This all becomes a serious WAG at some point.. but may be helpful none the less.. ?? Again all I am arguing is that the timing of the cliff.. and with above maybe the size of the cliff.. which could (and should) be corrected on the board.. (made some progress there today..) tomorrow...???
| | | | | | | | | | | | | | Assumptions | Planted | | Harvested | Yield | Bushels | | | | | | | | | | | | | | | | Sept 1st | 989 | | | | | | USDA | 97.4 | 0.915 | 89.121 | 154.431 | 13763.05 | | Dec 1st | 8033 | | | | | | Used | 94 | 0.92 | 86.48 | 155 | 13404.4 | | Mar 1st | 5400 | | | | | | JonSCKs | 94 | 0.92 | 86.48 | 155 | 13404.4 | | 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 | 20 | 1472 | 165 | 1307 | | | | | | 48 | | | 0.0038 | 0.0018 | 24 | 1331 | 170 | 1161 | | | | | | 49 | | | 0.0068 | 0.003 | 40 | 1201 | 180 | 1021 | | Q 4 useage/wk | | | 50 | | | 0.0107 | 0.0039 | 52 | 1073 | 185 | 888 | | 2011 | 2012 | | | 51 | | | 0.0175 | 0.0068 | 91 | 980 | 190 | 790 | | | | | | 52 | | | 0.0275 | 0.01 | 134 | 924 | 205 | 719 | | 166 | 174 | | Sept 1st | 1 | | 719 | 0.0400 | 0.0125 | 168 | 886 | 230 | 656 | | 2158 | 2267 | | | 2 | | | 0.06 | 0.02 | 268 | 924 | 245 | 679 | | | | | | 3 | | | 0.08 | 0.0225 | 302 | 981 | 255 | 726 | | Harvested | | | 4 | | | 0.12 | 0.0375 | 503 | 1229 | 265 | 964 | | prior to | | | Oct 1st | 5 | | | 0.20 | 0.08 | 1072 | 2036 | 275 | 1761 | | Sept 1st | 369 | | | 6 | | | 0.29 | 0.09 | 1206 | 2967 | 285 | 2682 | | | | | | 7 | | | 0.40 | 0.11 | 1474 | 4157 | 300 | 3857 | | 3rd wk | 1106 | | | 8 | | | 0.60 | 0.2 | 2681 | 6538 | 315 | 6223 | | | | | Nov 1st | 9 | | | 0.78 | 0.18 | 2413 | 8635 | 325 | 8310 | | | | | | 10 | | | 0.87 | 0.09 | 1206 | 9517 | 320 | 9197 | | Q 1 useage/wk | | | 11 | | | 0.93 | 0.06 | 804 | 10001 | 320 | 9681 | | 2013 | 2011 | | | 12 | | | 0.96 | 0.03 | 402 | 10083 | 330 | 9753 | | | | | | 13 | | | 0.98 | 0.02 | 268 | 10021 | 300 | 9721 | | 290 | 287 | | Dec 1st | 14 | | 9721 | 0.99 | 0.01 | 134 | 9855 | 285 | 9570 | | 3765 | 3731 | | | 15 | | | 1.00 | 0.01 | 134 | 9704 | 250 | 9454 | | | | | | 16 | | | | | 0 | 9454 | 235 | 9219 | | | | | | 17 | | | | | 0 | 9219 | 215 | 9004 | | | | | Jan 1st | 18 | | | | | 0 | 9004 | 205 | 8799 | | Total Use til Jan 1st | 6145 |
Edited by JonSCKs 8/15/2013 18:48
|