE43:AI43)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.621899352145604},44.2,43.683333333333337,43.765457142857144,43.78306955,43.772221865866669,53,58,71,51,60.5,62,62,66,79,69,{"$f":"AVERAGE(AU43:AY43)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.275999999999996},{"$f":"AVERAGE(AV43:AZ43)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.543751999999998},{"$f":"AVERAGE(AW43:BA43)*(1+'2014 Farm Bill Calculator'!$B$22)","v":71.067589903999988},{"$f":"AVERAGE(AX43:BB43)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.091243064607994},{"$f":"AVERAGE(AY43:BC43)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.695674163658808},63.15,64.677599999999998,65.831975200000002,65.838734190400004,67.947858496860789,null,146.33333333333334,148.26666666666665,148.70239999999998,148.70240000000001,149.11537934506666,null,44,44,43.752733333333339,43.635452133333331,43.53059893093333,null,65.666666666666671,67.75866666666667,68.939917333333327,69.870447301333328,69.870447301333314]
["KEWEENAW",null,null,null,null,null,0.1,{"$f":"G44","v":0.1},{"$f":"H44","v":0.1},{"$f":"I44","v":0.1},{"$f":"J44","v":0.1},{"$f":"AVERAGE(G44:K44)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H44:L44)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I44:M44)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J44:N44)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K44:O44)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,{"$f":"AA44","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AA44:AE44)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB44:AF44)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC44:AG44)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD44:AH44)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE44:AI44)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU44","v":0.1},{"$f":"AV44","v":0.1},{"$f":"AW44","v":0.1},{"$f":"AX44","v":0.1},{"$f":"AVERAGE(AU44:AY44)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV44:AZ44)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW44:BA44)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX44:BB44)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY44:BC44)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["LAKE",null,null,null,null,null,93,144,138,124,94,125,{"$f":"AVERAGE(H45:L45)*(1+'2014 Farm Bill Calculator'!$B$20)","v":127.5},{"$f":"AVERAGE(I45:M45)*(1+'2014 Farm Bill Calculator'!$B$20)","v":124.134},{"$f":"AVERAGE(J45:N45)*(1+'2014 Farm Bill Calculator'!$B$20)","v":121.305336},{"$f":"AVERAGE(K45:O45)*(1+'2014 Farm Bill Calculator'!$B$20)","v":120.755624544},118.6,119.66666666666667,120.78571428571429,121.20425,121.21548177777777,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA45:AE45)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB45:AF45)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC45:AG45)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD45:AH45)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE45:AI45)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,54,57,68,62,63,{"$f":"AVERAGE(AU45:AY45)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.407999999999994},{"$f":"AVERAGE(AV45:AZ45)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.904416000000005},{"$f":"AVERAGE(AW45:BA45)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.097108031999994},{"$f":"AVERAGE(AX45:BB45)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.308723854463999},{"$f":"AVERAGE(AY45:BC45)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.573086073065724},60.8,60.901333333333334,61.187488000000009,61.551190504000004,61.746471987384894,null,118.66666666666667,129,125.5,124.378,123.47977866666668,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,60.666666666666664,62.136000000000003,62.634805333333333,62.634805333333333,63.071046618154668]
["LAPEER",123,138,156,110,150,132,137,137,149,149,149.1,{"$f":"AVERAGE(H46:L46)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.1044},{"$f":"AVERAGE(I46:M46)*(1+'2014 Farm Bill Calculator'!$B$20)","v":149.16569760000002},{"$f":"AVERAGE(J46:N46)*(1+'2014 Farm Bill Calculator'!$B$20)","v":151.64749991040003},{"$f":"AVERAGE(K46:O46)*(1+'2014 Farm Bill Calculator'!$B$20)","v":152.18758989212162},138.1,140.70999999999998,141.62043999999997,140.93700975999997,145.10175975103999,31,39,49,34,44,36,41,42,43,41,36.4,{"$f":"AVERAGE(AB46:AF46)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.086799999999997},{"$f":"AVERAGE(AC46:AG46)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.104333600000004},{"$f":"AVERAGE(AD46:AH46)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.923408987200006},{"$f":"AVERAGE(AE46:AI46)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.503937602614407},40,40.54,40.748679999999993,39.959113359999996,40.651454258719994,61,62,70,57,69,60,65,67,74,69,62,{"$f":"AVERAGE(AV46:AZ46)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.074000000000012},{"$f":"AVERAGE(AW46:BA46)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.694948000000011},{"$f":"AVERAGE(AX46:BB46)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.037327496000003},{"$f":"AVERAGE(AY46:BC46)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.034867650192012},65.400000000000006,65.5,66.107400000000013,65.976894800000011,67.180627549600018,null,141,145,148.36813333333336,149.03333333333333,149.0885658666667,null,41.333333333333336,41.333333333333336,41.36226666666667,41.063711200000007,41.003402995733339,null,67,67,68.024666666666675,68.589649333333341,68.589649333333341]
["LEELANAU",null,82,null,56,84,93,104,75,54,98,{"$f":"AVERAGE(G47:K47)*(1+'2014 Farm Bill Calculator'!$B$20)","v":86.495999999999995},{"$f":"AVERAGE(H47:L47)*(1+'2014 Farm Bill Calculator'!$B$20)","v":85.169184000000001},{"$f":"AVERAGE(I47:M47)*(1+'2014 Farm Bill Calculator'!$B$20)","v":81.327697535999988},{"$f":"AVERAGE(J47:N47)*(1+'2014 Farm Bill Calculator'!$B$20)","v":82.618547833343982},{"$f":"AVERAGE(K47:O47)*(1+'2014 Farm Bill Calculator'!$B$20)","v":88.456731591346156},80.75,81.388444444444445,81.74057599999999,81.699288153599994,84.361142936934385,null,null,null,null,null,0.1,{"$f":"AA47","v":0.1},{"$f":"AB47","v":0.1},{"$f":"AC47","v":0.1},{"$f":"AD47","v":0.1},{"$f":"AVERAGE(AA47:AE47)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB47:AF47)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC47:AG47)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD47:AH47)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE47:AI47)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU47","v":0.1},{"$f":"AV47","v":0.1},{"$f":"AW47","v":0.1},{"$f":"AX47","v":0.1},{"$f":"AVERAGE(AU47:AY47)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV47:AZ47)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW47:BA47)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX47:BB47)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY47:BC47)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,88.666666666666671,86.498666666666665,82.221727999999985,84.330960511999976,84.761243944447983,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["LENAWEE",150,161,158,144,134,149,156,149,100,180,174.7,{"$f":"AVERAGE(H48:L48)*(1+'2014 Farm Bill Calculator'!$B$20)","v":154.97880000000001},{"$f":"AVERAGE(I48:M48)*(1+'2014 Farm Bill Calculator'!$B$20)","v":154.77047519999999},{"$f":"AVERAGE(J48:N48)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.94765214079999},{"$f":"AVERAGE(K48:O48)*(1+'2014 Farm Bill Calculator'!$B$20)","v":167.36097317752319},148.1,150.57,149.96788000000001,149.64492752000001,150.83969273408002,39,44,48,47,32,43,43,46,34,51,48.7,{"$f":"AVERAGE(AB48:AF48)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.985399999999998},{"$f":"AVERAGE(AC48:AG48)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.386450799999992},{"$f":"AVERAGE(AD48:AH48)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.262513861599999},{"$f":"AVERAGE(AE48:AI48)*(1+'2014 Farm Bill Calculator'!$B$21)","v":47.537541661643196},42.7,43.67,43.768539999999994,43.507185079999992,43.333436466159995,65,74,76,73,75.5,80,72,75,71,86,84.800003051757813,{"$f":"AVERAGE(AV48:AZ48)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.53760061645508},{"$f":"AVERAGE(AW48:BA48)*(1+'2014 Farm Bill Calculator'!$B$22)","v":79.858195940978987},{"$f":"AVERAGE(AX48:BB48)*(1+'2014 Farm Bill Calculator'!$B$22)","v":80.839551521056762},{"$f":"AVERAGE(AY48:BC48)*(1+'2014 Farm Bill Calculator'!$B$22)","v":82.827140928310229},74.75,76.730000305175778,77.183760366821289,77.569579960919185,78.353535113024876,null,151.33333333333334,159.9,159.55960000000002,161.48309173333334,161.87548404693334,null,44,45.9,46.561799999999998,46.357283599999995,46.449654887199991,null,75.666666666666671,77.266667683919266,79.445867889404283,81.065266536397289,81.832583504597849]
["LIVINGSTON",132,135,131,107,126,137,145,139,119,152,171.4,{"$f":"AVERAGE(H49:L49)*(1+'2014 Farm Bill Calculator'!$B$20)","v":148.18559999999999},{"$f":"AVERAGE(I49:M49)*(1+'2014 Farm Bill Calculator'!$B$20)","v":148.83546240000001},{"$f":"AVERAGE(J49:N49)*(1+'2014 Farm Bill Calculator'!$B$20)","v":150.84189672959999},{"$f":"AVERAGE(K49:O49)*(1+'2014 Farm Bill Calculator'!$B$20)","v":157.33764366243838},132.30000000000001,136.24,137.55856,139.34210624000002,143.72629591295998,42,35,44,37,33,38,41,42,41,44,44.2,{"$f":"AVERAGE(AB49:AF49)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.864399999999996},{"$f":"AVERAGE(AC49:AG49)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.241008799999996},{"$f":"AVERAGE(AD49:AH49)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.491692577599991},{"$f":"AVERAGE(AE49:AI49)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.995014478275195},39.700000000000003,39.92,40.706440000000001,40.630540879999998,41.279710137759992,54,61,77,55,56,56,58,64,65,55,69.5,{"$f":"AVERAGE(AV49:AZ49)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.922999999999995},{"$f":"AVERAGE(AW49:BA49)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.917445999999998},{"$f":"AVERAGE(AX49:BB49)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.900770092000002},{"$f":"AVERAGE(AY49:BC49)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.678725650584006},60.1,61.65,61.842300000000002,60.534044600000001,61.424121609200007,null,140.33333333333334,145.33333333333334,146.39520000000002,149.67368746666668,150.55911970986665,null,41.333333333333336,42.333333333333329,42.954799999999999,43.36846959999999,43.577567125866665,null,59.333333333333336,62.333333333333336,63.974333333333334,63.946815333333326,63.580405364000001]
["LUCE",null,null,null,null,null,0.1,{"$f":"G50","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(G50:K50)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H50:L50)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I50:M50)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J50:N50)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K50:O50)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,{"$f":"AA50","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AA50:AE50)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB50:AF50)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC50:AG50)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD50:AH50)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE50:AI50)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU50","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU50:AY50)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV50:AZ50)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW50:BA50)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX50:BB50)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY50:BC50)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["MACKINAC",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(G51:K51)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H51:L51)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I51:M51)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J51:N51)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K51:O51)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA51:AE51)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB51:AF51)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC51:AG51)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD51:AH51)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE51:AI51)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU51","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU51:AY51)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV51:AZ51)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW51:BA51)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX51:BB51)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY51:BC51)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["MACOMB",130,150,153,110,160,147,136,148,168,152,160.19999999999999,{"$f":"AVERAGE(H52:L52)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.89680000000001},{"$f":"AVERAGE(I52:M52)*(1+'2014 Farm Bill Calculator'!$B$20)","v":159.95574720000002},{"$f":"AVERAGE(J52:N52)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.3947196288},{"$f":"AVERAGE(K52:O52)*(1+'2014 Farm Bill Calculator'!$B$20)","v":161.25124243307519},145.4,148.42000000000002,149.00968,149.70525472,154.94472668288,37,39,43,33,45.5,38,37,42,43,38,40.4,{"$f":"AVERAGE(AB52:AF52)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.480800000000002},{"$f":"AVERAGE(AC52:AG52)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.183921600000005},{"$f":"AVERAGE(AD52:AH52)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.019073763200012},{"$f":"AVERAGE(AE52:AI52)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.618926663366402},39.549999999999997,39.89,40.038079999999994,39.856472159999996,40.658379536319998,63,63,62,57,65.5,52.5,71.400000000000006,50,61.1,70.7,54.299999237060547,{"$f":"AVERAGE(AV52:AZ52)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.114999845886224},{"$f":"AVERAGE(AW52:BA52)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.239429814755255},{"$f":"AVERAGE(AX52:BB52)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.30779463733581},{"$f":"AVERAGE(AY52:BC52)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.551769154077654},61.620000000000005,60.749999923706056,60.661499908294687,60.485442889770198,61.016222353503792,null,149,153.4,156.03226666666669,158.68418240000003,158.68418240000003,null,39.333333333333336,40.133333333333333,40.960266666666676,40.688240533333349,40.6332912544,null,61.43333333333333,62.033333079020174,59.171666360982272,61.151476553547162,61.554074765992446]
["MANISTEE",93,null,100,64,null,78,130,101,61,76,129.30000000000001,{"$f":"AVERAGE(H53:L53)*(1+'2014 Farm Bill Calculator'!$B$20)","v":101.4492},{"$f":"AVERAGE(I53:M53)*(1+'2014 Farm Bill Calculator'!$B$20)","v":95.624836800000011},{"$f":"AVERAGE(J53:N53)*(1+'2014 Farm Bill Calculator'!$B$20)","v":94.528303507200022},{"$f":"AVERAGE(K53:O53)*(1+'2014 Farm Bill Calculator'!$B$20)","v":101.36807742266882},87.875,92.412499999999994,93.416577777777775,92.930448533333333,96.322482256355556,null,null,null,null,null,0.1,{"$f":"AA53","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AA53:AE53)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB53:AF53)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC53:AG53)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD53:AH53)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE53:AI53)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU53","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU53:AY53)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV53:AZ53)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW53:BA53)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX53:BB53)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY53:BC53)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,85,102.10000000000001,92.816400000000002,91.024678933333348,97.200780102400017,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["MARQUETTE",null,null,null,null,null,0.1,{"$f":"G54","v":0.1},{"$f":"H54","v":0.1},{"$f":"I54","v":0.1},{"$f":"J54","v":0.1},{"$f":"AVERAGE(G54:K54)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H54:L54)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I54:M54)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J54:N54)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K54:O54)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,{"$f":"AVERAGE(AA54:AE54)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB54:AF54)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC54:AG54)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD54:AH54)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE54:AI54)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU54","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AU54:AY54)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV54:AZ54)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW54:BA54)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX54:BB54)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY54:BC54)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["MASON",null,132,116,109,99,102,151,128,138,110,127.1,{"$f":"AVERAGE(H55:L55)*(1+'2014 Farm Bill Calculator'!$B$20)","v":133.43639999999999},{"$f":"AVERAGE(I55:M55)*(1+'2014 Farm Bill Calculator'!$B$20)","v":129.85342559999998},{"$f":"AVERAGE(J55:N55)*(1+'2014 Farm Bill Calculator'!$B$20)","v":130.23152442239999},{"$f":"AVERAGE(K55:O55)*(1+'2014 Farm Bill Calculator'!$B$20)","v":128.6467554045696},120.55555555555556,121.21,121.35364,122.73898256,124.86213500224001,27,40,35,35,28.5,33,56,38,45,38,33.9,{"$f":"AVERAGE(AB55:AF55)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.601799999999997},{"$f":"AVERAGE(AC55:AG55)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.895363600000003},{"$f":"AVERAGE(AD55:AH55)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.278227047199998},{"$f":"AVERAGE(AE55:AI55)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.324428910734404},37.549999999999997,38.239999999999995,38.50018,38.989716360000003,39.517539064719998,51,60,60,43,65,52,60,62,65,64,49.200000762939453,{"$f":"AVERAGE(AV55:AZ55)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.64040015411377},{"$f":"AVERAGE(AW55:BA55)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.769760985244751},{"$f":"AVERAGE(AX55:BB55)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.521252704264192},{"$f":"AVERAGE(AY55:BC55)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.616545750525553},58.2,58.020000076293947,58.084040091705319,58.161016190229795,59.913141460656206,null,125.33333333333333,131.03333333333333,129.51213333333331,130.12994186666666,129.06165000746665,null,40.333333333333336,40.333333333333336,39.53393333333333,40.1657212,39.391196882400003,null,62,62,62.213466718037921,61.803387046452848,60.643804614540898]
["MECOSTA",102,139,132,100,108,126,142.5,136.6,146.80000000000001,132.80000000000001,134.6,{"$f":"AVERAGE(H56:L56)*(1+'2014 Farm Bill Calculator'!$B$20)","v":141.43320000000003},{"$f":"AVERAGE(I56:M56)*(1+'2014 Farm Bill Calculator'!$B$20)","v":141.21557280000002},{"$f":"AVERAGE(J56:N56)*(1+'2014 Farm Bill Calculator'!$B$20)","v":142.15714965120003},{"$f":"AVERAGE(K56:O56)*(1+'2014 Farm Bill Calculator'!$B$20)","v":141.21000818004481},126.57000000000001,129.82999999999998,130.07332,130.99487728,135.21059224512001,null,36,20,23,27.5,24,36,34,32,25,34.700000000000003,{"$f":"AVERAGE(AB56:AF56)*(1+'2014 Farm Bill Calculator'!$B$21)","v":32.663399999999996},{"$f":"AVERAGE(AC56:AG56)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.989406800000005},{"$f":"AVERAGE(AD56:AH56)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.583266973599997},{"$f":"AVERAGE(AE56:AI56)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.499086902267194},28.611111111111111,29.22,28.886339999999997,30.085280679999993,30.943607377360003,49,35,42,43,59.5,49,65,51,48,42,40,{"$f":"AVERAGE(AV56:AZ56)*(1+'2014 Farm Bill Calculator'!$B$22)","v":49.692},{"$f":"AVERAGE(AW56:BA56)*(1+'2014 Farm Bill Calculator'!$B$22)","v":46.599784000000007},{"$f":"AVERAGE(AX56:BB56)*(1+'2014 Farm Bill Calculator'!$B$22)","v":45.710940368000003},{"$f":"AVERAGE(AY56:BC56)*(1+'2014 Farm Bill Calculator'!$B$22)","v":45.248550322336001},48.35,47.45,48.919200000000004,49.379178400000001,49.650272436800002,null,137.30000000000001,137.9,137.54439999999997,139.08292426666668,139.08292426666665,null,30.333333333333332,33.566666666666663,32.887800000000006,32.217602266666667,32.078691257866659,null,49.333333333333336,47,46.564,45.533261333333336,44.770241456000001]
["MENOMINEE",82,122,138,77,76,51,124,51,95,139,{"$f":"AVERAGE(G57:K57)*(1+'2014 Farm Bill Calculator'!$B$20)","v":93.84},{"$f":"AVERAGE(H57:L57)*(1+'2014 Farm Bill Calculator'!$B$20)","v":102.57936000000001},{"$f":"AVERAGE(I57:M57)*(1+'2014 Farm Bill Calculator'!$B$20)","v":98.209549440000004},{"$f":"AVERAGE(J57:N57)*(1+'2014 Farm Bill Calculator'!$B$20)","v":107.84029752576001},{"$f":"AVERAGE(K57:O57)*(1+'2014 Farm Bill Calculator'!$B$20)","v":110.45971822101505},95.5,96.683999999999997,94.74193600000001,90.76289094400002,93.846920696576007,null,null,null,null,null,17,35,17,23,25,{"$f":"AVERAGE(AA57:AE57)*(1+'2014 Farm Bill Calculator'!$B$21)","v":23.634},{"$f":"AVERAGE(AB57:AF57)*(1+'2014 Farm Bill Calculator'!$B$21)","v":24.974068000000003},{"$f":"AVERAGE(AC57:AG57)*(1+'2014 Farm Bill Calculator'!$B$21)","v":22.948829736},{"$f":"AVERAGE(AD57:AH57)*(1+'2014 Farm Bill Calculator'!$B$21)","v":24.150493342672},{"$f":"AVERAGE(AE57:AI57)*(1+'2014 Farm Bill Calculator'!$B$21)","v":24.382892997891748},23.4,23.439000000000004,23.658295428571428,23.569612217,23.634154564296889,null,null,null,null,null,0.1,{"$f":"AU57","v":0.1},{"$f":"AV57","v":0.1},{"$f":"AW57","v":0.1},{"$f":"AX57","v":0.1},{"$f":"AVERAGE(AU57:AY57)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV57:AZ57)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW57:BA57)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX57:BB57)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY57:BC57)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,90,104.28000000000002,97.13978666666668,98.596303146666671,102.87640232192,null,21.666666666666668,23.878,23.869356,23.869356,24.252853780890671,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["MIDLAND",122,152,136,134,151,155,161,162,164,147,168.9,{"$f":"AVERAGE(H58:L58)*(1+'2014 Farm Bill Calculator'!$B$20)","v":163.79159999999999},{"$f":"AVERAGE(I58:M58)*(1+'2014 Farm Bill Calculator'!$B$20)","v":164.3610864},{"$f":"AVERAGE(J58:N58)*(1+'2014 Farm Bill Calculator'!$B$20)","v":164.8427480256},{"$f":"AVERAGE(K58:O58)*(1+'2014 Farm Bill Calculator'!$B$20)","v":165.0146686228224},148.4,153.09,154.26916,157.10526864000002,160.18954344256002,31,40,40,42,40.5,40,46,46,53,40,45.8,{"$f":"AVERAGE(AB58:AF58)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.621600000000001},{"$f":"AVERAGE(AC58:AG58)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.747163200000003},{"$f":"AVERAGE(AD58:AH58)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.898090166400003},{"$f":"AVERAGE(AE58:AI58)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.665504380012806},41.85,43.33,43.992159999999998,44.66687632,45.156685336639995,72,67,75,72,74,69,71,79,98,67,68.900001525878906,{"$f":"AVERAGE(AV58:AZ58)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.547800308227536},{"$f":"AVERAGE(AW58:BA58)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.870455970489502},{"$f":"AVERAGE(AX58:BB58)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.844288076528372},{"$f":"AVERAGE(AY58:BC58)*(1+'2014 Farm Bill Calculator'!$B$22)","v":74.974834267987106},74.400000000000006,74.090000152587891,75.144780183410646,75.531825780459599,76.216254588112434,null,159.33333333333334,162.33333333333334,163.26386666666667,164.05089546666667,164.3318114752,null,44,45.933333333333337,46.140533333333337,46.389587733333336,46.389587733333336,null,73,72.966667175292969,75.149267278035481,75.106085934865305,75.097363303544924]
["MISSAUKEE",97,136,136,94,122,75,151,141,123,111,139.80000000000001,{"$f":"AVERAGE(H59:L59)*(1+'2014 Farm Bill Calculator'!$B$20)","v":135.82319999999999},{"$f":"AVERAGE(I59:M59)*(1+'2014 Farm Bill Calculator'!$B$20)","v":132.72713279999999},{"$f":"AVERAGE(J59:N59)*(1+'2014 Farm Bill Calculator'!$B$20)","v":131.03946789119999},{"$f":"AVERAGE(K59:O59)*(1+'2014 Farm Bill Calculator'!$B$20)","v":132.67951934100481},118.6,122.88,122.86232,122.53503327999999,126.23898006912,null,null,null,null,null,0.1,{"$f":"AA59","v":0.1},{"$f":"AB59","v":0.1},{"$f":"AC59","v":0.1},{"$f":"AD59","v":0.1},{"$f":"AVERAGE(AA59:AE59)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB59:AF59)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC59:AG59)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD59:AH59)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE59:AI59)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,49,45,68,57,63,54,43,62,64,70,{"$f":"AVERAGE(AU59:AY59)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.186},{"$f":"AVERAGE(AV59:AZ59)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.233571999999995},{"$f":"AVERAGE(AW59:BA59)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.714753544000004},{"$f":"AVERAGE(AX59:BB59)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.061133759888008},{"$f":"AVERAGE(AY59:BC59)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.073482779385373},57.5,58.518600000000006,60.041957199999999,59.613432554400006,60.319545930388792,null,125,134.6,132.87440000000001,130.51677759999998,133.19660023039998,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,60,61.728666666666662,62.077857333333348,62.649441848000016,62.669819767962679]
["MONROE",145,163,163,154,139,164,154,157,106,151,175.4,{"$f":"AVERAGE(H60:L60)*(1+'2014 Farm Bill Calculator'!$B$20)","v":151.65360000000001},{"$f":"AVERAGE(I60:M60)*(1+'2014 Farm Bill Calculator'!$B$20)","v":151.17493439999998},{"$f":"AVERAGE(J60:N60)*(1+'2014 Farm Bill Calculator'!$B$20)","v":149.98662101759999},{"$f":"AVERAGE(K60:O60)*(1+'2014 Farm Bill Calculator'!$B$20)","v":158.95989170519039},149.6,152.64000000000001,151.50536000000002,150.32285344000002,149.92151554176002,37,42,46,42,32,44,41,44,35,48,48.8,{"$f":"AVERAGE(AB60:AF60)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.793599999999998},{"$f":"AVERAGE(AC60:AG60)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.3579072},{"$f":"AVERAGE(AD60:AH60)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.430204454400005},{"$f":"AVERAGE(AE60:AI60)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.335105754188803},41.1,42.28,42.459360000000004,42.295150720000002,42.538171165440005,67,72,77,71,70,75,72,72,76,79,78.199996948242188,{"$f":"AVERAGE(AV60:AZ60)*(1+'2014 Farm Bill Calculator'!$B$22)","v":76.194399383544919},{"$f":"AVERAGE(AW60:BA60)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.041668059020992},{"$f":"AVERAGE(AX60:BB60)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.06008500694324},{"$f":"AVERAGE(AY60:BC60)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.476222178345765},73.099999999999994,74.219999694824224,74.639439633178711,74.643606439080799,75.349614939775137,null,154,154,153.21786666666665,151.27617813333333,151.27617813333333,null,43,44.333333333333336,45.26453333333334,45.383835733333342,45.596037218133326,null,74.333333333333329,75.399998982747391,76.798132110595702,77.145354796936033,77.767250004735459]
["MONTCALM",120,135,134,110,126,136,135.9,146.80000000000001,142.30000000000001,140.19999999999999,149.30000000000001,{"$f":"AVERAGE(H61:L61)*(1+'2014 Farm Bill Calculator'!$B$20)","v":145.75800000000001},{"$f":"AVERAGE(I61:M61)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.76903200000001},{"$f":"AVERAGE(J61:N61)*(1+'2014 Farm Bill Calculator'!$B$20)","v":147.96671452800001},{"$f":"AVERAGE(K61:O61)*(1+'2014 Farm Bill Calculator'!$B$20)","v":149.12272429171202},132.62,135.55000000000001,136.6258,138.00270319999998,141.7993746528,29,40,40,31,35,38,38,42,43,34,36,{"$f":"AVERAGE(AB61:AF61)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.986000000000004},{"$f":"AVERAGE(AC61:AG61)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.185171999999994},{"$f":"AVERAGE(AD61:AH61)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.616576744},{"$f":"AVERAGE(AE61:AI61)*(1+'2014 Farm Bill Calculator'!$B$21)","v":37.731125246287995},37,37.700000000000003,37.598599999999998,37.517117199999994,38.278774874399993,60,53,66,52,63,56,54.8,62.1,57.6,65,{"$f":"AVERAGE(AU61:AY61)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.691000000000003},{"$f":"AVERAGE(AV61:AZ61)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.436582000000008},{"$f":"AVERAGE(AW61:BA61)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.575171564000001},{"$f":"AVERAGE(AX61:BB61)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.469156219927996},{"$f":"AVERAGE(AY61:BC61)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.250725776353462},58.95,58.9191,59.662758200000006,59.220275356400009,60.167190978392796,null,139.50000000000003,143.1,144.95266666666672,145.27567733333336,147.16458217600004,null,39.333333333333336,38.666666666666664,38.995333333333328,38.057057333333326,37.867525581333332,null,58.566666666666663,59.797000000000004,60.742527333333335,60.567584521333337,61.160303261309338]
["MONTMORENCY",100,124,125,83,106,110,118,109,111,102,121.4,{"$f":"AVERAGE(H62:L62)*(1+'2014 Farm Bill Calculator'!$B$20)","v":114.5256},{"$f":"AVERAGE(I62:M62)*(1+'2014 Farm Bill Calculator'!$B$20)","v":113.81682240000001},{"$f":"AVERAGE(J62:N62)*(1+'2014 Farm Bill Calculator'!$B$20)","v":114.7994541696},{"$f":"AVERAGE(K62:O62)*(1+'2014 Farm Bill Calculator'!$B$20)","v":115.57454282019842},108.8,110.94000000000001,109.99256,108.87424224000002,112.05418765696,37,39,44,29,35.5,24,41,30,30,29,25.1,{"$f":"AVERAGE(AB62:AF62)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.330200000000001},{"$f":"AVERAGE(AC62:AG62)*(1+'2014 Farm Bill Calculator'!$B$21)","v":29.376900399999997},{"$f":"AVERAGE(AD62:AH62)*(1+'2014 Farm Bill Calculator'!$B$21)","v":29.251034280799999},{"$f":"AVERAGE(AE62:AI62)*(1+'2014 Farm Bill Calculator'!$B$21)","v":29.099743205521598},33.85,32.660000000000004,31.89302,30.430710040000001,30.455813468079999,70,48,62,54,56,65,52,62,68,55,{"$f":"AVERAGE(AU62:AY62)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.003999999999998},{"$f":"AVERAGE(AV62:AZ62)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.196808000000004},{"$f":"AVERAGE(AW62:BA62)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.852563216},{"$f":"AVERAGE(AX62:BB62)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.822780985632001},{"$f":"AVERAGE(AY62:BC62)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.574982744729667},59.2,58.300400000000003,59.520080800000002,59.505337121600007,60.287615220163204,null,110,112.66666666666667,111.50853333333335,113.11414080000002,114.38062552320002,null,29.666666666666668,29.666666666666668,29.666666666666661,29.458966799999999,29.209311560266659,null,60.666666666666664,59.334666666666671,61.066935999999998,61.017790405333336,61.007862995210672]
["MUSKEGON",84,112,null,106,119,122,154,139,112,111,132.69999999999999,{"$f":"AVERAGE(H63:L63)*(1+'2014 Farm Bill Calculator'!$B$20)","v":132.3348},{"$f":"AVERAGE(I63:M63)*(1+'2014 Farm Bill Calculator'!$B$20)","v":127.9150992},{"$f":"AVERAGE(J63:N63)*(1+'2014 Farm Bill Calculator'!$B$20)","v":125.65377943680001},{"$f":"AVERAGE(K63:O63)*(1+'2014 Farm Bill Calculator'!$B$20)","v":128.4391504419072},117.66666666666667,123.07777777777778,125.33720000000001,125.59498992000002,127.56036786368001,32,33,39,38,33.5,41,49,45,40,38,39.9,{"$f":"AVERAGE(AB63:AF63)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.803800000000003},{"$f":"AVERAGE(AC63:AG63)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.552167599999997},{"$f":"AVERAGE(AD63:AH63)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.855705455199995},{"$f":"AVERAGE(AE63:AI63)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.028557957150397},38.85,39.64,40.620379999999997,40.875596760000001,41.161167305520003,36,54,61,48,52,49,49,76,57,51,39.900001525878906,{"$f":"AVERAGE(AV63:AZ63)*(1+'2014 Farm Bill Calculator'!$B$22)","v":55.125800308227539},{"$f":"AVERAGE(AW63:BA63)*(1+'2014 Farm Bill Calculator'!$B$22)","v":56.363211970489502},{"$f":"AVERAGE(AX63:BB63)*(1+'2014 Farm Bill Calculator'!$B$22)","v":52.396580788528382},{"$f":"AVERAGE(AY63:BC63)*(1+'2014 Farm Bill Calculator'!$B$22)","v":51.466690107811111},53.3,53.690000152587892,53.802580183410647,53.338901380459596,53.778559459312433,null,124.33333333333333,127.90000000000002,125.67826666666667,124.08329973333333,128.63455954560001,null,42,41.633333333333333,40.901266666666665,40.484055866666665,40.769291018399997,null,52.333333333333336,52.333333333333336,54.375266769409187,54.16300409290568,52.840793698918638]
["NEWAYGO",91,106,132,102,108,121,135,127,129,98,119.4,{"$f":"AVERAGE(H64:L64)*(1+'2014 Farm Bill Calculator'!$B$20)","v":124.11359999999999},{"$f":"AVERAGE(I64:M64)*(1+'2014 Farm Bill Calculator'!$B$20)","v":121.89277439999999},{"$f":"AVERAGE(J64:N64)*(1+'2014 Farm Bill Calculator'!$B$20)","v":120.8509003776},{"$f":"AVERAGE(K64:O64)*(1+'2014 Farm Bill Calculator'!$B$20)","v":119.18848405463041},114.9,117.74000000000001,119.55136,118.54063744,120.42572747776001,27,27,38,36,30,36,44,42,42,38,32.299999999999997,{"$f":"AVERAGE(AB64:AF64)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.056600000000003},{"$f":"AVERAGE(AC64:AG64)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.260033200000002},{"$f":"AVERAGE(AD64:AH64)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.706559906400003},{"$f":"AVERAGE(AE64:AI64)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.041285007492796},36,36.53,37.835660000000004,37.96166332,38.232319310640001,null,52,null,43,null,57,60,65,61,55,{"$f":"AVERAGE(AU64:AY64)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.196000000000005},{"$f":"AVERAGE(AV64:AZ64)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.841592000000006},{"$f":"AVERAGE(AW64:BA64)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.011593584000003},{"$f":"AVERAGE(AX64:BB64)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.205935487968006},{"$f":"AVERAGE(AY64:BC64)*(1+'2014 Farm Bill Calculator'!$B$22)","v":60.045534456537531},{"$f":"AVERAGE(AP64:AY64)","v":56.142857142857146},56.649500000000003,57.754699000000002,58.116576176000002,60.028346785774225,null,125.66666666666667,125.13333333333333,123.50453333333333,121.8021248,120.71455825920002,null,40.666666666666664,40.666666666666664,40.018866666666668,39.105544400000007,38.655531035466673,null,59.333333333333336,60.398666666666678,60.679197333333342,60.679197333333349,60.414509162656003]
["OAKLAND",null,null,null,null,null,114,124,129,121,153,139.30000000000001,{"$f":"AVERAGE(H65:L65)*(1+'2014 Farm Bill Calculator'!$B$20)","v":135.92519999999999},{"$f":"AVERAGE(I65:M65)*(1+'2014 Farm Bill Calculator'!$B$20)","v":138.35794079999999},{"$f":"AVERAGE(J65:N65)*(1+'2014 Farm Bill Calculator'!$B$20)","v":140.26696072319999},{"$f":"AVERAGE(K65:O65)*(1+'2014 Farm Bill Calculator'!$B$20)","v":144.19742071073279},128.19999999999999,130.04999999999998,130.88931428571428,131.82289259999999,132.76112239146667,31,27,45,36,38,38,37,40,37,45,40.299999999999997,{"$f":"AVERAGE(AB65:AF65)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.258600000000001},{"$f":"AVERAGE(AC65:AG65)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.916837200000003},{"$f":"AVERAGE(AD65:AH65)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.102038314400005},{"$f":"AVERAGE(AE65:AI65)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.930650053908799},37.4,38.33,39.655860000000004,39.247543719999996,39.757747551440005,50,45,61,null,61.5,49,56,76,65,74,{"$f":"AVERAGE(AU65:AY65)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.64},{"$f":"AVERAGE(AV65:AZ65)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.799279999999996},{"$f":"AVERAGE(AW65:BA65)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.18273456},{"$f":"AVERAGE(AX65:BB65)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.007646941120015},{"$f":"AVERAGE(AY65:BC65)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.81719162322625},59.722222222222221,61.348888888888887,63.882142222222214,64.902446062222211,65.31296615011199,null,124.66666666666667,130.76666666666665,134.74173333333331,137.86104693333331,139.30830050773329,null,38.333333333333336,39.1,40.186200000000007,40.491812400000008,40.772958504799995,null,65,67.88,68.933093333333332,67.660671520000008,68.996553833706685]
["OCEANA",84,null,119,null,null,111,146,127,123,129,123.3,{"$f":"AVERAGE(H66:L66)*(1+'2014 Farm Bill Calculator'!$B$20)","v":132.25319999999999},{"$f":"AVERAGE(I66:M66)*(1+'2014 Farm Bill Calculator'!$B$20)","v":129.44885280000003},{"$f":"AVERAGE(J66:N66)*(1+'2014 Farm Bill Calculator'!$B$20)","v":129.94841877120001},{"$f":"AVERAGE(K66:O66)*(1+'2014 Farm Bill Calculator'!$B$20)","v":131.36589620052482},119.85714285714286,125.47142857142856,126.31914999999999,127.6252566,127.88338573013334,30,30,29,30,30.5,34,42,45,41,37,{"$f":"AVERAGE(AA66:AE66)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.198},{"$f":"AVERAGE(AB66:AF66)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.449995999999999},{"$f":"AVERAGE(AC66:AG66)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.338895191999995},{"$f":"AVERAGE(AD66:AH66)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.599352020783996},{"$f":"AVERAGE(AE66:AI66)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.518421128982361},34.85,35.869799999999998,37.014799599999996,38.248689119199994,39.308624321278401,47,null,56,43,49.5,51,58,63,67,63,59.400001525878906,{"$f":"AVERAGE(AV66:AZ66)*(1+'2014 Farm Bill Calculator'!$B$22)","v":62.700800308227535},{"$f":"AVERAGE(AW66:BA66)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.650361970489499},{"$f":"AVERAGE(AX66:BB66)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.781735088528379},{"$f":"AVERAGE(AY66:BC66)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.13164557641111},55.277777777777779,56.655555725097656,57.260080183410636,58.025116380459586,60.103289889312443,null,126.33333333333333,126.43333333333332,126.43333333333335,127.24961760000001,129.46575719040004,null,40,41.066000000000003,40.882665333333335,40.845631730666668,40.712082404261331,null,61.333333333333336,61.800000508626304,62.900266769409178,63.117054092905676,63.117054092905676]
["OGEMAW",80,152,131,116,139,89,128,142,109,114,126.2,{"$f":"AVERAGE(H67:L67)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.3168},{"$f":"AVERAGE(I67:M67)*(1+'2014 Farm Bill Calculator'!$B$20)","v":125.9734272},{"$f":"AVERAGE(J67:N67)*(1+'2014 Farm Bill Calculator'!$B$20)","v":122.70400634879998},{"$f":"AVERAGE(K67:O67)*(1+'2014 Farm Bill Calculator'!$B$20)","v":125.49962364395519},120,124.62,122.05168,121.54902272000001,122.21942335488002,24,44,42,35,44.5,39,45,38,48,31,32.1,{"$f":"AVERAGE(AB67:AF67)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.208199999999998},{"$f":"AVERAGE(AC67:AG67)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.038256400000002},{"$f":"AVERAGE(AD67:AH67)*(1+'2014 Farm Bill Calculator'!$B$21)","v":38.045984192799999},{"$f":"AVERAGE(AE67:AI67)*(1+'2014 Farm Bill Calculator'!$B$21)","v":36.035272999745601},39.049999999999997,39.86,39.38082,38.984645640000004,39.289244059280001,78,76,86,74,81.5,62,65,72,75,73,70.800003051757813,{"$f":"AVERAGE(AV67:AZ67)*(1+'2014 Farm Bill Calculator'!$B$22)","v":71.871600616455069},{"$f":"AVERAGE(AW67:BA67)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.259663940978996},{"$f":"AVERAGE(AX67:BB67)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.514116057056754},{"$f":"AVERAGE(AY67:BC67)*(1+'2014 Farm Bill Calculator'!$B$22)","v":73.213967500582228},{"$f":"AVERAGE(AP67:AY67)","v":74.25},{"$f":"AVERAGE(AQ67:AZ67)","v":73.530000305175776},{"$f":"AVERAGE(AR67:BA67)","v":73.117160366821295},{"$f":"AVERAGE(AS67:BB67)","v":71.843126760919191},{"$f":"AVERAGE(AT67:BC67)","v":71.794538366624863},null,{"$f":"IF(COUNT(G67:K67)=5,((SUM(G67:K67)-MIN(G67:K67)-MAX(G67:K67))/3),\"Data Error\")","v":117},{"$f":"IF(COUNT(H67:L67)=5,((SUM(H67:L67)-MIN(H67:L67)-MAX(H67:L67))/3),\"Data Error\")","v":122.73333333333335},{"$f":"IF(COUNT(I67:M67)=5,((SUM(I67:M67)-MIN(I67:M67)-MAX(I67:M67))/3),\"Data Error\")","v":122.17226666666666},{"$f":"IF(COUNT(J67:N67)=5,((SUM(J67:N67)-MIN(J67:N67)-MAX(J67:N67))/3),\"Data Error\")","v":122.05780906666665},{"$f":"IF(COUNT(K67:O67)=5,((SUM(K67:O67)-MIN(K67:O67)-MAX(K67:O67))/3),\"Data Error\")","v":124.95914451626665},null,{"$f":"IF(COUNT(AA67:AE67)=5,((SUM(AA67:AE67)-MIN(AA67:AE67)-MAX(AA67:AE67))/3),\"Data Error\")","v":40.666666666666664},{"$f":"IF(COUNT(AB67:AF67)=5,((SUM(AB67:AF67)-MIN(AB67:AF67)-MAX(AB67:AF67))/3),\"Data Error\")","v":38.366666666666667},{"$f":"IF(COUNT(AC67:AG67)=5,((SUM(AC67:AG67)-MIN(AC67:AG67)-MAX(AC67:AG67))/3),\"Data Error\")","v":36.436066666666669},{"$f":"IF(COUNT(AD67:AH67)=5,((SUM(AD67:AH67)-MIN(AD67:AH67)-MAX(AD67:AH67))/3),\"Data Error\")","v":36.448818799999998},{"$f":"IF(COUNT(AE67:AI67)=5,((SUM(AE67:AI67)-MIN(AE67:AI67)-MAX(AE67:AI67))/3),\"Data Error\")","v":36.061413530933329},null,70,71.933334350585938,72.290533538818352,72.710421519144688,72.710421519144688]
["ONTONAGON",null,null,null,null,null,0.1,{"$f":"G68","v":0.1},{"$f":"H68","v":0.1},{"$f":"I68","v":0.1},{"$f":"J68","v":0.1},{"$f":"AVERAGE(G68:K68)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H68:L68)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I68:M68)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J68:N68)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K68:O68)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},{"$f":"AVERAGE(B68:K68)","v":0.1},{"$f":"AVERAGE(C68:L68)","v":0.10033333333333333},{"$f":"AVERAGE(D68:M68)","v":0.10062971428571428},{"$f":"AVERAGE(E68:N68)","v":0.10091340399999998},{"$f":"AVERAGE(F68:O68)","v":0.10119976748088888},null,null,null,null,null,0.1,{"$f":"AA68","v":0.1},{"$f":"AB68","v":0.1},{"$f":"AC68","v":0.1},{"$f":"AD68","v":0.1},{"$f":"AVERAGE(AA68:AE68)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB68:AF68)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC68:AG68)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD68:AH68)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE68:AI68)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,{"$f":"AVERAGE(Z68:AI68)","v":0.10059816204533334},null,null,null,null,54.5,0.1,{"$f":"AU68","v":0.1},{"$f":"AV68","v":0.1},{"$f":"AW68","v":0.1},{"$f":"AX68","v":0.1},{"$f":"AVERAGE(AU68:AY68)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV68:AZ68)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW68:BA68)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX68:BB68)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY68:BC68)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},9.1666666666666679,7.8715714285714293,6.9002752500000009,6.1448496448888896,5.5405383458408011,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,{"$f":"IF(COUNT(AU68:AY68)=5,((SUM(AU68:AY68)-MIN(AU68:AY68)-MAX(AU68:AY68))/3),\"Data Error\")","v":0.10000000000000002},{"$f":"IF(COUNT(AV68:AZ68)=5,((SUM(AV68:AZ68)-MIN(AV68:AZ68)-MAX(AV68:AZ68))/3),\"Data Error\")","v":0.10000000000000002},{"$f":"IF(COUNT(AW68:BA68)=5,((SUM(AW68:BA68)-MIN(AW68:BA68)-MAX(AW68:BA68))/3),\"Data Error\")","v":0.10033333333333334},{"$f":"IF(COUNT(AX68:BB68)=5,((SUM(AX68:BB68)-MIN(AX68:BB68)-MAX(AX68:BB68))/3),\"Data Error\")","v":0.10073400000000003},0.10121560133333335]
["OSCEOLA",106,136,132,98,109,83,145,126,133,106,130,{"$f":"AVERAGE(H69:L69)*(1+'2014 Farm Bill Calculator'!$B$20)","v":130.56},{"$f":"AVERAGE(I69:M69)*(1+'2014 Farm Bill Calculator'!$B$20)","v":127.61424},{"$f":"AVERAGE(J69:N69)*(1+'2014 Farm Bill Calculator'!$B$20)","v":127.94354496000003},{"$f":"AVERAGE(K69:O69)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.91202813184},117.4,119.8,119.256,118.81742399999999,121.81177849599999,null,null,null,22,null,28,39,36,37,35,29.7,{"$f":"AVERAGE(AB69:AF69)*(1+'2014 Farm Bill Calculator'!$B$21)","v":35.693399999999997},{"$f":"AVERAGE(AC69:AG69)*(1+'2014 Farm Bill Calculator'!$B$21)","v":35.025466800000004},{"$f":"AVERAGE(AD69:AH69)*(1+'2014 Farm Bill Calculator'!$B$21)","v":34.828611093600003},{"$f":"AVERAGE(AE69:AI69)*(1+'2014 Farm Bill Calculator'!$B$21)","v":34.389990534507199},32.833333333333336,32.385714285714286,32.799174999999998,33.046540755555554,34.471941988177775,null,40,66,50,null,51,54,40,56,36,67.900001525878906,{"$f":"AVERAGE(AV69:AZ69)*(1+'2014 Farm Bill Calculator'!$B$22)","v":51.287800308227538},{"$f":"AVERAGE(AW69:BA69)*(1+'2014 Farm Bill Calculator'!$B$22)","v":50.739935970489498},{"$f":"AVERAGE(AX69:BB69)*(1+'2014 Farm Bill Calculator'!$B$22)","v":52.909403036528388},{"$f":"AVERAGE(AY69:BC69)*(1+'2014 Farm Bill Calculator'!$B$22)","v":52.285102449907114},49.125,51.211111280653213,52.465311314900717,50.769748644955108,51.093015649013815,null,121.66666666666667,129.66666666666666,128.85333333333332,129.39141333333336,128.51926165333333,null,36,36,35.564466666666668,35.239622266666665,34.951359297866667,null,48.333333333333336,50,49.095933436075846,52.675912092905683,51.645713105081803]
["OSCODA",null,null,null,null,null,0.1,{"$f":"G70","v":0.1},{"$f":"H70","v":0.1},{"$f":"I70","v":0.1},{"$f":"J70","v":0.1},{"$f":"AVERAGE(G70:K70)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H70:L70)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I70:M70)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J70:N70)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K70:O70)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,{"$f":"AA70","v":0.1},0.1,0.1,0.1,{"$f":"AVERAGE(AA70:AE70)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB70:AF70)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC70:AG70)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD70:AH70)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE70:AI70)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU70","v":0.1},{"$f":"AV70","v":0.1},{"$f":"AW70","v":0.1},{"$f":"AX70","v":0.1},{"$f":"AVERAGE(AU70:AY70)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV70:AZ70)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW70:BA70)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX70:BB70)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY70:BC70)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["OTSEGO",92,null,107,56,null,94,89,98,85,64,{"$f":"AVERAGE(G71:K71)*(1+'2014 Farm Bill Calculator'!$B$20)","v":87.72},{"$f":"AVERAGE(H71:L71)*(1+'2014 Farm Bill Calculator'!$B$20)","v":86.438879999999997},{"$f":"AVERAGE(I71:M71)*(1+'2014 Farm Bill Calculator'!$B$20)","v":85.916411519999997},{"$f":"AVERAGE(J71:N71)*(1+'2014 Farm Bill Calculator'!$B$20)","v":83.451359470080007},{"$f":"AVERAGE(K71:O71)*(1+'2014 Farm Bill Calculator'!$B$20)","v":83.13543680197634},85.625,85.09,85.239875555555557,82.897254613333345,85.947405665564446,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,24.8,{"$f":"AVERAGE(AB71:AF71)*(1+'2014 Farm Bill Calculator'!$B$21)","v":5.0903999999999998},{"$f":"AVERAGE(AC71:AG71)*(1+'2014 Farm Bill Calculator'!$B$21)","v":6.0984607999999998},{"$f":"AVERAGE(AD71:AH71)*(1+'2014 Farm Bill Calculator'!$B$21)","v":7.3101498816000001},{"$f":"AVERAGE(AE71:AI71)*(1+'2014 Farm Bill Calculator'!$B$21)","v":8.7666001576832002},0.1,4.2166666666666668,4.3414857142857146,4.5611075999999997,4.8665567423999994,null,null,null,50,51,56,52,55,56,52,{"$f":"AVERAGE(AU71:AY71)*(1+'2014 Farm Bill Calculator'!$B$22)","v":54.742000000000004},{"$f":"AVERAGE(AV71:AZ71)*(1+'2014 Farm Bill Calculator'!$B$22)","v":54.487884000000008},{"$f":"AVERAGE(AW71:BA71)*(1+'2014 Farm Bill Calculator'!$B$22)","v":54.990436568000007},{"$f":"AVERAGE(AX71:BB71)*(1+'2014 Farm Bill Calculator'!$B$22)","v":54.988504754736006},{"$f":"AVERAGE(AY71:BC71)*(1+'2014 Farm Bill Calculator'!$B$22)","v":54.784182715192685},53.142857142857146,53.342750000000002,53.469987111111116,53.622032056800002,54.120882532273605,null,89.333333333333329,87.240000000000009,86.386293333333342,85.785097173333341,85.268883663360015,null,0.10000000000000002,9.9999999999999048E-2,1.7634666666666661,3.7629535999999995,6.1663368938666645,null,54.333333333333336,53.914000000000009,54.743294666666678,54.740106856000011,54.739462918245351]
["OTTAWA",126,113,157,118,117,155,147,148,100,139,152.30000000000001,{"$f":"AVERAGE(H72:L72)*(1+'2014 Farm Bill Calculator'!$B$20)","v":140.0052},{"$f":"AVERAGE(I72:M72)*(1+'2014 Farm Bill Calculator'!$B$20)","v":138.57826080000001},{"$f":"AVERAGE(J72:N72)*(1+'2014 Farm Bill Calculator'!$B$20)","v":136.6562260032},{"$f":"AVERAGE(K72:O72)*(1+'2014 Farm Bill Calculator'!$B$20)","v":144.1340961078528},132,134.63,137.33052000000001,135.48834607999999,137.35396868031998,36,30,45,40,34.5,48,50,45,37,38,46,{"$f":"AVERAGE(AB72:AF72)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.632000000000005},{"$f":"AVERAGE(AC72:AG72)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.345663999999999},{"$f":"AVERAGE(AD72:AH72)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.809488127999998},{"$f":"AVERAGE(AE72:AI72)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.781004729856001},40.35,41.35,42.713200000000001,42.447766399999999,42.628715212800003,52,64,69,47,59.5,50,48,65,55,67,67.300003051757813,{"$f":"AVERAGE(AV72:AZ72)*(1+'2014 Farm Bill Calculator'!$B$22)","v":61.064600616455081},{"$f":"AVERAGE(AW72:BA72)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.703649940979012},{"$f":"AVERAGE(AX72:BB72)*(1+'2014 Farm Bill Calculator'!$B$22)","v":63.441787229056771},{"$f":"AVERAGE(AY72:BC72)*(1+'2014 Farm Bill Calculator'!$B$22)","v":65.147028249326226},57.65,59.180000305175781,58.886460366821289,58.356825360919196,60.001004083824874,null,144.66666666666666,144.66666666666666,142.33506666666668,139.19448693333331,139.19448693333331,null,43.666666666666664,43,42.210666666666668,41.325887999999999,42.595717376000003,null,56.666666666666664,62.333333333333336,64.354866872151703,63.922750185811367,64.715145723345259]
["PRESQUE ISLE",92,112,117,81,104,83,127,124,138,97,140.80000000000001,{"$f":"AVERAGE(H73:L73)*(1+'2014 Farm Bill Calculator'!$B$20)","v":127.86719999999998},{"$f":"AVERAGE(I73:M73)*(1+'2014 Farm Bill Calculator'!$B$20)","v":128.0441088},{"$f":"AVERAGE(J73:N73)*(1+'2014 Farm Bill Calculator'!$B$20)","v":128.86910699520001},{"$f":"AVERAGE(K73:O73)*(1+'2014 Farm Bill Calculator'!$B$20)","v":127.0064048222208},107.5,112.38,113.96671999999998,115.07113088000001,119.85804157952002,29,31,31,22,27.5,24,34,30,33,22,37,{"$f":"AVERAGE(AB73:AF73)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.512},{"$f":"AVERAGE(AC73:AG73)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.009424000000003},{"$f":"AVERAGE(AD73:AH73)*(1+'2014 Farm Bill Calculator'!$B$21)","v":31.213327648},{"$f":"AVERAGE(AE73:AI73)*(1+'2014 Farm Bill Calculator'!$B$21)","v":30.852419832895997},28.35,29.15,29.2012,29.202142400000003,30.123475164800006,46,44,49,52,49.5,51,41,46,66,50,52,{"$f":"AVERAGE(AV73:AZ73)*(1+'2014 Farm Bill Calculator'!$B$22)","v":51.51},{"$f":"AVERAGE(AW73:BA73)*(1+'2014 Farm Bill Calculator'!$B$22)","v":53.633019999999995},{"$f":"AVERAGE(AX73:BB73)*(1+'2014 Farm Bill Calculator'!$B$22)","v":55.174890039999994},{"$f":"AVERAGE(AY73:BC73)*(1+'2014 Farm Bill Calculator'!$B$22)","v":52.988217828079989},49.45,50.05,50.801000000000002,51.264302000000001,51.581791004000003,null,116,129.66666666666666,129.95573333333331,131.30376959999998,128.2601385984,null,29,32.333333333333336,31.504000000000001,31.840474666666665,31.244917215999994,null,49,49.333333333333336,51.169999999999995,52.381006666666657,52.381006666666657]
["ROSCOMMON",null,null,null,null,null,0.1,{"$f":"G74","v":0.1},{"$f":"H74","v":0.1},{"$f":"I74","v":0.1},{"$f":"J74","v":0.1},{"$f":"AVERAGE(G74:K74)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10200000000000001},{"$f":"AVERAGE(H74:L74)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.102408},{"$f":"AVERAGE(I74:M74)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10289923199999999},{"$f":"AVERAGE(J74:N74)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10349067532800002},{"$f":"AVERAGE(K74:O74)*(1+'2014 Farm Bill Calculator'!$B$20)","v":0.10420277309491201},0.1,0.10033333333333333,0.10062971428571428,0.10091340399999998,0.10119976748088888,null,null,null,null,null,0.1,{"$f":"AA74","v":0.1},{"$f":"AB74","v":0.1},{"$f":"AC74","v":0.1},{"$f":"AD74","v":0.1},{"$f":"AVERAGE(AA74:AE74)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB74:AF74)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC74:AG74)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD74:AH74)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE74:AI74)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU74","v":0.1},{"$f":"AV74","v":0.1},{"$f":"AW74","v":0.1},{"$f":"AX74","v":0.1},{"$f":"AVERAGE(AU74:AY74)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV74:AZ74)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW74:BA74)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX74:BB74)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY74:BC74)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,0.10000000000000002,0.10000000000000002,0.10066666666666667,0.10146933333333336,0.102435744,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["SAGINAW",131,139,143,144,161,159,143,150,157,147,171.6,{"$f":"AVERAGE(H75:L75)*(1+'2014 Farm Bill Calculator'!$B$20)","v":156.7944},{"$f":"AVERAGE(I75:M75)*(1+'2014 Farm Bill Calculator'!$B$20)","v":159.60845760000001},{"$f":"AVERAGE(J75:N75)*(1+'2014 Farm Bill Calculator'!$B$20)","v":161.56858295040001},{"$f":"AVERAGE(K75:O75)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.50057387228159},147.4,151.45999999999998,153.23944,154.90028576,156.65714405503999,34,32,44,44,42.5,43,41,42,51,43,43.7,{"$f":"AVERAGE(AB75:AF75)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.581400000000002},{"$f":"AVERAGE(AC75:AG75)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.304842799999996},{"$f":"AVERAGE(AD75:AH75)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.972421045600001},{"$f":"AVERAGE(AE75:AI75)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.956850096811202},{"$f":"AVERAGE(V75:AE75)","v":41.65},42.62,43.878139999999995,44.008624279999999,44.205866384559997,71,71,82,70,74.5,74,74,83,82,76,74.400001525878906,{"$f":"AVERAGE(AV75:AZ75)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.658800308227541},{"$f":"AVERAGE(AW75:BA75)*(1+'2014 Farm Bill Calculator'!$B$22)","v":79.599877970489501},{"$f":"AVERAGE(AX75:BB75)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.913053320528391},{"$f":"AVERAGE(AY75:BC75)*(1+'2014 Farm Bill Calculator'!$B$22)","v":78.289490091275127},75.75,76.090000152587891,76.855880183410648,76.615867980459598,77.507173312512435,null,151.33333333333334,151.33333333333334,154.59813333333332,157.80095253333332,159.32381351679999,null,42.666666666666664,42.9,43.760466666666666,44.528747599999996,44.528747599999996,null,77.333333333333329,77.466667175292969,78.88626676940919,78.08622609290569,77.857284542918649]
["SANILAC",139,160,168,133,171,150,154,161,157,165,171.3,{"$f":"AVERAGE(H76:L76)*(1+'2014 Farm Bill Calculator'!$B$20)","v":164.89320000000001},{"$f":"AVERAGE(I76:M76)*(1+'2014 Farm Bill Calculator'!$B$20)","v":167.1154128},{"$f":"AVERAGE(J76:N76)*(1+'2014 Farm Bill Calculator'!$B$20)","v":168.3629570112},{"$f":"AVERAGE(K76:O76)*(1+'2014 Farm Bill Calculator'!$B$20)","v":170.68100024148481},155.80000000000001,159.03,159.51931999999999,159.43086127999999,162.96715698112001,38,45,51,41,44.5,37,43,43,47,45,41.4,{"$f":"AVERAGE(AB76:AF76)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.318800000000003},{"$f":"AVERAGE(AC76:AG76)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.585197600000001},{"$f":"AVERAGE(AD76:AH76)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.905407515200004},{"$f":"AVERAGE(AE76:AI76)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.482299833270403},43.45,43.79,43.721879999999999,43.080399759999999,43.470940511519998,70,71,80,75,77.5,73,79,76,81,77,71.800003051757813,{"$f":"AVERAGE(AV76:AZ76)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.729600616455073},{"$f":"AVERAGE(AW76:BA76)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.472979940979002},{"$f":"AVERAGE(AX76:BB76)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.770521889056766},{"$f":"AVERAGE(AY76:BC76)*(1+'2014 Farm Bill Calculator'!$B$22)","v":77.118167310646228},75.95,76.130000305175784,76.802960366821281,76.550258360919187,76.827310549824873,null,157.33333333333334,160.99999999999997,163.63106666666664,165.66953759999998,166.82612327040002,null,43.666666666666664,43.666666666666664,44.10626666666667,44.634665866666666,44.603135038400005,null,77.333333333333329,77.333333333333329,76.909866872151682,77.400860185811368,77.400860185811368]
["SCHOOLCRAFT",null,null,null,null,null,141,126,141,136,147,{"$f":"AVERAGE(G77:K77)*(1+'2014 Farm Bill Calculator'!$B$20)","v":140.964},{"$f":"AVERAGE(H77:L77)*(1+'2014 Farm Bill Calculator'!$B$20)","v":140.95665599999998},{"$f":"AVERAGE(I77:M77)*(1+'2014 Farm Bill Calculator'!$B$20)","v":144.00781382399998},{"$f":"AVERAGE(J77:N77)*(1+'2014 Farm Bill Calculator'!$B$20)","v":144.62140784409601},{"$f":"AVERAGE(K77:O77)*(1+'2014 Farm Bill Calculator'!$B$20)","v":146.38017504429158},138.19999999999999,138.66066666666666,138.98866514285712,139.61605872799998,140.17220862978843,null,null,null,null,null,0.1,{"$f":"AA77","v":0.1},{"$f":"AB77","v":0.1},{"$f":"AC77","v":0.1},{"$f":"AD77","v":0.1},{"$f":"AVERAGE(AA77:AE77)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB77:AF77)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC77:AG77)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD77:AH77)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE77:AI77)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,0.1,{"$f":"AU77","v":0.1},{"$f":"AV77","v":0.1},{"$f":"AW77","v":0.1},{"$f":"AX77","v":0.1},{"$f":"AVERAGE(AU77:AY77)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10100000000000001},{"$f":"AVERAGE(AV77:AZ77)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.101202},{"$f":"AVERAGE(AW77:BA77)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10144480400000001},{"$f":"AVERAGE(AX77:BB77)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.10173665440800002},{"$f":"AVERAGE(AY77:BC77)*(1+'2014 Farm Bill Calculator'!$B$22)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,139.33333333333334,139.32133333333331,140.97355199999996,141.976156608,143.19774055603202,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335]
["SHIAWASSEE",132,147,141,130,147,128,142,146,156,151,156.4,{"$f":"AVERAGE(H78:L78)*(1+'2014 Farm Bill Calculator'!$B$20)","v":153.28560000000002},{"$f":"AVERAGE(I78:M78)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.58786240000001},{"$f":"AVERAGE(J78:N78)*(1+'2014 Farm Bill Calculator'!$B$20)","v":157.54378632960001},{"$f":"AVERAGE(K78:O78)*(1+'2014 Farm Bill Calculator'!$B$20)","v":157.85871874083841},142,144.44,145.06855999999999,146.52734623999999,149.28172487295998,35,34,41,40,37.5,38,36,41,45,42,45.6,{"$f":"AVERAGE(AB78:AF78)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.339200000000005},{"$f":"AVERAGE(AC78:AG78)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.619718400000004},{"$f":"AVERAGE(AD78:AH78)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.148901516800002},{"$f":"AVERAGE(AE78:AI78)*(1+'2014 Farm Bill Calculator'!$B$21)","v":43.976979623193607},38.950000000000003,40.010000000000005,40.843920000000004,41.105891840000005,41.520781991680003,59,62,67,62,64,58,61,72,72,70,61,{"$f":"AVERAGE(AV78:AZ78)*(1+'2014 Farm Bill Calculator'!$B$22)","v":67.872},{"$f":"AVERAGE(AW78:BA78)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.260143999999997},{"$f":"AVERAGE(AX78:BB78)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.706693088000009},{"$f":"AVERAGE(AY78:BC78)*(1+'2014 Farm Bill Calculator'!$B$22)","v":68.041445091776012},64.7,64.900000000000006,65.487200000000001,65.713214399999998,66.383883708799999,null,146.33333333333334,151,153.42853333333335,154.95782080000001,155.09115413333333,null,40.333333333333336,42.666666666666664,43.113066666666668,43.652972800000008,43.369273305600011,null,67.666666666666671,67.666666666666671,69.957333333333338,69.044048000000018,68.612945696000011]
["ST CLAIR",113,138,148,111,159,154,147,163,140,158,151.4,{"$f":"AVERAGE(H79:L79)*(1+'2014 Farm Bill Calculator'!$B$20)","v":154.91759999999999},{"$f":"AVERAGE(I79:M79)*(1+'2014 Farm Bill Calculator'!$B$20)","v":156.53279039999998},{"$f":"AVERAGE(J79:N79)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.2134796416},{"$f":"AVERAGE(K79:O79)*(1+'2014 Farm Bill Calculator'!$B$20)","v":158.31702948848638},143.1,146.94,148.63176000000001,149.48503904,153.90638700416002,34,39,48,35,44.5,36,37,41,44,40,39.6,{"$f":"AVERAGE(AB79:AF79)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.723199999999999},{"$f":"AVERAGE(AC79:AG79)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.475286399999995},{"$f":"AVERAGE(AD79:AH79)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.571294252799994},{"$f":"AVERAGE(AE79:AI79)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.080695691865593},39.85,40.410000000000004,40.582320000000003,39.929848640000003,40.586978065280007,58,65,74,66,72.5,57,73,66,65,74,71.300003051757813,{"$f":"AVERAGE(AV79:AZ79)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.558600616455081},{"$f":"AVERAGE(AW79:BA79)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.065437940978995},{"$f":"AVERAGE(AX79:BB79)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.886656405056755},{"$f":"AVERAGE(AY79:BC79)*(1+'2014 Farm Bill Calculator'!$B$22)","v":72.075760998878224},67.05,68.380000305175784,68.935860366821288,68.54240416091919,69.031069801424877,null,153,152.13333333333333,154.77253333333331,154.28346346666663,155.55462334719996,null,39.333333333333336,40.199999999999996,40.574399999999997,40.732828799999993,40.732828799999993,null,68,70.100001017252609,69.286201222737631,70.641347203063958,70.915086691089869]
["ST JOSEPH",130,146,161,138,114,155,147.19999999999999,163.1,140.6,158.1,152.69999999999999,{"$f":"AVERAGE(H80:L80)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.38679999999999},{"$f":"AVERAGE(I80:M80)*(1+'2014 Farm Bill Calculator'!$B$20)","v":157.05690720000001},{"$f":"AVERAGE(J80:N80)*(1+'2014 Farm Bill Calculator'!$B$20)","v":155.8241162688},{"$f":"AVERAGE(K80:O80)*(1+'2014 Farm Bill Calculator'!$B$20)","v":158.92983598763522},145.29999999999998,147.57,148.50868,148.11437072000001,149.89678234688,44,42,52,44,41.5,42,49.6,48.4,45.2,45.3,45.9,{"$f":"AVERAGE(AB80:AF80)*(1+'2014 Farm Bill Calculator'!$B$21)","v":47.348800000000004},{"$f":"AVERAGE(AC80:AG80)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.894057600000004},{"$f":"AVERAGE(AD80:AH80)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.5898572352},{"$f":"AVERAGE(AE80:AI80)*(1+'2014 Farm Bill Calculator'!$B$21)","v":46.870608396710402},45.4,45.589999999999996,46.124879999999997,45.614285759999994,45.873271483519993,47,49,58,54,57,65.5,60,{"$f":"AVERAGE(AU80,AV80,AY80)","v":63.166666666666664},{"$f":"AW80","v":63.166666666666664},64,67.300003051757813,{"$f":"AVERAGE(AV80:AZ80)*(1+'2014 Farm Bill Calculator'!$B$22)","v":64.161933949788406},{"$f":"AVERAGE(AW80:BA80)*(1+'2014 Farm Bill Calculator'!$B$22)","v":65.002644607645678},{"$f":"AVERAGE(AX80:BB80)*(1+'2014 Farm Bill Calculator'!$B$22)","v":65.373512151723418},{"$f":"AVERAGE(AY80:BC80)*(1+'2014 Farm Bill Calculator'!$B$22)","v":65.819294939704889},58.083333333333336,60.113333638509118,61.629527033487953,62.329791494252525,63.467142709424863,null,153.43333333333331,152.66666666666666,155.39559999999997,155.04790239999997,156.0892744896,null,46.300000000000004,46.533333333333331,46.182933333333331,46.03135253333334,46.461304945066665,null,63.444444444444436,63.444444444444436,63.776200205485019,64.388192852478014,64.846030236385829]
["TUSCOLA",145,148,154,134,174,164,148,155,160,155,178.5,{"$f":"AVERAGE(H81:L81)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.48600000000002},{"$f":"AVERAGE(I81:M81)*(1+'2014 Farm Bill Calculator'!$B$20)","v":165.44114400000001},{"$f":"AVERAGE(J81:N81)*(1+'2014 Farm Bill Calculator'!$B$20)","v":167.571137376},{"$f":"AVERAGE(K81:O81)*(1+'2014 Farm Bill Calculator'!$B$20)","v":169.115649400704},153.69999999999999,157.05000000000001,158.49860000000001,159.64271440000002,162.99982813760002,38,38,46,40,48,42,41,43,51,43,42.5,{"$f":"AVERAGE(AB81:AF81)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.541000000000004},{"$f":"AVERAGE(AC81:AG81)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.256281999999999},{"$f":"AVERAGE(AD81:AH81)*(1+'2014 Farm Bill Calculator'!$B$21)","v":45.712050963999999},{"$f":"AVERAGE(AE81:AI81)*(1+'2014 Farm Bill Calculator'!$B$21)","v":44.643885258728005},43,43.45,44.104100000000003,44.029728200000001,44.600933296400001,78,70,77,69,75.5,63,78,82,83,82,79.300003051757813,{"$f":"AVERAGE(AV81:AZ81)*(1+'2014 Farm Bill Calculator'!$B$22)","v":81.66860061645508},{"$f":"AVERAGE(AW81:BA81)*(1+'2014 Farm Bill Calculator'!$B$22)","v":82.409657940979017},{"$f":"AVERAGE(AX81:BB81)*(1+'2014 Farm Bill Calculator'!$B$22)","v":82.492408845056772},{"$f":"AVERAGE(AY81:BC81)*(1+'2014 Farm Bill Calculator'!$B$22)","v":82.389875431758242},75.75,75.880000305175784,77.046860366821278,77.587826160919192,78.937067045424868,null,156.66666666666666,156.66666666666666,159.16200000000001,162.64238133333333,165.166093792,null,42.666666666666664,42.833333333333336,43.513666666666666,44.265760666666665,44.265760666666665,null,80.666666666666671,81.100001017252609,81.889533538818355,82.026086185811366,82.026086185811366]
["VAN BUREN",133,134,138,113,142,153,165.3,179.6,134.6,156.5,{"$f":"AVERAGE(G82:K82)*(1+'2014 Farm Bill Calculator'!$B$20)","v":160.95600000000002},{"$f":"AVERAGE(H82:L82)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.579024},{"$f":"AVERAGE(I82:M82)*(1+'2014 Farm Bill Calculator'!$B$20)","v":162.02394489599999},{"$f":"AVERAGE(J82:N82)*(1+'2014 Farm Bill Calculator'!$B$20)","v":158.43842965478402},{"$f":"AVERAGE(K82:O82)*(1+'2014 Farm Bill Calculator'!$B$20)","v":163.30146930435993},144.89999999999998,147.69559999999996,150.55350240000001,152.95589688960004,157.49973985507842,41,33,39,38,32.5,38,45,42,39,41,41.1,{"$f":"AVERAGE(AB82:AF82)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.036200000000001},{"$f":"AVERAGE(AC82:AG82)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.437512400000003},{"$f":"AVERAGE(AD82:AH82)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.323889904799998},{"$f":"AVERAGE(AE82:AI82)*(1+'2014 Farm Bill Calculator'!$B$21)","v":41.793315665569594},38.85,38.86,39.763620000000003,40.007371240000005,40.339760230480003,37,44,53,45,45.5,53,41,49,47,56,{"$f":"AVERAGE(AU82:AY82)*(1+'2014 Farm Bill Calculator'!$B$22)","v":49.692},{"$f":"AVERAGE(AV82:AZ82)*(1+'2014 Farm Bill Calculator'!$B$22)","v":49.023784000000006},{"$f":"AVERAGE(AW82:BA82)*(1+'2014 Farm Bill Calculator'!$B$22)","v":50.644588368000001},{"$f":"AVERAGE(AX82:BB82)*(1+'2014 Farm Bill Calculator'!$B$22)","v":50.976795218336001},{"$f":"AVERAGE(AY82:BC82)*(1+'2014 Farm Bill Calculator'!$B$22)","v":51.780107852439883},47.05,48.319200000000002,48.8215784,48.586037236799996,49.183716758633594,null,158.26666666666665,160.91866666666667,160.01167466666664,159.82664829866667,160.47279151692803,null,40.666666666666664,41.366666666666667,41.366666666666667,41.179170800000001,41.287134101599996,null,49.666666666666664,48.564,49.238594666666671,49.786790789333338,50.437794528778674]
["WASHTENAW",132,150,141,128,110,133,143,144,88,155,172.2,{"$f":"AVERAGE(H83:L83)*(1+'2014 Farm Bill Calculator'!$B$20)","v":143.24879999999999},{"$f":"AVERAGE(I83:M83)*(1+'2014 Farm Bill Calculator'!$B$20)","v":143.29955519999999},{"$f":"AVERAGE(J83:N83)*(1+'2014 Farm Bill Calculator'!$B$20)","v":143.15666446080002},{"$f":"AVERAGE(K83:O83)*(1+'2014 Farm Bill Calculator'!$B$20)","v":154.40862401080321},132.4,136.42000000000002,135.74488000000002,135.97483552,137.49050196607999,36,39,43,41,30,39,40,43,25,47,44.8,{"$f":"AVERAGE(AB83:AF83)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.3596},{"$f":"AVERAGE(AC83:AG83)*(1+'2014 Farm Bill Calculator'!$B$21)","v":40.432239199999998},{"$f":"AVERAGE(AD83:AH83)*(1+'2014 Farm Bill Calculator'!$B$21)","v":39.913551518400006},{"$f":"AVERAGE(AE83:AI83)*(1+'2014 Farm Bill Calculator'!$B$21)","v":42.926088925116808},38.299999999999997,{"$f":"AVERAGE(W83:AF83)","v":39.18},{"$f":"AVERAGE(X83:AG83)","v":39.315960000000004},{"$f":"AVERAGE(Y83:AH83)","v":39.059183919999995},38.950539071839998,54,61,64,59,61,68,68,69,67,64,78.5,{"$f":"AVERAGE(AV83:AZ83)*(1+'2014 Farm Bill Calculator'!$B$22)","v":69.992999999999995},{"$f":"AVERAGE(AW83:BA83)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.395585999999994},{"$f":"AVERAGE(AX83:BB83)*(1+'2014 Farm Bill Calculator'!$B$22)","v":70.677494371999998},{"$f":"AVERAGE(AY83:BC83)*(1+'2014 Farm Bill Calculator'!$B$22)","v":71.42034823514399},63.5,65.95,66.849299999999999,67.488858599999986,68.656608037199987,null,140,147.33333333333334,147.41626666666667,147.18278506666667,147.18278506666667,null,40.666666666666664,42.6,42.719866666666668,41.863946400000003,41.863946400000003,null,67.666666666666671,68,68.664333333333332,69.129528666666658,70.355360124000001]
["WAYNE",null,null,null,null,null,144,135,138,88,125,150,{"$f":"AVERAGE(H84:L84)*(1+'2014 Farm Bill Calculator'!$B$20)","v":129.744},{"$f":"AVERAGE(I84:M84)*(1+'2014 Farm Bill Calculator'!$B$20)","v":128.67177600000002},{"$f":"AVERAGE(J84:N84)*(1+'2014 Farm Bill Calculator'!$B$20)","v":126.76881830400001},{"$f":"AVERAGE(K84:O84)*(1+'2014 Farm Bill Calculator'!$B$20)","v":134.677657238016},126,130,129.96342857142858,129.80197200000001,129.46495492266666,30,31,33,33,26.5,37,42,40,23,39,36.9,{"$f":"AVERAGE(AB84:AF84)*(1+'2014 Farm Bill Calculator'!$B$21)","v":36.541800000000002},{"$f":"AVERAGE(AC84:AG84)*(1+'2014 Farm Bill Calculator'!$B$21)","v":35.439243600000005},{"$f":"AVERAGE(AD84:AH84)*(1+'2014 Farm Bill Calculator'!$B$21)","v":34.517970807200001},{"$f":"AVERAGE(AE84:AI84)*(1+'2014 Farm Bill Calculator'!$B$21)","v":36.8446009102544},33.450000000000003,34.14,34.694180000000003,34.938104359999997,35.089901440719999,36,53,48,null,42,68,69,41,70,48,{"$f":"AVERAGE(AU84:AY84)*(1+'2014 Farm Bill Calculator'!$B$22)","v":59.792000000000002},{"$f":"AVERAGE(AV84:AZ84)*(1+'2014 Farm Bill Calculator'!$B$22)","v":58.133984000000005},{"$f":"AVERAGE(AW84:BA84)*(1+'2014 Farm Bill Calculator'!$B$22)","v":55.939048768000006},{"$f":"AVERAGE(AX84:BB84)*(1+'2014 Farm Bill Calculator'!$B$22)","v":58.956736619136002},{"$f":"AVERAGE(AY84:BC84)*(1+'2014 Farm Bill Calculator'!$B$22)","v":56.725997416201466},52.777777777777779,55.421333333333337,55.991776000000002,56.873892529777784,57.082176938713609,null,132.66666666666666,132.66666666666666,130.91466666666668,127.80525866666669,128.39486476800002,null,38.666666666666664,38.633333333333333,37.480600000000003,36.293681200000002,36.293681200000002,null,61.666666666666664,58.930666666666674,55.30866133333334,57.955010922666666,57.676589795711998]
["WEXFORD",99,112,97,null,83,72,124,113,61,61,105.7,{"$f":"AVERAGE(H85:L85)*(1+'2014 Farm Bill Calculator'!$B$20)","v":94.7988},{"$f":"AVERAGE(I85:M85)*(1+'2014 Farm Bill Calculator'!$B$20)","v":88.841755199999994},{"$f":"AVERAGE(J85:N85)*(1+'2014 Farm Bill Calculator'!$B$20)","v":83.913473260799975},{"$f":"AVERAGE(K85:O85)*(1+'2014 Farm Bill Calculator'!$B$20)","v":88.587821806003177},91.333333333333329,92.077777777777783,90.166533333333348,89.260061688888896,88.725402846080001,null,null,null,null,null,0.1,{"$f":"AA85","v":0.1},{"$f":"AB85","v":0.1},{"$f":"AC85","v":0.1},{"$f":"AD85","v":0.1},{"$f":"AVERAGE(AA85:AE85)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10100000000000001},{"$f":"AVERAGE(AB85:AF85)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.101202},{"$f":"AVERAGE(AC85:AG85)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10144480400000001},{"$f":"AVERAGE(AD85:AH85)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.10173665440800002},{"$f":"AVERAGE(AE85:AI85)*(1+'2014 Farm Bill Calculator'!$B$21)","v":0.102087458598416},0.1,0.10016666666666667,0.10031457142857143,0.1004558505,0.10059816204533334,null,null,null,null,null,53,40,59,32,32,{"$f":"AVERAGE(AU85:AY85)*(1+'2014 Farm Bill Calculator'!$B$22)","v":43.632000000000005},{"$f":"AVERAGE(AV85:AZ85)*(1+'2014 Farm Bill Calculator'!$B$22)","v":41.739663999999998},{"$f":"AVERAGE(AW85:BA85)*(1+'2014 Farm Bill Calculator'!$B$22)","v":42.091076128000005},{"$f":"AVERAGE(AX85:BB85)*(1+'2014 Farm Bill Calculator'!$B$22)","v":38.675473505855997},{"$f":"AVERAGE(AY85:BC85)*(1+'2014 Farm Bill Calculator'!$B$22)","v":40.023919154038914},43.2,43.271999999999998,43.05309485714286,42.932842516000001,42.459801514872893,null,82,93.233333333333334,87.166266666666658,81.546851733333312,89.184676153599966,null,0.10000000000000002,0.10000000000000002,0.10033333333333334,0.10073400000000003,0.10121560133333335,null,41.666666666666664,38.544000000000004,39.123888000000001,38.610246709333332,40.835404544618662]

{"sheet":"MYA Prices","index":5,"n_rows":73,"n_cols":20,"rows_kept":73,"cut":false,"hidden":true,"merged":[]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,null,"Corn ","soys ","Wheat"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,"Corn 14","Corn 15","Corn 16","Corn 17","Corn 18","SOY 14","SOY 15","SOY 16","SOY 17","SOY 18","Wheat 14","Wheat 15","Wheat 16","Wheat 17","Wheat 18"]
[null,"FAPRI (2/17/15)",{"$f":"E41","v":3.6120115907823376},{"$f":"F41","v":3.8746880752983839},{"$f":"G41","v":3.9116692972900071},{"$f":"H41","v":3.9589379393211375},{"$f":"I41","v":4.092909555835913},{"$f":"E49","v":10.032057846971524},{"$f":"F49","v":9.2670979904936122},{"$f":"G49","v":9.5550259281693126},{"$f":"H49","v":9.9311348603114933},{"$f":"I49","v":10.30285881319462},{"$f":"E57","v":6.0096731284112357},{"$f":"F57","v":5.1699304408697291},{"$f":"G57","v":5.2599681692588156},5.3822459476533657,5.6294476983378372]
[null,"USDA (2/20/15)",{"$f":"E42","v":3.6500000000000004},3.5,3.5,3.5,3.5,{"$f":"E50","v":10.199999999999999},9,8.5500000000000007,8.8000000000000007,9.1,{"$f":"E58","v":6},5.0999999999999996,4.6500000000000004,4.75,4.8]
[null,"Futures (2/24/15)",3.6,3.85,4,4,3.95,10,9.5,9.5,9.4,9.1,6.05,5.0550000000000006,5.4350000000000005,5.37,5.4]
[null,"Hilker (2/24/15)",3.58,3.65,3.8,4,4.0999999999999996,9.9499999999999993,9.125,9.5,10,10.25,6.05,5.3,5.25,5.35,5.45]
[null,"Composite ",3.6105028976955844,3.7186720188245959,3.8029173243225021,3.8647344848302843,3.910727388958978,10.045514461742879,9.2230244976234026,9.2762564820423279,9.5327837150778727,9.6882147032986552,6.0274182821028095,5.1562326102174323,5.1487420423147041,{"$f":"AVERAGE(P32:P35)","v":5.2130614869133414},5.3198619245844592]
[null,null,null,"Five Year Price Forecasts for the 2014 Farm Bill"]
[]
[null,null,null,null,null,"Corn"]
[null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19"]
[null,null,null,"FAPRI (2/17/15)",3.6120115907823376,3.8746880752983839,3.9116692972900071,3.9589379393211375,4.092909555835913]
[null,null,null,"USDA (2/20/15)",{"$f":"(3.35+3.95)/2","v":3.6500000000000004},3.5,3.5,3.5,3.5]
[null,null,null,"Futures (2/24/15)",3.6,3.85,4,4,3.95]
[null,null,null,"Hilker (2/24/15)",3.58,3.65,3.8,4,4.0999999999999996]
[null,null,null,"Composite ",{"$f":"AVERAGE(E41:E44)","v":3.6105028976955844},{"$f":"AVERAGE(F41:F44)","v":3.7186720188245959},3.8029173243225021,3.8647344848302843,3.910727388958978]
[]
[null,null,null,null,null,"Soybeans"]
[null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19"]
[null,null,null,"FAPRI (2/17/15)",10.032057846971524,9.2670979904936122,9.5550259281693126,9.9311348603114933,10.30285881319462]
[null,null,null,"USDA (2/20/15)",{"$f":"(9.45+10.95)/2","v":10.199999999999999},9,8.5500000000000007,8.8000000000000007,9.1]
[null,null,null,"Futures (2/24/15)",10,9.5,9.5,9.4,9.1]
[null,null,null,"Hilker (2/24/15)",9.9499999999999993,{"$f":"F44*2.5","v":9.125},{"$f":"G44*2.5","v":9.5},{"$f":"H44*2.5","v":10},{"$f":"I44*2.5","v":10.25}]
[null,null,null,"Composite ",{"$f":"AVERAGE(E49:E52)","v":10.045514461742879},{"$f":"AVERAGE(F49:F52)","v":9.2230244976234026},9.2762564820423279,9.5327837150778727,9.6882147032986552]
[]
[null,null,null,null,null,"Wheat"]
[null,null,null,null,"2014/15","2015/16","2016/17","2017/18","2018/19"]
[null,null,null,"FAPRI (2/17/15)",6.0096731284112357,5.1699304408697291,5.2599681692588156,5.4410071867433469,5.6988642437092869]
[null,null,null,"USDA (2/20/15)",6,5.0999999999999996,4.6500000000000004,4.75,4.8]
[null,null,null,"Futures (2/24/15)",6.05,{"$f":"((F71*0.25)+(F72*0.5)+(F73*0.25))-0.6","v":5.0550000000000006},{"$f":"((G71*0.25)+(G72*0.5)+(G73*0.25))-0.6","v":5.4350000000000005},{"$f":"((H71*0.25)+(H72*0.5)+(H73*0.25))-0.6","v":5.3500000000000005},{"$f":"((I71*0.25)+(I72*0.5)+(I73*0.25))-0.6","v":5.375}]
[null,null,null,"Hilker (2/24/15)",6.05,5.3,5.25,5.35,5.45]
[null,null,null,"Composite ",{"$f":"AVERAGE(E57:E60)","v":6.0274182821028095},{"$f":"AVERAGE(F57:F60)","v":5.1562326102174323},5.1487420423147041,5.2227517966858361,5.3309660609273219]
[]
[null,null,null,"FAPRI - Food and Agricultural Policy Research Institute  (http://www.fapri.missouri.edu/)"]
[null,null,null,"USDA's Agricultural Projections to 2024"]
[null,null,null,null,"http://www.usda.gov/oce/commodity/projections/index.htm"]
[null,null,null,"Futures - Hilker's Interpretation of what the Futures Markets are suggesting"]
[null,null,null,"Hilker - MSU Extension Economist"]
[null,null,null,"Composite - Average of the FAPRI, USDA, Futures, & Hilker Forecasts"]
[]
[]
[null,null,null,"Chicago",null,5.29,5.6,5.62,5.6]
[null,null,null,"Kansas City",null,5.71,6.02,5.84,5.9]
[null,null,null,"Minneapolis ",null,5.91,6.5,6.5,6.5]

{"sheet":"Graphic Results by year","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Sheet1","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Sheet2","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Sheet3","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}