The analysts also gave the corn conditions ratings the lowest rating since 2002. There was not a yield forecast given, but for comparison purposed, lets make the assumption that yields will be reduced 5% on corn and soybeans. That would have the corn yield at 142.5 bu and the bean yield at 39.9.
These numbers would result in the change to the spreadsheet as reflected below.
One final note....Morgan Stanly estimated the 2013 corn planting at 93.5 acres. If that number holds true, the corn carry-out would drop to 910.