{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Cash flow"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Cash flow","index":0,"n_rows":35,"n_cols":16,"rows_kept":35,"cut":false,"hidden":false,"merged":[[3,3,3,5],[3,8,3,10],[3,13,3,15]]}
[null,null,null,"2018/19","2019/20","2020/21",null,null,"2018/19","2019/20","2020/21",null,null,"2018/19","2019/20","2020/21"]
[null,null,"Total hectarage",300,300,300,null,"Headline balance",204640.45089094911,178280.2938699479,144305.07834875118,null,"Headline balance £/ha",682.13483630316375,594.26764623315967,481.01692782917058]
[{"$nulls":9},-0.12881205502742116,-0.19057190665156182]
[null,null,null,"Year",{"$nulls":4},"Year",{"$nulls":4},"Year"]
[null,null,null,"2018/19","2019/20","2020/21",null,null,"2018/19","2019/20","2020/21",null,null,"2018/19","2019/20","2020/21"]
[null,null,"Agricultural Output",349939.65301860875,344429.90849066945,284091.77500000002,null,"Agricultural costs",301899.20212765958,330549.61462072155,306886.69665124884,null,"Non-agricultural costs",22800,23100,22800]
[null,null,"Barley - Feed, spring",37689,0,41055,null,"Variable costs",136599.20212765958,155533.48462072155,135368.26665124885,null,"Costs relating to Agri-Environment schemes",1500,1200,900]
[null,null,"Barley - Feed, winter",50877.073238007724,67029.354664373546,28520,null,"Barley - Feed, spring",15393.208448967005,0,23475.565757015109,null,"Labour costs",900,600,300]
[null,null,"Barley - Malting, spring",0,0,0,null,"Barley - Feed, winter",20017.337341967315,32741.165587419058,17060.223250077088,null,"Machinery costs",0,0,0]
[null,null,"Beans, Spring",0,0,0,null,"Barley - Malting, spring",0,0,0,null,"General farming costs (including share of interest)",300,300,300]
[null,null,"Beans, winter",0,0,0,null,"Beans, Spring",0,0,0,null,"Land and property costs",300,300,300]
[null,null,"Oats - Feed, spring",0,0,12996.775,null,"Beans, winter",0,0,0,null,"Variable costs",0,0,0]
[null,null,"Oats - Milling, winter",0,0,0,null,"Oats - Feed, spring",0,0,6750.6263490595129]
[null,null,"OSR, winter",54459.079780601038,56600.553826295902,43520,null,"Oats - Milling, winter",0,0,0,null,"Costs relating to diversification",15300,16200,17100]
[null,null,"Wheat - Feed, winter",133650,152720,90000,null,"OSR, winter",24397.409805735431,26030.432855380819,20183.310206598828,null,"Labour costs",300,600,600]
[null,null,"Wheat - Milling, winter",73264.5,68080,68000,null,"Wheat - Feed, winter",50202.860006167131,67839.235468701809,39760.863783533765,null,"Machinery costs",1500,2100,2100]
[{"$nulls":7},"Wheat - Milling, winter",26588.386524822694,28922.650709219859,28137.677304964542,null,"General farming costs (including share of interest)",3300,3600,3900]
[null,null,null,"2018/19","2019/20","2020/21",null,"Agri Fixed costs",165300,175016.13,171518.43,null,"Land and property costs",8700,9300,9900]
[null,null,"Output from Non-agri enterprises",179400,187500,189900,null," Machinery: fuels and oils",13800,14400,14400,null,"Variable costs",1500,600,600]
[null,null,"Miscellaneous output (inclding agriculture work done on other farms)",28800,29100,26100,null,"Machinery: repairs and other",16200,16200,16200]
[null,null,"Agri-environment output",5400,4200,3000,null,"Machinery depreciation",27900,30600,30600,null,"Costs relating to BPS",6000,5700,4800]
[null,null,"Output from diversification",41100,45600,47700,null,"Machinery total",57900,61200,61200,null,"BPS/SPS: labour costs",300,0,0]
[null,null,"Food processing and retailing",600,600,600,null,"Bank charges & professional fees",9300,9600,7200,null,"BPS/SPS: machinery costs",0,300,300]
[null,null,"Tourism",300,1200,1200,null,"Water, electricity and other general costs",18900,18600,18900,null,"BPS/SPS: general farming costs",900,900,900]
[null,null,"Recreation",3000,2700,2700,null,"Share of net interest payments",7800,7500,7200,null,"BPS/SPS: land and property costs",4800,4500,3600]
[null,null,"Rental income",33300,36300,38400,null,"Write-off of bad debts",0,0,0,null,"BPS/SPS: variable costs",0,0,0]
[null,null,"Solar power output",2700,2700,2700,null,"Professional and Utility",36000,35700,33300]
[null,null,"Other energy sources output",900,1200,1200,null,"Rent paid",29400,27300,27900]
[null,null,"Any other diversified income",300,900,900,null,"Maintenance, repairs and insurance",2700,2100,2100]
[null,null,"BPS output",63000,63000,65400,null,"Depreciation of buildings and works",6600,9300,9300]
[{"$nulls":7},"Land and property costs",38700,38700,39300]
[null,null,"Total income",529339.65301860869,531929.90849066945,473991.77500000002,null,"Regular labour",15900,21000,21000]
[{"$nulls":7},"          Miscellaneous fixed costs (including for work done on other farms)",16800,18416.129999999997,16718.43]
[]
[{"$nulls":7},"Total Agriculture costs",301899.20212765958,330549.61462072155,306886.69665124884]