|
| | | | | | | | | | | | | | | Assumptions | Planted | | Harvested | Yield | Bushels | | | | | | | | | | | | | | | | Sept 1st | 989 | | | | | | USDA | 97.4 | 0.915 | 89.121 | 156.5 | 13947.44 | | Dec 1st | 8033 | | | | | | Used | 96.5 | 0.915 | 88.2975 | 155 | 13686.11 | | Mar 1st | 5400 | | | | | | JonSCKs | 95.4 | 0.915 | 87.291 | 152 | 13268.23 | | June 1st | 2764 | | | | | | | | | | | Add | | | | | | | | | | | Stocks | % Harvested | Harvested | Total | Use | Stocks | | | | | | | | | Total | that week | bushels | | | | | | | | This | Week | | | | | | | 150 | 1595 | | | | | | 46 | | | 0.0005 | 0.0005 | 7 | 1602 | 150 | 1452 | | | | | August 1st | 47 | | | 0.0020 | 0.0015 | 21 | 1472 | 160 | 1312 | | | | | | 48 | | | 0.0038 | 0.0018 | 25 | 1337 | 165 | 1172 | | | | | | 49 | | | 0.0075 | 0.0037 | 51 | 1223 | 165 | 1058 | | Q 4 useage/wk | | | 50 | | | 0.0115 | 0.004 | 55 | 1112 | 165 | 947 | | 2012 | 2011 | Harvested | | 51 | | | 0.02 | 0.0035 | 48 | 995 | 165 | 830 | | | | prior to | | 52 | | | 0.02 | 0.005 | 68 | 899 | 170 | 729 | | 161.25 | 166 | Sept 1st | Sept 1st | 1 | | 729 | 0.03 | 0.01 | 137 | 866 | 175 | 691 | | 2096.25 | 2158 | 274 | | 2 | | | 0.05 | 0.02 | 274 | 964 | 200 | 764 | | | | | | 3 | | | 0.08 | 0.03 | 411 | 1175 | 225 | 950 | | | | 1095 | | 4 | | | 0.13 | 0.05 | 684 | 1634 | 250 | 1384 | | | | | Oct 1st | 5 | | | 0.20 | 0.07 | 958 | 2342 | 275 | 2067 | | | | | | 6 | | | 0.29 | 0.09 | 1232 | 3299 | 285 | 3014 | | | | | | 7 | | | 0.40 | 0.11 | 1505 | 4519 | 300 | 4219 | | | | | | 8 | | | 0.60 | 0.2 | 2737 | 6957 | 315 | 6642 | | | | | Nov 1st | 9 | | | 0.78 | 0.18 | 2464 | 9105 | 325 | 8780 | | | | | | 10 | | | 0.87 | 0.09 | 1232 | 10012 | 320 | 9692 | | Q 1 useage/wk | | | 11 | | | 0.93 | 0.06 | 821 | 10513 | 320 | 10193 | | 2013 | 2011 | | | 12 | | | 0.96 | 0.03 | 411 | 10604 | 330 | 10274 | | | | | | 13 | | | 0.98 | 0.02 | 274 | 10547 | 300 | 10247 | | 278 | 287 | | Dec 1st | 14 | | 10247 | 0.99 | 0.01 | 137 | 10384 | 285 | 10099 | | 3620 | 3731 | | | 15 | | | 1.00 | 0.01 | 137 | 10236 | 250 | 9986 | | | | | | 16 | | | | | 0 | 9986 | 235 | 9751 | | | | | | 17 | | | | | 0 | 9751 | 215 | 9536 | | | | | Jan 1st | 18 | | | | | 0 | 9536 | 205 | 9331 | | Total Use til Jan 1st | 5895 | | 19 | | | | | | 9331 | 200 | 9131 | | | | | | 20 | | | | | | 9131 | 200 | 8931 | | | | | | 21 | | | | | | 8931 | 195 | 8736 | | | | | | 22 | | | | | | 8736 | 195 | 8541 | | | | | Feb 1st | 23 | | | | | | 8541 | 195 | 8346 | | | | | | 24 | | | | | | 8346 | 195 | 8151 | | Q 2 useage/wk | | | 25 | | | | | | 8151 | 180 | 7971 | | 2013 | 2011 | | Mar 1st | 26 | | | | | | 7971 | 180 | 7791 | | 210 | 202 | |
Edited by JonSCKs 1/30/2014 01:54
| |
|