| ChartID | ChartName | Type | Series | F5 | F6 | F7 | F8 | F9 | F10 | F11 | F12 |
| yrOperExpChart | Annual Operating Expenses Without a Startup Loan | pie | {
"type": "pie",
"startAngle": 150,
"data": [{
"category": "Feed",
"value": 53.8,
"fieldCalVar": "feedExpense"
}, {
"category": "Seed",
"value": 16.1,
"fieldCalVar": "seedExpense"
}, {
"category": "Water",
"value": 11.3,
"fieldCalVar": "waterExpense"
}, {
"category": "Water Treatment",
"value": 11.3,
"fieldCalVar": "waterTreatmentExpense"
}, {
"category": "Oxygenation",
"value": 11.3,
"fieldCalVar": "oxygenationExpense"
}, {
"category": "Energy",
"value": 9.6,
"fieldCalVar": "energyExpense"
}, {
"category": "Labor",
"value": 5.2,
"fieldCalVar": "laborExpense"
}, {
"category": "Supplies & Misc",
"value": 3.6,
"fieldCalVar": "suppliesMiscExpense"
}, {
"category": "Transportation",
"value": 3.6,
"fieldCalVar": "transportationExpense"
},
{
"category": "Overhead",
"value": 3.6,
"fieldCalVar": "overheadExpense"
}, {
"category": "Contingency",
"value": 11.3,
"fieldCalVar": "contingencyExpense"
}, {
"category": "Operating Loan",
"value": 11.3,
"fieldCalVar": "operatingLoanExpense"
}
]
} | | | | | | | | |
| yrOperExpWLoanChart | Annual Operating Expenses With Startup Loan | pie | {
"type": "pie",
"startAngle": 150,
"data": [{
"category": "Feed",
"value": 53.8,
"fieldCalVar": "feedExpense"
}, {
"category": "Seed",
"value": 16.1,
"fieldCalVar": "seedExpense"
}, {
"category": "Water",
"value": 11.3,
"fieldCalVar": "waterExpense"
}, {
"category": "Water Treatment",
"value": 11.3,
"fieldCalVar": "waterTreatmentExpense"
}, {
"category": "Oxygenation",
"value": 11.3,
"fieldCalVar": "oxygenationExpense"
}, {
"category": "Energy",
"value": 9.6,
"fieldCalVar": "energyExpense"
}, {
"category": "Labor",
"value": 5.2,
"fieldCalVar": "laborExpense"
}, {
"category": "Supplies & Misc",
"value": 3.6,
"fieldCalVar": "suppliesMiscExpense"
}, {
"category": "Transportation",
"value": 3.6,
"fieldCalVar": "transportationExpense"
}, {
"category": "Overhead",
"value": 3.6,
"fieldCalVar": "overheadExpense"
}, {
"category": "Contingency",
"value": 11.3,
"fieldCalVar": "contingencyExpense"
}, {
"category": "Operating Loan",
"value": 11.3,
"fieldCalVar": "operatingLoanExpense"
}, {
"category": "Startup Loan",
"value": 11.3,
"fieldCalVar": "loanExpense"
}
]
} | | | | | | | | |
| startUpCosts | Start up Costs | pie | {
"type": "pie",
"startAngle": 150,
"data": [{
"category": "Land",
"value": 53.8,
"fieldCalVar": "landCost"
}, {
"category": "Building",
"value": 16.1,
"fieldCalVar": "buildingCost"
}, {
"category": "Equipment",
"value": 11.3,
"fieldCalVar": "equipmentCost"
}, {
"category": "Engineering and construction",
"value": 9.6,
"fieldCalVar": "engineeringCost"
}, {
"category": "Water supply",
"value": 5.2,
"fieldCalVar": "waterSupplyCost"
}, {
"category": "One-time permitting",
"value": 5.2,
"fieldCalVar": "permittingCost"
}, {
"category": "Other start up year expenses",
"value": 3.6,
"fieldCalVar": "otherStartupCost"
}
]
} | | | | | | | | |
| yrOperExpChartPond | Annual Operating Expenses Without a Startup Loan | pie | {
"type": "pie",
"startAngle": 150,
"data": [{
"category": "Feed",
"value": 53.8,
"fieldCalVar": "feedExpense"
}, {
"category": "Seed",
"value": 16.1,
"fieldCalVar": "seedExpense"
}, {
"category": "Water",
"value": 11.3,
"fieldCalVar": "waterExpense"
},{
"category": "Energy",
"value": 9.6,
"fieldCalVar": "energyExpense"
}, {
"category": "Labor",
"value": 5.2,
"fieldCalVar": "laborExpense"
}, {
"category": "Supplies & Misc",
"value": 3.6,
"fieldCalVar": "suppliesMiscExpense"
}, {
"category": "Transportation",
"value": 3.6,
"fieldCalVar": "transportationExpense"
},
{
"category": "Overhead",
"value": 3.6,
"fieldCalVar": "overheadExpense"
}, {
"category": "Contingency",
"value": 11.3,
"fieldCalVar": "contingencyExpense"
}, {
"category": "Operating Loan",
"value": 11.3,
"fieldCalVar": "operatingLoanExpense"
}
]
} | | | | | | | | |
| yrOperExpWLoanChartPond | Annual Operating Expenses With Startup Loan | pie | {
"type": "pie",
"startAngle": 150,
"data": [{
"category": "Feed",
"value": 53.8,
"fieldCalVar": "feedExpense"
}, {
"category": "Seed",
"value": 16.1,
"fieldCalVar": "seedExpense"
}, {
"category": "Water",
"value": 11.3,
"fieldCalVar": "waterExpense"
}, {
"category": "Energy",
"value": 9.6,
"fieldCalVar": "energyExpense"
}, {
"category": "Labor",
"value": 5.2,
"fieldCalVar": "laborExpense"
}, {
"category": "Supplies & Misc",
"value": 3.6,
"fieldCalVar": "suppliesMiscExpense"
}, {
"category": "Transportation",
"value": 3.6,
"fieldCalVar": "transportationExpense"
}, {
"category": "Overhead",
"value": 3.6,
"fieldCalVar": "overheadExpense"
}, {
"category": "Contingency",
"value": 11.3,
"fieldCalVar": "contingencyExpense"
}, {
"category": "Operating Loan",
"value": 11.3,
"fieldCalVar": "operatingLoanExpense"
}, {
"category": "Startup Loan",
"value": 11.3,
"fieldCalVar": "loanExpense"
}
]
} | | | | | | | | |
| startUpCostsPond | Start up Costs | pie | {
"type": "pie",
"startAngle": 150,
"data": [{
"category": "Land",
"value": 53.8,
"fieldCalVar": "landCost"
}, {
"category": "Building",
"value": 16.1,
"fieldCalVar": "buildingCost"
}, {
"category": "Equipment",
"value": 11.3,
"fieldCalVar": "equipmentCost"
}, {
"category": "Engineering and construction",
"value": 9.6,
"fieldCalVar": "engineeringCost"
}, {
"category": "Water supply",
"value": 5.2,
"fieldCalVar": "waterSupplyCost"
}, {
"category": "One-time permitting",
"value": 5.2,
"fieldCalVar": "permittingCost"
}, {
"category": "Other start up year expenses",
"value": 3.6,
"fieldCalVar": "otherStartupCost"
}
]
} | | | | | | | | |
| tenYrCashFlow | 10 Yr Cash Flow | column | {
"title": {
"text": "10 Year Cash Flow"
},
"dataSource":{
"data":[]
},
"legend": {
"position": "top"
},
"seriesDefaults": {
"type": "column"
},
"series": [
{
"name": "Costs",
"field": "costs"
},
{
"name": "Revenue",
"field": "revenue"
},
{
"name": "Net",
"field": "net"
}
],
"valueAxis": {
"labels": {
"format": "{0:c0}"
},
"line": {
"visible": false
},
"axisCrossingValue": 0
},
"categoryAxis": {
"categories": [1, 2, 3, 4, 5, 6, 7, 8, 9, 10],
"line": {
"visible": false
},
"labels": {
"position": "start"
},
"title": {
"text": "Year"
}
},
"tooltip": {
"visible": true,
"format": "{0:c0}",
"template": "#= series.name #: #= kendo.toString(value, 'c0') #"
}
} | | | | | | | | |