{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Title","General Variables","Power Units","Operations","Price Check","Materials","21-Corn","Formulas","Depreciation Graph"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":2,"defined_names":24,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Title","index":0,"n_rows":46,"n_cols":12,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"The following individuals contributed to these budgets in their specialty area"]
[null,null,null,"Robert Wright",null,"Research and Extension Entomologist",null,null,null,null,null,"rwright@unl.edu"]
[null,null,null,"Tamra Jackson",null,"Extension Plant Pathologist - Corn and Sorghum",null,null,null,null,null,"tjackson3@unl.edu"]
[null,null,null,"Loren Giesler",null,"Extension Plant Pathologist - Soybean and Turf",null,null,null,null,null,"lgiesler@unl.edu"]
[null,null,null,"Paul J. Jasa",null,"Extension Engineer",null,null,null,null,null,"pjasa1@unl.edu"]
[null,null,null,"Stephen N. Wegulo",null,"Extension Plant Pathologist - Wheat and Ornamental",null,null,null,null,null,"swegulo2@unl.edu"]
[null,null,null,"Robert G. Wilson",null,"Weed Management Specialist",null,null,null,null,null,"rwilson5@unl.edu"]
[null,null,null,"Gary W. Hergert",null,"Soil and Nutrition Management Specialist",null,null,null,null,null,"ghergert1@unl.edu"]
[null,null,null,"James A. Schild",null,"Extension Educator in Scotts Bluff and Morrill Counties",null,null,null,null,null,"jschild1@unl.edu"]

{"sheet":"General Variables","index":1,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":true,"merged":[[39,3,39,4],[0,0,0,8],[58,3,58,4],[59,3,59,4],[60,3,60,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[61,3,61,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[57,3,57,4]]}
["Farm Wide Inputs"]
[]
["Year",2015,null,null,"Real Estate Values"]
["Wage Rate",20,"/ Hr",null,"Description","Value"]
["Diesel Price",3.25,"/ Gal.",null,"Dryland (State)",3730]
["Lube Factor",1.1499999999999999,null,null,"Dryland (Panhandle)",845]
["Diesel & Lube",{"$f":"B5*B6","v":3.7374999999999998},"/ gal.",null,"Gravity (State)",7310]
["Elect. Price",0.1,"/ kwh",null,"Gravity (Panhandle)",3040]
["Taxes, Ins., Housing Factor",0.02,null,null,"Pivot (State)",7685]
["Investment Interest Rate",0.04,null,null,"Pivot (Panhandle)",3770]
["Operations Borrowing Rate",5.5E-2,null,null,"Dryland (Southwest)",1965]
["Operations Borrowing Time",6,"months",null,"Fall Establishment",0]
["Real Estate Tax Rate",0.01,null,null,"Pivot (Marginal Land)",{"$f":"F9*0.7","v":5379.5}]
["Overhead Cost per Acre",20]
[]
["Crop Insurance"]
["Crop","Premiium"]
["Corn Dryland",23]
["Corn Dryland Ecofallow",20]
["Corn Irrigated",10]
["Drybeans",21]
["Grain Sorghum Dryland",11]
["Grain Sorghum Irrigated",10]
["Millet",15]
["Oats",11]
["Soybeans Dryland",16]
["Soybeans Irrigated",8.5]
["Sugar Beets",20]
["Sunflower Dryland",14]
["Sunflower Irrigated",19]
["Wheat After Crop",14.5]
["Wheat Fallowed",9.5,null,null,null,null,null,null,null,null,null,null,"Budget","County"]
["Wheat Irrigated",13.25,null,null,null,null,null,null,null,null,null,1,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,2,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,3,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,4,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,5,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,6,"Alfalfa","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,7,"Alfalfa","N/A"]
["Budget","County",null,"Budget",null,"County",null,"Budget","County",null,null,8,"Alfalfa","N/A"]
[{"$f":"CONCATENATE(L33,\"-\",M33)","v":"1-Alfalfa"},"N/A",null,{"$f":"CONCATENATE(L56,\"-\",M56)","v":"24-Corn"},{"$f":"CONCATENATE(P33,\"-\",Q33)","v":"-"},"N/A",null,{"$f":"CONCATENATE(L78,\"-\",M78)","v":"46-Soybeans"},{"$f":"CONCATENATE(T33,\"-\",U33)","v":"-"},null,null,9,"Alfalfa","N/A"]
[{"$f":"CONCATENATE(L34,\"-\",M34)","v":"2-Alfalfa"},"N/A",null,"25-Corn","-","N/A",null,"47-Soybeans","N/A",null,null,10,"Alfalfa","N/A"]
["3-Alfalfa","N/A",null,"26-Corn","-","N/A",null,"48-Soybeans","N/A",null,null,11,"Alfalfa","N/A"]
["4-Alfalfa","N/A",null,"27-Corn","-","N/A",null,"49-Soybeans","N/A",null,null,12,"Alfalfa","N/A"]
["5-Alfalfa","N/A",null,"28-Corn","-","N/A",null,"50-Soybeans","N/A",null,null,13,"Alfalfa","N/A"]
["6-Alfalfa","N/A",null,"29-Corn","-","N/A",null,"51-Soybeans","N/A",null,null,14,"Alfalfa","N/A"]
["7-Alfalfa","N/A",null,"30-Dry Beans","-","N/A",null,"52-Soybeans","N/A",null,null,15,"Corn","Buffalo"]
["8-Alfalfa","N/A",null,"31-Dry Beans","-","N/A",null,"53-Soybeans","N/A",null,null,16,"Corn","Buffalo"]
["9-Alfalfa","Buffalo",null,"32-Dry Beans","-","Buffalo",null,"54-Sugar Beets","Buffalo",null,null,17,"Corn","Buffalo"]
["10-Alfalfa","Buffalo",null,"33-Dry Beans","-","Buffalo",null,"55-Sugar Beets","Buffalo",null,null,18,"Corn","Buffalo"]
["11-Alfalfa","Buffalo",null,"34-Grain Sorghum","-","Buffalo",null,"56-Sugar Beets","Buffalo",null,null,19,"Corn","Perkins"]
["12-Alfalfa","Buffalo",null,"35-Grain Sorghum","-","Buffalo",null,"57-Sugar Beets","Buffalo",null,null,20,"Corn","Buffalo"]
["13-Alfalfa","Buffalo",null,"36-Grain Sorghum","-","Buffalo",null,"58-Sunflower","Buffalo",null,null,21,"Corn","Buffalo"]
["14-Alfalfa","Buffalo",null,"37-Grain Sorghum","-","Buffalo",null,"59-Sunflower","Buffalo",null,null,22,"Corn","Buffalo"]
["15-Corn","Buffalo",null,"38-Grass","-","Buffalo",null,"60-Sunflower","Buffalo",null,null,23,"Corn","Buffalo"]
["16-Corn","Buffalo",null,"39-Grass Hay","-","Buffalo",null,"61-Wheat","Buffalo",null,null,24,"Corn","Buffalo"]
["17-Corn","Buffalo",null,"40-Millet","-","Buffalo",null,"62-Wheat","Buffalo",null,null,25,"Corn","Buffalo"]
["18-Corn","Buffalo",null,"41-Millet","-","Buffalo",null,"63-Wheat","Buffalo",null,null,26,"Corn","Buffalo"]
["19-Corn","Buffalo",null,"42-Oats","-","Buffalo",null,"64-Wheat","Buffalo",null,null,27,"Corn","Buffalo"]
["20-Corn","Buffalo",null,"43-Pasture","-","Buffalo",null,"65-Wheat","Buffalo",null,null,28,"Corn","Buffalo"]
["21-Corn","Cheyenne",null,"44-Peas","-","Cheyenne",null,"66-Wheat","Cheyenne",null,null,29,"Corn","Buffalo"]
["22-Corn","Cheyenne",null,"45-Sorghum-Sudan","-","Cheyenne",null,"67-Wheat","Cheyenne",null,null,30,"Dry Beans","Cheyenne"]
["23-Corn","Cheyenne",null,null,null,null,null,null,null,null,null,31,"Dry Beans","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,32,"Dry Beans","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,33,"Dry Beans","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,34,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,35,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,36,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,37,"Grain Sorghum","Jefferson"]
[null,null,null,null,null,null,null,null,null,null,null,38,"Grass","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,39,"Grass Hay","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,40,"Millet","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,41,"Millet","Cheyenne"]
[null,null,null,null,null,null,null,null,null,null,null,42,"Oats","Burt"]
[null,null,null,null,null,null,null,null,null,null,null,43,"Pasture","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,44,"Peas","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,45,"Sorghum-Sudan","N/A"]
[null,null,null,null,null,null,null,null,null,null,null,46,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,47,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,48,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,49,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,50,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,51,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,52,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,53,"Soybeans","Buffalo"]
[null,null,null,null,null,null,null,null,null,null,null,54,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,55,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,56,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,57,"Sugar Beets","Box Butte"]
[null,null,null,null,null,null,null,null,null,null,null,58,"Sunflower","Perkins"]
[null,null,null,null,null,null,null,null,null,null,null,59,"Sunflower","Perkins"]
[null,null,null,null,null,null,null,null,null,null,null,60,"Sunflower","Perkins"]
[null,null,null,null,null,null,null,null,null,null,null,61,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,62,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,63,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,64,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,65,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,66,"Wheat","Keith"]
[null,null,null,null,null,null,null,null,null,null,null,67,"Wheat","Keith"]

{"sheet":"Power Units","index":2,"n_rows":12,"n_cols":28,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["Name","Repair Category","Depreciation Category","List Price","Beg Yr Value","Age","Tach Hours","Est. Hours per Year","Calculated List Price","Repairs per Hour","Calculated Beg Yr. Value","Calculated End Yr. Value","Depreciation per Hour","TIH per Hour","Opportunity Cost per Hour","Ownership Cost per Hour",null,"Machine","Catogory","RF1","RF2","Estimated Life",null," Equipment type ","Machine"," C1 "," C2 "," C3 "]
["Large Tractor","4 wheel drive & crawler ","Farm tractors (>150hp) ",317791,null,10,1500,300,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C2=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":317791},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":3.1461309000000015},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":87959.338176412697},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":79674.011818729225},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":27.617754525611574},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":5.8639558784275136},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":11.727911756855027},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":45.209622160894114},null,"2 wheel drive & stationary tractor"," TRACTORS "," 0.007 "," 2.0 ",12000,null," Farm tractors ","Farm tractors (<80hp) "," 0.981 "," 0.093 "," 0.0058 "]
["Medium Tractor","2 wheel drive & stationary tractor","Farm tractors (>150hp) ",213972,null,5,2500,500,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C3=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":213972},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":8.2379219999999993},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":80905.324934671822},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":72090.286697143063},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":17.630076475057518},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":3.2362129973868727},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.4724259947737455},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":27.338715467218137},null,"4 wheel drive & crawler "," TRACTORS "," 0.003 "," 2.0 ",16000,null," Farm tractors ","Farm tractors (80-150hp) "," 0.942 "," 0.100 "," 0.0008 "]
["Combine","Combine(SP) ","Combines ",317791,null,10,1500,300,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C4=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":317791},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":46.314722056275833},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":29418.941200367502},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":19796.573343074626},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":32.074559524309592},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":1.961262746691167},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":3.9225254933823339},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":37.958347764383092},null,"Combine(SP) "," HARVESTING "," 0.04 "," 2.1 ",3000,null," Farm tractors ","Farm tractors (>150hp) "," 0.976 "," 0.119 "," 0.0019 "]
["Diesel Pump","2 wheel drive & stationary tractor","Farm tractors (80-150hp) ",15000,null,10,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C5=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":15000},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0.58800000000000041},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":5161.1484515032271},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":4789.7766466734492},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.46421475603722229},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.12902871128758067},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.25805742257516134},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0.85130088989996433},null,"Cotton picker(SP) "," HARVESTING "," 0.11 "," 1.8 ",3000,null," Harvest equipment ","Combines "," 1.132 "," 0.165 "," 0.0079 "]
["Electric Pump","Electric Motor","Farm tractors (<80hp) ",10000,null,5,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C6=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":10000},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0.50156750251008531},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":2390.2796988532896},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":1807.0993131451412},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.72897548213518548},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":5.9756992471332239E-2},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.11951398494266448},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0.90824645954918226},null,"Forage harvester(SP) "," HARVESTING "," 0.03 "," 2.0 ",4000,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 "]
["Diesel Pump for Pipe","2 wheel drive & stationary tractor","Farm tractors (<80hp) ",15000,null,10,2400,800,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C7=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":15000},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0.58800000000000041},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":2433.3232841362474},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":1779.7526354351601},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.81696331087635909},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":6.0833082103406183E-2},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0.12166616420681237},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0.99946255718657762},null,"Windrower(SP) "," HARVESTING "," 0.06 "," 2.0 ",3000,null," Miscellaneousequipment ","Skid-steerloaders and all other vechicles "," 0.786 "," 0.063 "," 0.0033 "]
["Windrower","Forage harvester(SP) ","Swathers and all other harvest equipment ",113989,null,10,2500,120,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C8=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":113989},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":17.50871040000002},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":28866.937242481385},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":27278.030715436344},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":13.240887725375341},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":4.8111562070802307},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":9.6223124141604615},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":27.674356346616033},null,"Electric Motor","See Table 5-5*",0.02,1.5]
["none",null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C9=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C10=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C11=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[List Price]]>1,PowerUnits[[#This Row],[List Price]],IF(C12=\"\",0,PowerUnits[[#This Row],[Beg Yr Value]]/(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,IF(PowerUnits[[#This Row],[Repair Category]]=0,0,(VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*((PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],3,FALSE)*PowerUnits[[#This Row],[Calculated List Price]]*(PowerUnits[[#This Row],[Tach Hours]]/1000)^VLOOKUP(PowerUnits[[#This Row],[Repair Category]],PwrRepairs[],4,FALSE))/PowerUnits[[#This Row],[Est. Hours per Year]]))","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*PowerUnits[[#This Row],[Age]]^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*PowerUnits[[#This Row],[Tach Hours]]^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Depreciation Category]]=0,0,PowerUnits[[#This Row],[Calculated List Price]]*(VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,2,FALSE)-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,3,FALSE)*(PowerUnits[[#This Row],[Age]]+1)^0.5-VLOOKUP(PowerUnits[[#This Row],[Depreciation Category]],PwrDepreciation,4,FALSE)*(PowerUnits[[#This Row],[Tach Hours]]+PowerUnits[[#This Row],[Est. Hours per Year]])^0.5)^2)","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,(PowerUnits[[#This Row],[Calculated Beg Yr. Value]]-PowerUnits[[#This Row],[Calculated End Yr. Value]])/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$9/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"IF(PowerUnits[[#This Row],[Est. Hours per Year]]=0,0,PowerUnits[[#This Row],[Calculated Beg Yr. Value]]*'General Variables'!$B$10/PowerUnits[[#This Row],[Est. Hours per Year]])","v":0},{"$f":"SUM(PowerUnits[[#This Row],[Depreciation per Hour]:[Opportunity Cost per Hour]])","v":0}]

{"sheet":"Operations","index":3,"n_rows":101,"n_cols":41,"rows_kept":101,"cut":false,"hidden":true,"merged":[[0,36,1,38],[15,36,18,38]]}
["Op Name","Unit","Repair Category","Depreciation Category","List Price","Begin Yr. Value","Age","Annual Use","Units per Hour","Labor Factor","Power Source","Diesel Use per Hour","Kw Use per Hour","Calc List Price","Repairs per Unit","Calc Beg Yr. Value","Calc End Yr. Value","Depreciation per Unit","TIH per Unit","Opportunity Cost per Unit","Ownership Cost per Unit",null,"Machine","Catogory","RF1","RF2","Estimated Life",null,null," Equipment type ","Machine"," C1 "," C2 "," C3 ",null,null,"Table 5-5. Average Annual Maintenance Costs for Sprinkler Irrigation Systems",null,null,null,"Power Unit"]
["Aerial Spray","Custom",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Baler - Large rectangular "," HARVESTING "," 0.10 "," 1.8 ",3000,null,null," Harvest equipment ","Combines "," 1.132 "," 0.165 ",0,null,null,null,null,null,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Large Tractor"}]
["Anhy Apply (supplier)","acre",null,null,null,null,null,null,12,1.1000000000000001,"Medium Tractor",6.36,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Baler - Large round "," HARVESTING "," 0.43 "," 1.8 ",1500,null,null," Harvest equipment ","Mowers "," 0.756 "," 0.067 ",null,null,null,"System Type","Life-yrs","Maintenance, % of capital cost",null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Medium Tractor"}]
["Anhydrous Apply","acre","Chisel plow (Coulter)","Manure spreaders and all other miscellaneous equipment ",null,15500,5,500,12,1.1000000000000001,"Medium Tractor",6.3642857142857157,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":32108.240770255194},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.58161831141852816},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":15500},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":14461.04177392678},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.0779164521464408},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.62},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.24},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.9379164521464407},null,"Baler - Rectangular "," HARVESTING "," 0.23 "," 1.8 ",2000,null,null," Harvest equipment ","Balers "," 0.852 "," 0.101 ",null,null,null,"Hand move lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Combine"}]
["Cart","bushel","Wagon - Forage ","Manure spreaders and all other miscellaneous equipment ",42000,null,5,{"$f":"2000*220","v":440000},{"$f":"7*220","v":1540},1.1000000000000001,"Medium Tractor",3,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":42000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":9.1538023280057779E-3},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":20275.168753657814},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":18916.133052907138},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":3.0887175017060807E-3},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":9.2159857971171888E-4},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.8431971594234378E-3},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.853513240841237E-3},null,"Bean puller-windrower "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000,null,null," Harvest equipment ","Swathers and all other harvest equipment "," 0.791 "," 0.091 ",null,null,null,"End tow lateral",10,3,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump"}]
["Chisel","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",56958,null,5,2000,11.092436974789917,1.1000000000000001,"Medium Tractor",8.2638655462184882,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":56958},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":2.0054704850529652},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":23698.341625765872},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":22004.699230453538},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.84682119765616704},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.23698341625765873},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.47396683251531746},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5577714464291432},null,"Beet topper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200,null,null," Tillage equipment ","Plows "," 0.738 "," 0.051 ",null,null,null,"Side roll lateral",15,2,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Electric Pump"}]
["Chop Silage","Custom",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Chisel plow (Coulter)"," TILLAGE&PLANTING "," 0.28 "," 1.4 ",2000,null,null," Tillage equipment ","Disks and all other tillage equipment "," 0.891 "," 0.110 ",null,null,null,"Lateral",10,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Diesel Pump for Pipe"}]
["Chop Stalks","acre","Stalk chopper ","Swathers and all other harvest equipment ",19286,null,5,500,12.336448598130842,1.1000000000000001,"Medium Tractor",5.736448598130842,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":19286},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.33608664256651644},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":6657.0871286417614},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":6224.2393928272586},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.86569547162900562},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.26628348514567046},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.53256697029134092},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.664545927066017},null,"Combine "," HARVESTING "," 0.12 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Skid-steerloaders and all other vechicles "," 0.786 "," 0.063 ",0,null,null,"Traveling gun",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"Windrower"}]
["Combine Dryland Corn","acre","Combine ","Combines ",50450,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":50450},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.4546201787307349},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":29374.181867105253},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":26725.514759554455},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.6486671075507986},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.58748363734210507},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.1749672746842101},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.4111180195771134},null,"Corn picker-sheller "," HARVESTING "," 0.14 "," 2.3 ",2000,null,null," Miscellaneousequipment ","Planters "," 0.883 "," 0.078 ",null,null,null,"Center Pivot",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":"none"}]
["Combine Dryland SB","acre","Combine ","Combines ",30866,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":30866},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.0553428227656609},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17971.526214272959},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16351.035452297479},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6204907619754794},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.35943052428545919},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.71886104857091837},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6987823348318569},null,"Cultivator - Field "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000,null,null," Miscellaneous equipment ","Manure spreaders and all other miscellaneous equipment "," 0.943 "," 0.111 ",null,null,null,"Center Pivot w/corner",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Dryland SG","acre","Combine ","Combines ",30866,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":30866},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.0553428227656609},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17971.526214272959},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16351.035452297479},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6204907619754794},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.35943052428545919},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.71886104857091837},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6987823348318569},null,"Cultivator - Row crop "," TILLAGE&PLANTING "," 0.17 "," 2.2 ",2000,null,null,"Center Pivot","Pivots"," 0.891 "," 0.110 ",null,null,null,"Linear move with ditch",15,6,null,{"$f":"IF(PowerUnits[[#This Row],[Name]]=0,\"\",PowerUnits[[#This Row],[Name]])","v":""}]
["Combine Irr Corn","acre","Combine ","Combines ",51450,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":51450},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.4834530861386781},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":29956.425313430431},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":27255.257371240372},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.7011679421900592},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.59912850626860858},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.1982570125372172},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.4985534609958853},null,"Disk - Heavy-duty "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Linear move with pipe",15,6]
["Combine Irr Dry Beans","acre","Combine ","Combines ",30866,null,5,1000,5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":30866},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.9295821423222126},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17971.526214272959},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16351.035452297479},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6204907619754794},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.35943052428545919},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.71886104857091837},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6987823348318569},null,"Diskharrow - Tandem "," TILLAGE&PLANTING "," 0.18 "," 1.7 ",2000,null,null,null,null,null,null,null,null,null,"Portable solid set",15,2]
["Combine Irr SB","acre","Combine ","Combines ",30866,null,5,1000,6,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":30866},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.2686633834568817},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17971.526214272959},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16351.035452297479},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6204907619754794},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.35943052428545919},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.71886104857091837},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6987823348318569},null,"Drill - Grain "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500,null,null,null,null,null,null,null,null,null,"Permanent solid set",20,1]
["Combine Irr SG","acre","Combine ","Combines ",30866,null,5,1000,6.5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":30866},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.0553428227656609},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17971.526214272959},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16351.035452297479},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6204907619754794},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.35943052428545919},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.71886104857091837},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6987823348318569},null,"Fertilizer spreader "," MISCELLANEOUS "," 0.63 "," 1.3 ",1200,null,null,null,null,null,null,null,null,null,"Orchard hose-pull",15,3]
["Combine Irrigated Dry Beans with Draper Flex Platform","acre","Combine ","Combines ",79100,null,5,1000,5,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":79100},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":4.9449215142126297},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":46055.456604321611},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":41902.640584355941},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":4.1528160199656705},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.9211091320864323},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.8422182641728646},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.9161434162249673},null,"Forage blower "," MISCELLANEOUS "," 0.22 "," 1.8 ",1500,null,null,null,null,null,null,null,null,null,"From \"Selection of Irrigation Methods for Agriculture\" by C.M. Burt, A.J. Clemmens, R.Bliesner, J.L. Merriam, and L. Hardy. ©2000 by American Society of Civil Engineers, 1801 Alexander Bell Drive, Reston, Virginia, 20191-4400. page 112"]
["Combine Small Grain","acre","Combine ","Combines ",30866,15000,5,1000,7,1.1000000000000001,"Combine",10.468032786885246,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":30866},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.88995652005357517},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17971.526214272959},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16351.035452297479},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6204907619754794},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.35943052428545919},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.71886104857091837},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.6987823348318569},null,"Forage harvester "," HARVESTING "," 0.15 "," 1.6 ",2500]
["Combine Sunflowers","acre","Combine ","Combines ",35000,null,5,1000,7,1.1000000000000001,"Combine",10.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":35000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.0091517592780126},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":20378.520621381245},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":18540.991409007056},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.8375292123741893},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.40757041242762487},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.81514082485524975},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.0602404496570639},null,"Harrow - Spring tooth "," TILLAGE&PLANTING "," 0.27 "," 1.4 ",2000]
["Corrugate","acre","Cultivator - Field ","Disks and all other tillage equipment ",29000,null,5,300,7.0212765957446823,1.1000000000000001,"Medium Tractor",4.3882978723404262,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":29000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.87449437609171321},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":12065.941696464242},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":11203.628597969602},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.8743769949821338},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.80439611309761616},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.6087922261952323},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.2875653342749827},null,"Mower "," HARVESTING "," 0.46 "," 1.7 ",2000]
["Disc","acre","Disk - Heavy-duty ","Disks and all other tillage equipment ",39688,null,5,2000,10.90909090909091,1.1000000000000001,"Large Tractor",8.290909090909091,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":39688},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.1194099693616886},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16512.86531204389},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":15332.745234352329},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.59006003884578062},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.16512865312043892},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.33025730624087785},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0854459982070974},null,"Mower(rotary) "," HARVESTING "," 0.44 "," 2.0 ",2000]
["Ditch Irrigation","acre-inch",null,null,null,null,5,1000,1.8,0.1,"none",0,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Mower-conditioner "," HARVESTING "," 0.18 "," 1.6 ",2500]
["Double Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",7187,null,20,300,20,1.1000000000000001,"Medium Tractor",2.1070422535211271,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":7187},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":5.336079836303572E-2},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":1059.9629345263218},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":1005.2114640884894},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.18250490145944126},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":7.066419563508812E-2},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.14132839127017624},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.39449748836470566},null,"Mower-conditioner(rotary) "," HARVESTING "," 0.16 "," 2.0 ",2500]
["Drill","acre","Drill - Grain ","Planters ",62454,null,10,1000,12.5,1.1000000000000001,"Medium Tractor",4.9866666666666672,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":62454},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":2.7716908704705308},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":25289.596701659491},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":24341.731813487386},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.94786488817210557},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.50579193403318978},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.0115838680663796},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.465240690271675},null,"Mulcher-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Drill w/ Fertillizer","acre","Drill - Grain ","Planters ",62454,null,10,1000,11,1.2,"Medium Tractor",5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":62454},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":3.6251933930499831},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":25289.596701659491},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":24341.731813487386},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.94786488817210557},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.50579193403318978},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.0115838680663796},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.465240690271675},null,"Planter - Row crop "," TILLAGE&PLANTING "," 0.32 "," 2.1 ",1500]
["Dry Grain","bushel",null,null,null,null,null,null,"",null,null,"",null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Plow - Moldboard"," TILLAGE&PLANTING "," 0.29 "," 1.8 ",2000]
["Fallow Master","acre","Mulcher-packer ","Disks and all other tillage equipment ",56958,null,5,2000,12.5,1.1000000000000001,"Large Tractor",8.6225806451612925,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":56958},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.91185750135427124},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":23698.341625765872},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":22004.699230453538},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.84682119765616704},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.23698341625765873},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.47396683251531746},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5577714464291432},null,"Potato harvester "," HARVESTING "," 0.19 "," 1.4 ",2500]
["Field Cultivation","acre","Cultivator - Field ","Disks and all other tillage equipment ",56958,null,5,2000,15,1.1000000000000001,"Medium Tractor",8.1967741935483875,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":56958},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.2674534054995306},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":23698.341625765872},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":22004.699230453538},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.84682119765616704},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.23698341625765873},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.47396683251531746},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5577714464291432},null,"Rake - Side delivery "," HARVESTING "," 0.17 "," 1.4 ",2500]
["Grass Drill","acre","Drill - Grain ","Planters ",73000,null,10,1000,9,1.1000000000000001,"Medium Tractor",4.2936802973977706,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":73000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":6.4581651991214715},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":29560.005111300201},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":28452.083491603084},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.1079216196971173},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.59120010222600394},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.1824002044520079},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.8815219263751288},null,"Roller-packer "," TILLAGE&PLANTING "," 0.16 "," 1.3 ",2000]
["Harrow","acre","Harrow - Spring tooth ","Disks and all other tillage equipment ",null,null,5,1000,18.591549295774648,1.1000000000000001,"Medium Tractor",2.0450704225352112,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0},null,"Rotary hoe "," TILLAGE&PLANTING "," 0.23 "," 1.4 ",2000]
["Hoe","acre","Rotary hoe ","Disks and all other tillage equipment ",22000,3000,5,1000,14.666666666666668,1.1000000000000001,"Medium Tractor",3.666666666666667,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":22000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.32614880979104605},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":9153.4730111108056},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":8499.3044536321122},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.6541685574786934},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.18306946022221612},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.36613892044443225},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.2033769381453419},null,"Rotary tiller "," TILLAGE&PLANTING "," 0.36 "," 2.0 ",1500]
["Lg Rd Bale","ton","Baler - Large round ","Balers ",21396,null,5,1000,10,1.1000000000000001,"Medium Tractor",2.8761467889908259,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":21396},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.0262847461477052},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":8388.7887045008483},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":7821.1583983229075},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.56763030617794086},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.16777577409001695},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.33555154818003391},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0709576284479918},null,"Sprayer - Air-carrier "," MISCELLANEOUS "," 0.20 "," 1.6 ",2000]
["Lg Sq Bale","ton","Baler - Large rectangular ","Balers ",113735,null,5,1000,16,1.1000000000000001,"Medium Tractor",6.1859778597785988,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":113735},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.54443369058334867},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":44592.394994690781},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":41575.035073530373},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":3.0173599211604087},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.89184789989381563},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.7836957997876313},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.6929036208418555},null,"Sprayer - Boom-type "," MISCELLANEOUS "," 0.41 "," 1.3 ",2500]
["Lift Beets","acre","Sugar beet harvester ","Balers ",110000,null,5,1000,6,1.1000000000000001,"Large Tractor",6.1906976744186046,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":110000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":13.695388319300086},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":43128.003248041372},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":40209.731903884829},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.9182713441565431},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.86256006496082749},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.725120129921655},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.5059515390390255},null,"Stalk chopper "," MISCELLANEOUS "," 0.28 "," 1.4 ",1200]
["Load Lg Sq","ton","Wagon - Forage ","Swathers and all other harvest equipment ",3971,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":3971},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":4.5272912420475084E-2},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":1370.6985890198296},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":1281.5749574259589},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.9707877197956881E-2},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":9.1379905934655305E-3},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.8275981186931061E-2},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.7121848978353471E-2},null,"Sugar beet harvester "," HARVESTING "," 0.59 "," 1.3 ",1500]
["Move Lg Rd","ton",null,"Swathers and all other harvest equipment ",3971,null,5,3000,20,1.1000000000000001,"Medium Tractor",4,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":3971},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":1370.6985890198296},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":1281.5749574259589},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.9707877197956881E-2},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":9.1379905934655305E-3},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.8275981186931061E-2},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":5.7121848978353471E-2},null,"Wagon "," MISCELLANEOUS "," 0.19 "," 1.3 ",3000]
["No-Till Drill","acre","Drill - Grain ","Planters ",125418,null,5,1000,12,1.1000000000000001,"Medium Tractor",6.0699481865284985,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":125418},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":2.9779220778190973},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":62971.764284662248},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":60047.716191016691},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.9240480936455571},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":1.2594352856932451},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":2.5188705713864903},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.7023539507252927},null,"Wagon - Forage "," MISCELLANEOUS "," 0.16 "," 1.6 ",2000]
["Pickett Windrowers","acre","Bean puller-windrower ","Swathers and all other harvest equipment ",32000,null,5,1000,10,1.1000000000000001,"Medium Tractor",6.0734042553191498,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":32000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.71511152638384856},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":11045.669818341614},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":10327.473844782344},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.71819597355927001},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.22091339636683227},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.44182679273366454},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.3809361626597667},null,"Hand move lateral","See Table 5-5*",0.02,1]
["Pipe D125’ Lift","acre-inch","Hand move lateral","Manure spreaders and all other miscellaneous equipment ",null,7500,10,2600,2.25,{"$f":"5/24","v":0.20833333333333334},"Diesel Pump for Pipe",3.03,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":21401.127786861911},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.19023224699432831},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":7500},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":7072.1710320991388},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.16454960303879279},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":5.7692307692307696E-2},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.11538461538461539},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.33762652611571586},null,"End tow lateral","See Table 5-5*",0.03,1]
["PivotD 125’Lift","acre-inch","Center Pivot","Pivots",65000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"1.5/24","v":6.25E-2},"Diesel Pump",3.34,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":65000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.4986111111111133},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":19175.736648496626},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17995.653558644746},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.45387811148149221},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.14750566652689712},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.29501133305379423},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.8963951110621835},null,"Side roll lateral","See Table 5-5*",0.02,1]
["PivotD 125’Lift w/fertigation","acre-inch","Center Pivot","Pivots",70000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"2/24","v":8.3333333333333329E-2},"Diesel Pump",3.34,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":70000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.6138888888888914},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":20650.793313765596},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":19379.93460161742},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.48879181236468305},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.15885225625973537},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.31770451251947074},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.96534858114388922},null,"Lateral","See Table 5-5*",0.06,1]
["PivotE 125’Lift","acre-inch","Center Pivot","Pivots",65000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"1.5/24","v":6.25E-2},"Electric Pump",null,47.78,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":65000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.4986111111111133},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":19175.736648496626},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17995.653558644746},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.45387811148149221},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.14750566652689712},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.29501133305379423},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.8963951110621835},null,"Traveling gun","See Table 5-5*",0.06,1]
["PivotE 125’Lift w/fertigation","acre-inch","Center Pivot","Pivots",70000,null,10,{"$f":"130*20","v":2600},1.8,{"$f":"2/24","v":8.3333333333333329E-2},"Electric Pump",null,47.78,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":70000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.6138888888888914},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":20650.793313765596},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":19379.93460161742},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.48879181236468305},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.15885225625973537},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.31770451251947074},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.96534858114388922},null,"Center Pivot","See Table 5-5*",4.1500000000000002E-2,1]
["Plant","acre","Planter - Row crop ","Planters ",71400,null,5,1000,10,1.2,"Medium Tractor",2.73,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":71400},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":2.4861783891615654},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":35849.59072800463},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":34184.941045452739},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6646496825518915},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.71699181456009264},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.4339836291201853},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.8156251262321694},null,"Center Pivot w/corner","See Table 5-5*",0.06,1]
["Plant Narrow Row","acre","Planter - Row crop ","Planters ",71400,null,5,1000,10,1.2,"Medium Tractor",2.580373831775701,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":71400},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":2.4861783891615654},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":35849.59072800463},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":34184.941045452739},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6646496825518915},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.71699181456009264},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.4339836291201853},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.8156251262321694},null,"Linear move with ditch","See Table 5-5*",0.06,1]
["Plant No-Till","acre","Planter - Row crop ","Planters ",125418,null,5,1000,10,1.2,"Medium Tractor",3.38,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":125418},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":4.3671081402222018},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":62971.764284662248},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":60047.716191016691},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.9240480936455571},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":1.2594352856932451},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":2.5188705713864903},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":6.7023539507252927},null,"Linear move with pipe","See Table 5-5*",0.06,1]
["Plow","acre","Plow - Moldboard","Plows ",14781,null,5,1000,7.5,1.1000000000000001,"Large Tractor",6,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":14781},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.80252462978311567},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":5754.6386463091521},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":5555.6193278170276},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.19901931849212451},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.11509277292618304},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.23018554585236609},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.5442976372706736},null,"Portable solid set","See Table 5-5*",0.02,1]
["Ridge Cultivate/Ditch","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",29000,4500,5,1000,12,1.1000000000000001,"Medium Tractor",5.332019704433498,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":29000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.3545273271612645},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":12065.941696464242},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":11203.628597969602},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.86231309849464011},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.24131883392928485},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.48263766785856971},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5862696002824948},null,"Permanent solid set","See Table 5-5*",0.01,1]
["Ridge Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",29000,null,5,1500,10,1,"Medium Tractor",5.332019704433498,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":29000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.86130698377094239},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":12065.941696464242},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":11203.628597969602},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.57487539899642681},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.16087922261952325},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.32175844523904651},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.0575130668549966},null,"Orchard hose-pull","See Table 5-5*",0.03,1]
["Ridge Plant","acre","Planter - Row crop ","Disks and all other tillage equipment ",125418,null,5,1500,10,1.2,"Medium Tractor",3.4073170731707321,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":125418},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":6.821726935577658},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":52182.285368522498},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":48452.989362074193},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.4861973376322033},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.69576380491363332},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.3915276098272666},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.5734887523731036}]
["Ridge plant and band herb.","acre","Planter - Row crop ","Disks and all other tillage equipment ",128418,null,5,1500,10,1.2,"Medium Tractor",3.41,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":128418},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":6.9849027222010527},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":53430.486233673968},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":49611.985423933118},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":2.5456672064939001},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.71240648311565291},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.4248129662313058},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":4.6828866558408588}]
["Rod Weeder","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",null,7500,5,1000,13.200000000000001,1,"Medium Tractor",5.346000000000001,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":18025.944884495453},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.2263455021013793},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":7500},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":6963.9997108054176},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.53600028919458231},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.15},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.3},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.98600028919458227}]
["Rod Weeder & Fertilizer","acre","Diskharrow - Tandem ","Disks and all other tillage equipment ",null,7500,5,1000,13.200000000000001,1.2,"Medium Tractor",5.346000000000001,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":18025.944884495453},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.2263455021013793},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":7500},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":6963.9997108054176},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.53600028919458231},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.15},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.3},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.98600028919458227}]
["Roll","acre","Mulcher-packer ","Disks and all other tillage equipment ",null,null,5,300,9,1,"Medium Tractor",5.4586466165413539,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Roller Harrow","acre","Mulcher-packer ","Disks and all other tillage equipment ",56958,null,5,1000,10,1,"Medium Tractor",5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":56958},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.98992203934522005},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":23698.341625765872},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":22004.699230453538},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.6936423953123341},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.47396683251531746},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.94793366503063492},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.1155428928582865}]
["Row Crop Cultivation","acre","Cultivator - Row crop ","Disks and all other tillage equipment ",29000,null,5,1000,11,1.1000000000000001,"Medium Tractor",3.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":29000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.42932339046359652},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":12065.941696464242},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":11203.628597969602},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.86231309849464011},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.24131883392928485},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.48263766785856971},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.5862696002824948}]
["Seeder/Packer","acre","Drill - Grain ","Planters ",62545,null,5,1000,8,1.2,"Medium Tractor",4.2936802973977706,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":62545},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":3.4796671202192933},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":31403.538544580526},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":29945.338062854924},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.458200481725602},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.62807077089161056},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":1.2561415417832211},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":3.3424127944004338}]
["Spray","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",35000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":35000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.62350246078706706},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16895.973961381511},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":15763.444210755948},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.45301190025022514},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.13516779169105209},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.27033558338210417},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.85851527532338134}]
["Spray (on Disk)","acre","Disk - Heavy-duty ","Disks and all other tillage equipment ",41688,null,5,2000,11,1.3,"Medium Tractor",8.2899999999999991,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":41688},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.1593485021284804},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17344.999222144874},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16105.409275591614},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.61979497327663013},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.17344999222144875},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.34689998444289749},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.1401449499409764}]
["Spray (on Field Cultivator)","acre","Cultivator - Field ","Disks and all other tillage equipment ",58958,null,5,2000,15,1.3,"Medium Tractor",8.1999999999999993,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":58958},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":1.3119582478570408},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":24530.475535866855},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":22777.363271692819},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.87655613208701832},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.24530475535866855},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.49060951071733711},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.612470398163024}]
["Spray (Prior Year Stubble)","acre","Sprayer - Boom-type ","Manure spreaders and all other miscellaneous equipment ",35000,null,5,2500,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":35000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.62350246078706706},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16895.973961381511},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":15763.444210755948},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.45301190025022514},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.13516779169105209},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.27033558338210417},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.85851527532338134}]
["Spray Fertilizer","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",35000,null,5,1000,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":35000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.18054598306974995},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16895.973961381511},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":15763.444210755948},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.1325297506255629},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.33791947922763022},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.67583895845526043},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.1462881883084535}]
["Spray fertilizer and herbicide","acre","Sprayer - Air-carrier ","Manure spreaders and all other miscellaneous equipment ",35000,null,5,1000,25,1.25,"Medium Tractor",2.64,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":35000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.18054598306974995},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16895.973961381511},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":15763.444210755948},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.1325297506255629},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.33791947922763022},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.67583895845526043},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.1462881883084535}]
["Spread manure","Custom",null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Spread, Fertilizer","acre",null,null,null,null,5,1000,12.7,1,"Medium Tractor",3.8617021276595755,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Sm Sq Bale","Ton","Baler - Rectangular ","Balers ",23371,null,5,1250,4,1.1000000000000001,"Medium Tractor",3.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":23371},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":3.7298553253380522},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":9163.1323991815898},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":8543.1058575062943},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.49602123334023634},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.14661011838690544},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.29322023677381087},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.93585158850095262}]
["Stack Sm Sq","ton","Wagon ","Swathers and all other harvest equipment ",13000,null,5,1250,10,1,"Medium Tractor",2,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":13000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.28687733423438283},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":4487.3033637012804},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":4195.5362494428273},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.23341369140676252},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":7.1796853819220491E-2},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.14359370763844098},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.44880425286442399}]
["Subsoil","acre","Chisel plow (Coulter)","Disks and all other tillage equipment ",12000,null,5,500,9,1,"Large Tractor",8.25,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":12000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.3251749166083312},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":4992.8034606058936},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":4635.9842474356974},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.71363842634039243},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.19971213842423574},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.39942427684847148},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":1.3127748416130998}]
["Till Plant Beets","acre","Planter - Row crop ","Planters ",45000,null,5,1000,6,1.1000000000000001,"Large Tractor",8.25,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":45000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":4.5806695543808731},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":22594.279870591152},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":21545.130910999625},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.0491489595915264},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.45188559741182305},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.9037711948236461},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.4048057518269954}]
["Top Beets","acre","Beet topper ","Swathers and all other harvest equipment ",50000,null,5,1000,5.7894736842105274,1,"Medium Tractor",3.5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":50000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":3.3156035000791926},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":17258.859091158771},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":16136.677882472412},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":1.1221812086863592},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.34517718182317542},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.69035436364635083},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":2.1577127541558854}]
["Truck","Custom",null,null,null,null,5,null,"",null,"Large Tractor","",null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
["Turn Windrows","acre","Rake - Side delivery ","Swathers and all other harvest equipment ",7187,null,5,1000,12,1,"Medium Tractor",2.0971962616822433,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":7187},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.1042970664850804},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":2480.7884057631618},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":2319.4860788265842},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.16130232693657762},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":4.9615768115263234E-2},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":9.9231536230526468E-2},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.31014963128236728}]
["Swath/Cond Hay","acre","Mower-conditioner ","Swathers and all other harvest equipment ",10000,null,5,1000,8,1,"Windrower",5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":10000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.28742353743761345},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":3451.771818231754},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":3227.3355764944822},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.22443624173727175},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":6.9035436364635078E-2},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.13807087272927016},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.43154255083117699}]
["Windrow Grain","acre","Mower-conditioner ","Swathers and all other harvest equipment ",10000,null,5,500,10,1,"Windrower",5,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":10000},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0.13269309133336402},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":3451.771818231754},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":3227.3355764944822},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0.4488724834745435},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0.13807087272927016},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0.27614174545854031},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0.86308510166235397}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Operations[[#This Row],[List Price]]>1,Operations[[#This Row],[List Price]],IF(Operations[[#This Row],[Depreciation Category]]=0,0,Operations[[#This Row],[Begin Yr. Value]]/(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5))^2))","v":0},{"$f":"IF(Operations[[#This Row],[Repair Category]]=\"\",0,(((Operations[[#This Row],[Age]]+1)*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE)-(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]]/1000)^VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],4,FALSE))*Operations[[#This Row],[Calc List Price]]*VLOOKUP(Operations[[#This Row],[Repair Category]],ImpRepairFac[],3,FALSE)/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*Operations[[#This Row],[Age]]^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,Operations[[#This Row],[Calc List Price]]*(VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,2,FALSE)-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,3,FALSE)*(Operations[[#This Row],[Age]]+1)^0.5-VLOOKUP(Operations[[#This Row],[Depreciation Category]],ImpDepLookup,4,FALSE)*(Operations[[#This Row],[Age]]*Operations[[#This Row],[Annual Use]]/Operations[[#This Row],[Units per Hour]])^0.5)^2)","v":0},{"$f":"IF(Operations[[#This Row],[Calc List Price]]=0,0,IF(Operations[[#This Row],[Units per Hour]]*Operations[[#This Row],[Annual Use]]=0,0,(Operations[[#This Row],[Calc Beg Yr. Value]]-Operations[[#This Row],[Calc End Yr. Value]])/(Operations[[#This Row],[Annual Use]])))","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$9/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"IF(Operations[[#This Row],[Annual Use]]=0,0,Operations[[#This Row],[Calc Beg Yr. Value]]*'General Variables'!$B$10/Operations[[#This Row],[Annual Use]])","v":0},{"$f":"SUM(Operations[[#This Row],[Depreciation per Unit]:[Opportunity Cost per Unit]])","v":0}]

{"sheet":"Price Check","index":4,"n_rows":226,"n_cols":15,"rows_kept":226,"cut":false,"hidden":true,"merged":[[63,5,63,6],[67,2,67,4],[67,6,67,7],[68,6,68,7],[53,2,53,4],[54,2,54,4],[55,2,55,4],[56,2,56,4],[57,2,57,4],[58,2,58,4],[52,2,52,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[44,2,44,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[40,2,40,4],[32,5,33,5],[32,6,33,6],[32,7,32,8],[32,9,33,9],[35,2,35,4],[36,2,36,4],[37,2,37,4],[38,2,38,4],[39,2,39,4],[32,11,33,11],[34,2,34,4],[4,0,4,11],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,5,8,5],[7,6,7,7],[7,8,7,9],[7,10,8,10],[7,11,8,11]]}
[]
["Budget . Master",null,null,null,null,null,null,"Water Source",null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2015"},null,null,null,"Acre"]
["System",null,null,null,null,null,null,"Water Applied",{"$f":"IF(H3=\"\",\"\",\"acre-inches\")","v":"acre-inches"},null,null,null,null,null,"ai"]
["Yield","Unit",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"Unit"}]
[{"$f":"'General Variables'!B3 & \" \" & A2 & \", \" & A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2015 Budget . Master, System (Yield Unit Actual Yield)"}]
[{"$f":"IF(H2=\"Dryland\",\"Dryland\",H2 & \", \" & H3 & \" \" &I3)","v":"Water Source, Water Applied acre-inches"},null,null,null,null,null,null,null,null,"Does Crop Follow a Legume? "]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $3.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,null,1,null,{"$f":"IF(B10=0,\"\",IF(C10>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B10,Operations[],10,FALSE)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":""},{"$f":"IF(B10=0,0,IF(C10>9999,\"\",ROUND(IF(VLOOKUP(B10,Operations[],12,FALSE)=0,VLOOKUP(B10,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B10,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":0},{"$f":"IF(B10=0,0,IF(C10>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B10,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":0},{"$f":"IF(B10=0,\"\",IF(C10>9999,\"\",ROUND(VLOOKUP($B10,Operations[],15,FALSE)*C10,2)))","v":""},{"$f":"IF(B10=0,0,IF(C10>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B10,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":0},{"$f":"IF(B10=0,\"\",IF(C10>9999,\"\",ROUND(VLOOKUP($B10,Operations[],21,FALSE)*$C10,2)))","v":""},{"$f":"IF(C10>9999,\"\",ROUND(SUM(E10:J10),2))","v":0}]
[2,null,1,null,{"$f":"IF(B11=0,\"\",IF(C11>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B11,Operations[],10,FALSE)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":""},{"$f":"IF(B11=0,0,IF(C11>9999,\"\",ROUND(IF(VLOOKUP(B11,Operations[],12,FALSE)=0,VLOOKUP(B11,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B11,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":0},{"$f":"IF(B11=0,0,IF(C11>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B11,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":0},{"$f":"IF(B11=0,\"\",IF(C11>9999,\"\",ROUND(VLOOKUP($B11,Operations[],15,FALSE)*C11,2)))","v":""},{"$f":"IF(B11=0,0,IF(C11>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B11,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":0},{"$f":"IF(B11=0,\"\",IF(C11>9999,\"\",ROUND(VLOOKUP($B11,Operations[],21,FALSE)*$C11,2)))","v":""},{"$f":"IF(C11>9999,\"\",ROUND(SUM(E11:J11),2))","v":0}]
[3,null,null,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations[],10,FALSE)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":""},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations[],12,FALSE)=0,VLOOKUP(B12,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations[],15,FALSE)*C12,2)))","v":""},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":0},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations[],21,FALSE)*$C12,2)))","v":""},0]
[4,null,null,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations[],10,FALSE)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations[],12,FALSE)=0,VLOOKUP(B13,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations[],15,FALSE)*C13,2)))","v":""},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":0},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations[],21,FALSE)*$C13,2)))","v":""},0]
[5,null,null,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations[],10,FALSE)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations[],12,FALSE)=0,VLOOKUP(B14,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations[],15,FALSE)*C14,2)))","v":""},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":0},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations[],21,FALSE)*$C14,2)))","v":""},0]
[6,null,null,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations[],10,FALSE)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations[],12,FALSE)=0,VLOOKUP(B15,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations[],15,FALSE)*C15,2)))","v":""},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":0},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations[],21,FALSE)*$C15,2)))","v":""},0]
[7,null,null,null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations[],10,FALSE)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations[],12,FALSE)=0,VLOOKUP(B16,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations[],15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":0},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations[],21,FALSE)*$C16,2)))","v":""},0]
[8,null,null,null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations[],10,FALSE)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations[],12,FALSE)=0,VLOOKUP(B17,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations[],15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":0},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations[],21,FALSE)*$C17,2)))","v":""},{"$f":"IF(C17>9999,\"\",ROUND(SUM(E17:J17),2))","v":0}]
[9,null,null,null,{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations[],10,FALSE)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations[],12,FALSE)=0,VLOOKUP(B18,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations[],15,FALSE)*C18,2)))","v":""},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":0},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations[],21,FALSE)*$C18,2)))","v":""},0]
[10,null,null,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations[],10,FALSE)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations[],12,FALSE)=0,VLOOKUP(B19,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations[],15,FALSE)*C19,2)))","v":""},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":0},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations[],21,FALSE)*$C19,2)))","v":""},0]
[11,null,null,null,{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations[],10,FALSE)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations[],12,FALSE)=0,VLOOKUP(B20,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations[],15,FALSE)*C20,2)))","v":""},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":0},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations[],21,FALSE)*$C20,2)))","v":""},0]
[12,null,null,null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations[],10,FALSE)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations[],12,FALSE)=0,VLOOKUP(B21,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations[],15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":0},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations[],21,FALSE)*$C21,2)))","v":""},0]
[13,null,null,null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations[],10,FALSE)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations[],12,FALSE)=0,VLOOKUP(B22,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations[],15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":0},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations[],21,FALSE)*$C22,2)))","v":""},0]
[14,null,null,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations[],10,FALSE)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations[],12,FALSE)=0,VLOOKUP(B23,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations[],15,FALSE)*C23,2)))","v":""},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":0},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations[],21,FALSE)*$C23,2)))","v":""},0]
[15,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations[],10,FALSE)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations[],12,FALSE)=0,VLOOKUP(B24,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations[],15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations[],21,FALSE)*$C24,2)))","v":""},0]
[16,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations[],10,FALSE)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations[],12,FALSE)=0,VLOOKUP(B25,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations[],15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations[],21,FALSE)*$C25,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations[],10,FALSE)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations[],12,FALSE)=0,VLOOKUP(B26,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations[],15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations[],21,FALSE)*$C26,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations[],10,FALSE)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations[],12,FALSE)=0,VLOOKUP(B27,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations[],15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations[],21,FALSE)*$C27,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations[],10,FALSE)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations[],12,FALSE)=0,VLOOKUP(B28,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations[],15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations[],21,FALSE)*$C28,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations[],10,FALSE)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations[],12,FALSE)=0,VLOOKUP(B29,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations[],15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations[],21,FALSE)*$C29,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E10:E29)","v":0},{"$f":"SUM(F10:F29)","v":0},0,0,0,0,0]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,null,{"$f":"IF(B35=0,\"\",VLOOKUP($B35,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B35=0,\"\",VLOOKUP($B35,Materials[],5,FALSE))","v":""},{"$f":"IF($B35=0,\"\",VLOOKUP($B35,Materials[],7,FALSE))","v":""},{"$f":"IF(B35=0,0,ROUND(G35*H35*J35,2))","v":0}]
[null,null,{"$f":"IF(B36=0,\"\",VLOOKUP($B36,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B36=0,\"\",VLOOKUP($B36,Materials[],5,FALSE))","v":""},{"$f":"IF($B36=0,\"\",VLOOKUP($B36,Materials[],7,FALSE))","v":""},{"$f":"IF(B36=0,0,ROUND(G36*H36*J36,2))","v":0}]
[null,null,{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Materials[],5,FALSE))","v":""},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Materials[],5,FALSE))","v":""},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Materials[],5,FALSE))","v":""},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Materials[],5,FALSE))","v":""},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Materials[],5,FALSE))","v":""},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Materials[],5,FALSE))","v":""},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Materials[],5,FALSE))","v":""},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Materials[],5,FALSE))","v":""},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Materials[],5,FALSE))","v":""},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Materials[],5,FALSE))","v":""},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Materials[],5,FALSE))","v":""},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Materials[],5,FALSE))","v":""},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Materials[],5,FALSE))","v":""},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Materials[],5,FALSE))","v":""},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Materials[],5,FALSE))","v":""},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Materials[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Materials[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Materials[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Materials[],7,FALSE))","v":""},{"$f":"IF(B54=0,0,ROUND(G54*H54*J54,2))","v":0}]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Materials[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Materials[],7,FALSE))","v":""},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":0}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Materials[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Materials[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Materials[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Materials[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Materials[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Materials[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,null,{"$f":"IF(B59=0,0,\"Crop Insurance\")","v":0},null,null,null,{"$f":"IF(B59=0,0,100%)","v":0},{"$f":"IF(B59=0,0,1)","v":0},{"$f":"IF(B59=0,0,\"acre\")","v":0},{"$f":"IFERROR(VLOOKUP(B59,CropInsurance,2,FALSE),0)","v":0},{"$f":"IF(B59=0,0,J59)","v":0}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K35:K59)","v":0}]
[]
[null,"Total listed costs for Field Operations and Materials & Services",null,null,null,null,null,null,null,null,{"$f":"K31+K61","v":0}]
[null,null,null,"Interest on Opns Capital",{"$f":"SUM($E$31:$H$31)+$K$61","v":0},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"ROUND(E64*H64*'General Variables'!$B$12/12,2)","v":0}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K63:K64)","v":0}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity",null,null,null,{"$f":"IF(C68=0,0,VLOOKUP(C68,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F68*I68,2)","v":0}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C68=0,0,VLOOKUP(C68,RETable,2,FALSE))","v":0},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F69*I69,2)","v":0}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K69)","v":20}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per Unit"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K70/A4)","v":0}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per Unit"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,(E64+K64)/A4)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(Operations!A2=\"\",\"\",Operations!A2)","v":"Aerial Spray"},{"$f":"IF(Materials!B2=\"\",\"\",Materials!B2)","v":"10-34-0"},null,null,{"$f":"IF('General Variables'!E5=0,\"\",'General Variables'!E5)","v":"Dryland (State)"},null,{"$f":"'General Variables'!A18","v":"Corn Dryland"}]
[null,{"$f":"IF(Operations!A3=\"\",\"\",Operations!A3)","v":"Anhy Apply (supplier)"},{"$f":"IF(Materials!B3=\"\",\"\",Materials!B3)","v":"10-34-0-1Z"},null,null,{"$f":"IF('General Variables'!E6=0,\"\",'General Variables'!E6)","v":"Dryland (Panhandle)"},null,{"$f":"'General Variables'!A19","v":"Corn Dryland Ecofallow"},null,null,"Yes"]
[null,{"$f":"IF(Operations!A4=\"\",\"\",Operations!A4)","v":"Anhydrous Apply"},{"$f":"IF(Materials!B4=\"\",\"\",Materials!B4)","v":"11-52-0"},null,null,{"$f":"IF('General Variables'!E7=0,\"\",'General Variables'!E7)","v":"Gravity (State)"},null,{"$f":"'General Variables'!A20","v":"Corn Irrigated"},null,null,"No"]
[null,{"$f":"IF(Operations!A5=\"\",\"\",Operations!A5)","v":"Cart"},{"$f":"IF(Materials!B5=\"\",\"\",Materials!B5)","v":"2,4-D Amine"},null,null,{"$f":"IF('General Variables'!E8=0,\"\",'General Variables'!E8)","v":"Gravity (Panhandle)"},null,{"$f":"'General Variables'!A21","v":"Drybeans"}]
[null,{"$f":"IF(Operations!A6=\"\",\"\",Operations!A6)","v":"Chisel"},{"$f":"IF(Materials!B6=\"\",\"\",Materials!B6)","v":"2,4-D Ester 4#"},null,null,{"$f":"IF('General Variables'!E9=0,\"\",'General Variables'!E9)","v":"Pivot (State)"},null,{"$f":"'General Variables'!A22","v":"Grain Sorghum Dryland"}]
[null,{"$f":"IF(Operations!A7=\"\",\"\",Operations!A7)","v":"Chop Silage"},{"$f":"IF(Materials!B7=\"\",\"\",Materials!B7)","v":"21-0-0-24S   "},null,null,{"$f":"IF('General Variables'!E10=0,\"\",'General Variables'!E10)","v":"Pivot (Panhandle)"},null,{"$f":"'General Variables'!A23","v":"Grain Sorghum Irrigated"}]
[null,{"$f":"IF(Operations!A8=\"\",\"\",Operations!A8)","v":"Chop Stalks"},{"$f":"IF(Materials!B8=\"\",\"\",Materials!B8)","v":"28-0-0"},null,null,{"$f":"IF('General Variables'!E11=0,\"\",'General Variables'!E11)","v":"Dryland (Southwest)"},null,{"$f":"'General Variables'!A24","v":"Millet"}]
[null,{"$f":"IF(Operations!A9=\"\",\"\",Operations!A9)","v":"Combine Dryland Corn"},{"$f":"IF(Materials!B9=\"\",\"\",Materials!B9)","v":"32-0-0"},null,null,{"$f":"IF('General Variables'!E12=0,\"\",'General Variables'!E12)","v":"Fall Establishment"},null,{"$f":"'General Variables'!A25","v":"Oats"}]
[null,{"$f":"IF(Operations!A10=\"\",\"\",Operations!A10)","v":"Combine Dryland SB"},{"$f":"IF(Materials!B10=\"\",\"\",Materials!B10)","v":"32-0-0 (Applied by Pivot)"},null,null,{"$f":"IF('General Variables'!E13=0,\"\",'General Variables'!E13)","v":"Pivot (Marginal Land)"},null,{"$f":"'General Variables'!A26","v":"Soybeans Dryland"}]
[null,{"$f":"IF(Operations!A11=\"\",\"\",Operations!A11)","v":"Combine Dryland SG"},{"$f":"IF(Materials!B11=\"\",\"\",Materials!B11)","v":"32-0-0 (Applied by R2)"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"'General Variables'!A27","v":"Soybeans Irrigated"}]
[null,{"$f":"IF(Operations!A12=\"\",\"\",Operations!A12)","v":"Combine Irr Corn"},{"$f":"IF(Materials!B12=\"\",\"\",Materials!B12)","v":"32-0-0 (Additive)"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"'General Variables'!A28","v":"Sugar Beets"}]
[null,{"$f":"IF(Operations!A13=\"\",\"\",Operations!A13)","v":"Combine Irr Dry Beans"},{"$f":"IF(Materials!B13=\"\",\"\",Materials!B13)","v":"46-0-0"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"'General Variables'!A29","v":"Sunflower Dryland"}]
[null,{"$f":"IF(Operations!A14=\"\",\"\",Operations!A14)","v":"Combine Irr SB"},{"$f":"IF(Materials!B14=\"\",\"\",Materials!B14)","v":"82-0-0"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"'General Variables'!A30","v":"Sunflower Irrigated"}]
[null,{"$f":"IF(Operations!A15=\"\",\"\",Operations!A15)","v":"Combine Irr SG"},{"$f":"IF(Materials!B15=\"\",\"\",Materials!B15)","v":"AAtrex 4L"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"'General Variables'!A31","v":"Wheat After Crop"}]
[null,{"$f":"IF(Operations!A16=\"\",\"\",Operations!A16)","v":"Combine Irrigated Dry Beans with Draper Flex Platform"},{"$f":"IF(Materials!B16=\"\",\"\",Materials!B16)","v":"Aerial Spray"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"'General Variables'!A32","v":"Wheat Fallowed"}]
[null,{"$f":"IF(Operations!A17=\"\",\"\",Operations!A17)","v":"Combine Small Grain"},{"$f":"IF(Materials!B17=\"\",\"\",Materials!B17)","v":"Aim 2EC"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}},null,{"$f":"'General Variables'!A33","v":"Wheat Irrigated"}]
[null,{"$f":"IF(Operations!A18=\"\",\"\",Operations!A18)","v":"Combine Sunflowers"},{"$f":"IF(Materials!B18=\"\",\"\",Materials!B18)","v":"Alfalfa RR w/ Inoculant"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A19=\"\",\"\",Operations!A19)","v":"Corrugate"},{"$f":"IF(Materials!B19=\"\",\"\",Materials!B19)","v":"Alfalfa w/Inoculant"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A20=\"\",\"\",Operations!A20)","v":"Disc"},{"$f":"IF(Materials!B20=\"\",\"\",Materials!B20)","v":"Ally Extra SGW/TOTSOL"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A21=\"\",\"\",Operations!A21)","v":"Ditch Irrigation"},{"$f":"IF(Materials!B21=\"\",\"\",Materials!B21)","v":"Asana XL"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A22=\"\",\"\",Operations!A22)","v":"Double Windrows"},{"$f":"IF(Materials!B22=\"\",\"\",Materials!B22)","v":"Atrazine 4L"},null,null,{"$f":"IF('General Variables'!M3=0,\"\",'General Variables'!M3)","v":""}]
[null,{"$f":"IF(Operations!A23=\"\",\"\",Operations!A23)","v":"Drill"},{"$f":"IF(Materials!B23=\"\",\"\",Materials!B23)","v":"Atrazine 90 DF"},null,null,{"$f":"IF('General Variables'!I3=0,\"\",'General Variables'!I3)","v":""}]
[null,{"$f":"IF(Operations!A24=\"\",\"\",Operations!A24)","v":"Drill w/ Fertillizer"},{"$f":"IF(Materials!B24=\"\",\"\",Materials!B24)","v":"Authority First DF"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A25=\"\",\"\",Operations!A25)","v":"Dry Grain"},{"$f":"IF(Materials!B25=\"\",\"\",Materials!B25)","v":"Balance Flexx"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A26=\"\",\"\",Operations!A26)","v":"Fallow Master"},{"$f":"IF(Materials!B26=\"\",\"\",Materials!B26)","v":"Bale Lg Sq 1360 lb"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A27=\"\",\"\",Operations!A27)","v":"Field Cultivation"},{"$f":"IF(Materials!B27=\"\",\"\",Materials!B27)","v":"Basagran"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A28=\"\",\"\",Operations!A28)","v":"Grass Drill"},{"$f":"IF(Materials!B28=\"\",\"\",Materials!B28)","v":"Bicep II Magnum"}]
[null,{"$f":"IF(Operations!A29=\"\",\"\",Operations!A29)","v":"Harrow"},{"$f":"IF(Materials!B29=\"\",\"\",Materials!B29)","v":"Brigade 2EC"}]
[null,{"$f":"IF(Operations!A30=\"\",\"\",Operations!A30)","v":"Hoe"},{"$f":"IF(Materials!B30=\"\",\"\",Materials!B30)","v":"Buctril 4E"}]
[null,{"$f":"IF(Operations!A31=\"\",\"\",Operations!A31)","v":"Lg Rd Bale"},{"$f":"IF(Materials!B31=\"\",\"\",Materials!B31)","v":"Capture LFR"}]
[null,{"$f":"IF(Operations!A32=\"\",\"\",Operations!A32)","v":"Lg Sq Bale"},{"$f":"IF(Materials!B32=\"\",\"\",Materials!B32)","v":"Chop, Haul, Pack"}]
[null,{"$f":"IF(Operations!A33=\"\",\"\",Operations!A33)","v":"Lift Beets"},{"$f":"IF(Materials!B33=\"\",\"\",Materials!B33)","v":"Copper"}]
[null,{"$f":"IF(Operations!A34=\"\",\"\",Operations!A34)","v":"Load Lg Sq"},{"$f":"IF(Materials!B34=\"\",\"\",Materials!B34)","v":"Corn"}]
[null,{"$f":"IF(Operations!A35=\"\",\"\",Operations!A35)","v":"Move Lg Rd"},{"$f":"IF(Materials!B35=\"\",\"\",Materials!B35)","v":"Corn Bt ECB"}]
[null,{"$f":"IF(Operations!A36=\"\",\"\",Operations!A36)","v":"No-Till Drill"},{"$f":"IF(Materials!B36=\"\",\"\",Materials!B36)","v":"Corn Bt ECB&RW"}]
[null,{"$f":"IF(Operations!A37=\"\",\"\",Operations!A37)","v":"Pickett Windrowers"},{"$f":"IF(Materials!B37=\"\",\"\",Materials!B37)","v":"Corn Bt, ECB, RW & RR2"}]
[null,{"$f":"IF(Operations!A38=\"\",\"\",Operations!A38)","v":"Pipe D125’ Lift"},{"$f":"IF(Materials!B38=\"\",\"\",Materials!B38)","v":"Corn ECB & RR2"}]
[null,{"$f":"IF(Operations!A39=\"\",\"\",Operations!A39)","v":"PivotD 125’Lift"},{"$f":"IF(Materials!B39=\"\",\"\",Materials!B39)","v":"Corn RR2"}]
[null,{"$f":"IF(Operations!A40=\"\",\"\",Operations!A40)","v":"PivotD 125’Lift w/fertigation"},{"$f":"IF(Materials!B40=\"\",\"\",Materials!B40)","v":"Corn SmartStax RIB Complete "}]
[null,{"$f":"IF(Operations!A41=\"\",\"\",Operations!A41)","v":"PivotE 125’Lift"},{"$f":"IF(Materials!B41=\"\",\"\",Materials!B41)","v":"Cover Crop"}]
[null,{"$f":"IF(Operations!A42=\"\",\"\",Operations!A42)","v":"PivotE 125’Lift w/fertigation"},{"$f":"IF(Materials!B42=\"\",\"\",Materials!B42)","v":"Cover Crop Legume"}]
[null,{"$f":"IF(Operations!A43=\"\",\"\",Operations!A43)","v":"Plant"},{"$f":"IF(Materials!B43=\"\",\"\",Materials!B43)","v":"Crop Oil Concentrate"}]
[null,{"$f":"IF(Operations!A44=\"\",\"\",Operations!A44)","v":"Plant Narrow Row"},{"$f":"IF(Materials!B44=\"\",\"\",Materials!B44)","v":"Dicamba"}]
[null,{"$f":"IF(Operations!A45=\"\",\"\",Operations!A45)","v":"Plant No-Till"},{"$f":"IF(Materials!B45=\"\",\"\",Materials!B45)","v":"Distinct"}]
[null,{"$f":"IF(Operations!A46=\"\",\"\",Operations!A46)","v":"Plow"},{"$f":"IF(Materials!B46=\"\",\"\",Materials!B46)","v":"Dry 2 Points Removed"}]
[null,{"$f":"IF(Operations!A47=\"\",\"\",Operations!A47)","v":"Ridge Cultivate/Ditch"},{"$f":"IF(Materials!B47=\"\",\"\",Materials!B47)","v":"Edible Beans"}]
[null,{"$f":"IF(Operations!A48=\"\",\"\",Operations!A48)","v":"Ridge Cultivation"},{"$f":"IF(Materials!B48=\"\",\"\",Materials!B48)","v":"Electricity Fixed"}]
[null,{"$f":"IF(Operations!A49=\"\",\"\",Operations!A49)","v":"Ridge Plant"},{"$f":"IF(Materials!B49=\"\",\"\",Materials!B49)","v":"Electricity Usage"}]
[null,{"$f":"IF(Operations!A50=\"\",\"\",Operations!A50)","v":"Ridge plant and band herb."},{"$f":"IF(Materials!B50=\"\",\"\",Materials!B50)","v":"Expert"}]
[null,{"$f":"IF(Operations!A51=\"\",\"\",Operations!A51)","v":"Rod Weeder"},{"$f":"IF(Materials!B51=\"\",\"\",Materials!B51)","v":"Fence/water repairs"}]
[null,{"$f":"IF(Operations!A52=\"\",\"\",Operations!A52)","v":"Rod Weeder & Fertilizer"},{"$f":"IF(Materials!B52=\"\",\"\",Materials!B52)","v":"Glyphosate w/Surf"}]
[null,{"$f":"IF(Operations!A53=\"\",\"\",Operations!A53)","v":"Roll"},{"$f":"IF(Materials!B53=\"\",\"\",Materials!B53)","v":"Gramoxone SL"}]
[null,{"$f":"IF(Operations!A54=\"\",\"\",Operations!A54)","v":"Roller Harrow"},{"$f":"IF(Materials!B54=\"\",\"\",Materials!B54)","v":"Grass Drill"}]
[null,{"$f":"IF(Operations!A55=\"\",\"\",Operations!A55)","v":"Row Crop Cultivation"},{"$f":"IF(Materials!B55=\"\",\"\",Materials!B55)","v":"Grass Seed"}]
[null,{"$f":"IF(Operations!A56=\"\",\"\",Operations!A56)","v":"Seeder/Packer"},{"$f":"IF(Materials!B56=\"\",\"\",Materials!B56)","v":"Haul & Apply Manure"}]
[null,{"$f":"IF(Operations!A57=\"\",\"\",Operations!A57)","v":"Spray"},{"$f":"IF(Materials!B57=\"\",\"\",Materials!B57)","v":"Haul Beets"}]
[null,{"$f":"IF(Operations!A58=\"\",\"\",Operations!A58)","v":"Spray (on Disk)"},{"$f":"IF(Materials!B58=\"\",\"\",Materials!B58)","v":"Haul Grain (Dry Beans)"}]
[null,{"$f":"IF(Operations!A59=\"\",\"\",Operations!A59)","v":"Spray (on Field Cultivator)"},{"$f":"IF(Materials!B59=\"\",\"\",Materials!B59)","v":"Haul Grain (Millet)"}]
[null,{"$f":"IF(Operations!A60=\"\",\"\",Operations!A60)","v":"Spray (Prior Year Stubble)"},{"$f":"IF(Materials!B60=\"\",\"\",Materials!B60)","v":"Haul Grain (Sunflower)"}]
[null,{"$f":"IF(Operations!A61=\"\",\"\",Operations!A61)","v":"Spray Fertilizer"},{"$f":"IF(Materials!B61=\"\",\"\",Materials!B61)","v":"Haul Grain bu"}]
[null,{"$f":"IF(Operations!A62=\"\",\"\",Operations!A62)","v":"Spray fertilizer and herbicide"},{"$f":"IF(Materials!B62=\"\",\"\",Materials!B62)","v":"Headline AMP"}]
[null,{"$f":"IF(Operations!A63=\"\",\"\",Operations!A63)","v":"Spread manure"},{"$f":"IF(Materials!B63=\"\",\"\",Materials!B63)","v":"Huskie"}]
[null,{"$f":"IF(Operations!A64=\"\",\"\",Operations!A64)","v":"Spread, Fertilizer"},{"$f":"IF(Materials!B64=\"\",\"\",Materials!B64)","v":"Irrigation District O&M Charge"}]
[null,{"$f":"IF(Operations!A65=\"\",\"\",Operations!A65)","v":"Sm Sq Bale"},{"$f":"IF(Materials!B65=\"\",\"\",Materials!B65)","v":"Landmaster BW"}]
[null,{"$f":"IF(Operations!A66=\"\",\"\",Operations!A66)","v":"Stack Sm Sq"},{"$f":"IF(Materials!B66=\"\",\"\",Materials!B66)","v":"Laudis"}]
[null,{"$f":"IF(Operations!A67=\"\",\"\",Operations!A67)","v":"Subsoil"},{"$f":"IF(Materials!B67=\"\",\"\",Materials!B67)","v":"Load Large Square Bales"}]
[null,{"$f":"IF(Operations!A68=\"\",\"\",Operations!A68)","v":"Till Plant Beets"},{"$f":"IF(Materials!B68=\"\",\"\",Materials!B68)","v":"Lorsban 15 G"}]
[null,{"$f":"IF(Operations!A69=\"\",\"\",Operations!A69)","v":"Top Beets"},{"$f":"IF(Materials!B69=\"\",\"\",Materials!B69)","v":"Lorsban 4 E"}]
[null,{"$f":"IF(Operations!A70=\"\",\"\",Operations!A70)","v":"Truck"},{"$f":"IF(Materials!B70=\"\",\"\",Materials!B70)","v":"Lumax EZ"}]
[null,{"$f":"IF(Operations!A71=\"\",\"\",Operations!A71)","v":"Turn Windrows"},{"$f":"IF(Materials!B71=\"\",\"\",Materials!B71)","v":"Millet"}]
[null,{"$f":"IF(Operations!A72=\"\",\"\",Operations!A72)","v":"Swath/Cond Hay"},{"$f":"IF(Materials!B72=\"\",\"\",Materials!B72)","v":"Move Cattle"}]
[null,{"$f":"IF(Operations!A73=\"\",\"\",Operations!A73)","v":"Windrow Grain"},{"$f":"IF(Materials!B73=\"\",\"\",Materials!B73)","v":"Mustang Max EC"}]
[null,{"$f":"IF(Operations!A74=\"\",\"\",Operations!A74)","v":""},{"$f":"IF(Materials!B74=\"\",\"\",Materials!B74)","v":"NIS"}]
[null,{"$f":"IF(Operations!A75=\"\",\"\",Operations!A75)","v":""},{"$f":"IF(Materials!B75=\"\",\"\",Materials!B75)","v":"Oats"}]
[null,{"$f":"IF(Operations!A76=\"\",\"\",Operations!A76)","v":""},{"$f":"IF(Materials!B76=\"\",\"\",Materials!B76)","v":"Outlook"}]
[null,{"$f":"IF(Operations!A77=\"\",\"\",Operations!A77)","v":""},{"$f":"IF(Materials!B77=\"\",\"\",Materials!B77)","v":"Pea Seed Innoculent"}]
[null,{"$f":"IF(Operations!A78=\"\",\"\",Operations!A78)","v":""},{"$f":"IF(Materials!B78=\"\",\"\",Materials!B78)","v":"Peak"}]
[null,{"$f":"IF(Operations!A79=\"\",\"\",Operations!A79)","v":""},{"$f":"IF(Materials!B79=\"\",\"\",Materials!B79)","v":"Peas"}]
[null,{"$f":"IF(Operations!A80=\"\",\"\",Operations!A80)","v":""},{"$f":"IF(Materials!B80=\"\",\"\",Materials!B80)","v":"Priaxor"}]
[null,{"$f":"IF(Operations!A81=\"\",\"\",Operations!A81)","v":""},{"$f":"IF(Materials!B81=\"\",\"\",Materials!B81)","v":"Prowl H2O"}]
[null,{"$f":"IF(Operations!A82=\"\",\"\",Operations!A82)","v":""},{"$f":"IF(Materials!B82=\"\",\"\",Materials!B82)","v":"Pursuit "}]
[null,{"$f":"IF(Operations!A83=\"\",\"\",Operations!A83)","v":""},{"$f":"IF(Materials!B83=\"\",\"\",Materials!B83)","v":"Quadris"}]
[null,{"$f":"IF(Operations!A84=\"\",\"\",Operations!A84)","v":""},{"$f":"IF(Materials!B84=\"\",\"\",Materials!B84)","v":"Quilt Xcel"}]
[null,{"$f":"IF(Operations!A85=\"\",\"\",Operations!A85)","v":""},{"$f":"IF(Materials!B85=\"\",\"\",Materials!B85)","v":"Raptor"}]
[null,{"$f":"IF(Operations!A86=\"\",\"\",Operations!A86)","v":""},{"$f":"IF(Materials!B86=\"\",\"\",Materials!B86)","v":"Regent 4 SC"}]
[null,{"$f":"IF(Operations!A87=\"\",\"\",Operations!A87)","v":""},{"$f":"IF(Materials!B87=\"\",\"\",Materials!B87)","v":"Roundup WeatherMax"}]
[null,{"$f":"IF(Operations!A88=\"\",\"\",Operations!A88)","v":""},{"$f":"IF(Materials!B88=\"\",\"\",Materials!B88)","v":"RR Soybeans"}]
[null,{"$f":"IF(Operations!A89=\"\",\"\",Operations!A89)","v":""},{"$f":"IF(Materials!B89=\"\",\"\",Materials!B89)","v":"RR Soybeans Treated"}]
[null,{"$f":"IF(Operations!A90=\"\",\"\",Operations!A90)","v":""},{"$f":"IF(Materials!B90=\"\",\"\",Materials!B90)","v":"RR2 Soybeans"}]
[null,{"$f":"IF(Operations!A91=\"\",\"\",Operations!A91)","v":""},{"$f":"IF(Materials!B91=\"\",\"\",Materials!B91)","v":"RR2 Soybeans Treated"}]
[null,{"$f":"IF(Operations!A92=\"\",\"\",Operations!A92)","v":""},{"$f":"IF(Materials!B92=\"\",\"\",Materials!B92)","v":"Rugged"}]
[null,{"$f":"IF(Operations!A93=\"\",\"\",Operations!A93)","v":""},{"$f":"IF(Materials!B93=\"\",\"\",Materials!B93)","v":"Scouting Drybeans"}]
[null,{"$f":"IF(Operations!A94=\"\",\"\",Operations!A94)","v":""},{"$f":"IF(Materials!B94=\"\",\"\",Materials!B94)","v":"Scouting Dryland Corn"}]
[null,{"$f":"IF(Operations!A95=\"\",\"\",Operations!A95)","v":""},{"$f":"IF(Materials!B95=\"\",\"\",Materials!B95)","v":"Scouting Dryland Soybeans"}]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B96=\"\",\"\",Materials!B96)","v":"Scouting Grain Sorghum"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B97=\"\",\"\",Materials!B97)","v":"Scouting Irrigated Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B98=\"\",\"\",Materials!B98)","v":"Scouting Irrigated SB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B99=\"\",\"\",Materials!B99)","v":"Scouting Sugar Beets"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B100=\"\",\"\",Materials!B100)","v":"Scouting Wheat"}]
[null,{"$f":"IF(Operations!A101=\"\",\"\",Operations!A101)","v":""},{"$f":"IF(Materials!B101=\"\",\"\",Materials!B101)","v":"Seeder-Packer"}]
[null,null,{"$f":"IF(Materials!B102=\"\",\"\",Materials!B102)","v":"Select Max"}]
[null,null,{"$f":"IF(Materials!B103=\"\",\"\",Materials!B103)","v":"Sharpen"}]
[null,null,{"$f":"IF(Materials!B104=\"\",\"\",Materials!B104)","v":"Sorghum Safened/Insect"}]
[null,null,{"$f":"IF(Materials!B105=\"\",\"\",Materials!B105)","v":"Sorghum Sudan"}]
[null,null,{"$f":"IF(Materials!B106=\"\",\"\",Materials!B106)","v":"Spartan 4F"}]
[null,null,{"$f":"IF(Materials!B107=\"\",\"\",Materials!B107)","v":"Spirit"}]
[null,null,{"$f":"IF(Materials!B108=\"\",\"\",Materials!B108)","v":"Spray"}]
[null,null,{"$f":"IF(Materials!B109=\"\",\"\",Materials!B109)","v":"Status"}]
[null,null,{"$f":"IF(Materials!B110=\"\",\"\",Materials!B110)","v":"Stratego YLD"}]
[null,null,{"$f":"IF(Materials!B111=\"\",\"\",Materials!B111)","v":"Sugar Beets RR Poncho"}]
[null,null,{"$f":"IF(Materials!B112=\"\",\"\",Materials!B112)","v":"Sunflower"}]
[null,null,{"$f":"IF(Materials!B113=\"\",\"\",Materials!B113)","v":"Tilt"}]
[null,null,{"$f":"IF(Materials!B114=\"\",\"\",Materials!B114)","v":"Twine Lg Rd"}]
[null,null,{"$f":"IF(Materials!B115=\"\",\"\",Materials!B115)","v":"Twine Lg Sq"}]
[null,null,{"$f":"IF(Materials!B116=\"\",\"\",Materials!B116)","v":"Twine Sm Sq"}]
[null,null,{"$f":"IF(Materials!B117=\"\",\"\",Materials!B117)","v":"Uncomposted manure"}]
[null,null,{"$f":"IF(Materials!B119=\"\",\"\",Materials!B119)","v":"Velpar 75DF"}]
[null,null,{"$f":"IF(Materials!B120=\"\",\"\",Materials!B120)","v":"Vida"}]
[null,null,{"$f":"IF(Materials!B121=\"\",\"\",Materials!B121)","v":"Warrior II/Zeon"}]

{"sheet":"Materials","index":5,"n_rows":126,"n_cols":8,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
["Index","Material","Category","Purchase Price","Purchase Unit","Applied Unit","Applied Units / Purchased Units","Applied Price"]
[1,"10-34-0","Fertilizer",3.3,"gallon","gallon",1,{"$f":"IF(G2=0,0,D2/G2)","v":3.3}]
[2,"10-34-0-1Z","Fertilizer",3.35,"gallon","gallon",1,3.35]
[3,"11-52-0","Fertilizer",0.3,"pound","pound",1,0.3]
[4,"2,4-D Amine","Herbicide",16,"gallon","pint",8,2]
[5,"2,4-D Ester 4#","Herbicide",21.5,"gallon","pint",8,2.6875]
[6,"21-0-0-24S   ","Additive",0.33,"pound","pound",1,0.33]
[7,"28-0-0","Fertilizer",1.7,"gallon","lbs N",3,0.56666666666666665]
[8,"32-0-0","Fertilizer",0.55000000000000004,"lbs N","lbs N",1,0.55000000000000004]
[9,"32-0-0 (Applied by Pivot)","Fertilizer",0.55000000000000004,"lbs N","lbs N",1,0.55000000000000004]
[10,"32-0-0 (Applied by R2)","Fertilizer",0.55000000000000004,"lbs N","lbs N",1,0.55000000000000004]
[11,"32-0-0 (Additive)","Additive",1.95,"gallon","quart",5,0.39]
[12,"46-0-0","Fertilizer",0.56999999999999995,"lb N","lbs N",1,0.56999999999999995]
[13,"82-0-0","Fertilizer",0.46,"lb N","lbs N",1,0.46]
[14,"AAtrex 4L","Herbicide",21,"gallon","quart",4,5.25]
[15,"Aerial Spray","Custom",9.5,"acre","acre",1,9.5]
[16,"Aim 2EC","Herbicide",240,"quart","ounce",32,7.5]
[17,"Alfalfa RR w/ Inoculant","Seed",9,"pound","pound",1,9]
[18,"Alfalfa w/Inoculant","Seed",6,"pound","pound",1,6]
[19,"Ally Extra SGW/TOTSOL","Herbicide",9,"ounce","ounce",1,9]
[20,"Asana XL","Insecticide",80,"gallon","ounce",128,0.625]
[21,"Atrazine 4L","Herbicide",14.5,"gallon","quart",4,3.625]
[22,"Atrazine 90 DF","Herbicide",3.25,"pound","pound",1,3.25]
[23,"Authority First DF","Herbicide",90,"pound","ounce",16,5.625]
[24,"Balance Flexx","Herbicide",6,"ounce","ounce",1,6]
[25,"Bale Lg Sq 1360 lb","Custom",13,"bale","ton",{"$f":"1360/2000","v":0.68},19.117647058823529]
[26,"Basagran","Herbicide",105,"gallon","pint",8,13.125]
[27,"Bicep II Magnum","Herbicide",50,"gallon","quart",4,12.5]
[28,"Brigade 2EC","Insecticide",145,"gallon","ounce",128,1.1328125]
[29,"Buctril 4E","Herbicide",135,"gallon","pint",8,16.875]
[30,"Capture LFR","Insecticide",360,"gallon","ounce",128,2.8125]
[31,"Chop, Haul, Pack","Custom",10,"ton","ton",1,10]
[32,"Copper","Fungicide",3.5,"pint","pint",1,3.5]
[33,"Corn","Seed",175,"bag","k seeds",80,{"$f":"IF(G34=0,0,D34/G34)","v":2.1875}]
[34,"Corn Bt ECB","Seed",200,"bag","k seeds",80,2.5]
[35,"Corn Bt ECB&RW","Seed",215,"bag","k seeds",80,2.6875]
[36,"Corn Bt, ECB, RW & RR2","Seed",245,"bag","k seeds",80,3.0625]
[37,"Corn ECB & RR2","Seed",230,"bag","k seeds",80,2.875]
[38,"Corn RR2","Seed",215,"bag","k seeds",80,2.6875]
[39,"Corn SmartStax RIB Complete ","Seed",280,"bag","k seeds",80,3.5]
[40,"Cover Crop","Seed",20,"acre","acre",1,20]
[41,"Cover Crop Legume","Seed",30,"acre","acre",1,30]
[42,"Crop Oil Concentrate","Additive",10.5,"gallon","pint",8,1.3125]
[43,"Dicamba","Herbicide",80,"gallon","ounce",128,0.625]
[44,"Distinct","Herbicide",40,"gallon","ounce",128,0.3125]
[45,"Dry 2 Points Removed","Custom",0.09,"bushel","bushel",1,0.09]
[46,"Edible Beans","Seed",92,"cwt","cwt",1,92]
[47,"Electricity Fixed","Other",28,"acre","acre",1,28]
[48,"Electricity Usage","Other",0.1,"kw","kw",1,0.1]
[49,"Expert","Herbicide",37,"gallon","quart",4,9.25]
[50,"Fence/water repairs","Other",260,"circle","acre",130,2]
[51,"Glyphosate w/Surf","Herbicide",17,"gallon","ounce",128,0.1328125]
[52,"Gramoxone SL","Herbicide",43,"gallon","pint",8,5.375]
[53,"Grass Drill","Rental",10,"acre","acre",1,10]
[54,"Grass Seed","Seed",60,"acre","acre",1,60]
[55,"Haul & Apply Manure","Custom",6,"ton","ton",1,6]
[56,"Haul Beets","Custom",5,"ton","ton",1,5]
[57,"Haul Grain (Dry Beans)","Custom",0.28000000000000003,"cwt","cwt",1,0.28000000000000003]
[58,"Haul Grain (Millet)","Custom",0.24,"cwt","cwt",1,0.24]
[59,"Haul Grain (Sunflower)","Custom",0.3,"cwt","cwt",1,0.3]
[60,"Haul Grain bu","Custom",0.11,"bushel","bushel",1,0.11]
[61,"Headline AMP","Fungicide",320,"gallon","ounce",128,2.5]
[62,"Huskie","Herbicide",116,"gallon","ounce",128,0.90625]
[63,"Irrigation District O&M Charge","Other",30,"acre","acre",1,30]
[64,"Landmaster BW","Herbicide",19,"gallon","ounce",128,0.1484375]
[65,"Laudis","Herbicide",780,"gallon","ounce",128,{"$f":"IF(G66=0,0,D66/G66)","v":6.09375}]
[66,"Load Large Square Bales","Custom",2,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},2.9368575624082229]
[67,"Lorsban 15 G","Insecticide",2.5,"pound","pound",1,2.5]
[68,"Lorsban 4 E","Insecticide",50,"gallon","pint",8,6.25]
[69,"Lumax EZ","Herbicide",75,"gallon","quart",4,18.75]
[70,"Millet","Seed",0.6,"pound","pound",1,0.6]
[71,"Move Cattle","Other",20,"hour","hour",1,20]
[72,"Mustang Max EC","Insecticide",190,"gallon","ounce",128,1.484375]
[73,"NIS","Additive",23,"gallon","ounce",128,0.1796875]
[74,"Oats","Seed",9,"bushel","bushel",1,9]
[75,"Outlook","Herbicide",140,"gallon","ounce",128,1.09375]
[76,"Pea Seed Innoculent","Fungicide",8,"pound","pound",1,8]
[77,"Peak","Herbicide",16,"ounce","ounce",1,16]
[78,"Peas","Seed",18,"bushel","bushel",1,18]
[79,"Priaxor","Fungicide",650,"gallon","ounce",128,5.078125]
[80,"Prowl H2O","Herbicide",49,"gallon","pint",8,6.125]
[81,"Pursuit ","Herbicide",480,"gallon","ounce",128,3.75]
[82,"Quadris","Fungicide",425,"gallon","ounce",128,3.3203125]
[83,"Quilt Xcel","Fungicide",280,"gallon","ounce",128,2.1875]
[84,"Raptor","Herbicide",610,"gallon","ounce",128,4.765625]
[85,"Regent 4 SC","Insecticide",9.3000000000000007,"ounce","ounce",1,9.3000000000000007]
[86,"Roundup WeatherMax","Herbicide",40,"gallon","ounce",128,0.3125]
[87,"RR Soybeans","Seed",44,"bag","bag",1,44]
[88,"RR Soybeans Treated","Seed",55,"bag","bag",1,55]
[89,"RR2 Soybeans","Seed",47,"bag","bag",1,47]
[90,"RR2 Soybeans Treated","Seed",58,"pound","pound",1,58]
[91,"Rugged","Herbicide",40,"gallon","quart",4,10]
[92,"Scouting Drybeans","Scouting",10,"acre","acre",1,10]
[93,"Scouting Dryland Corn","Scouting",7,"acre","acre",1,7]
[94,"Scouting Dryland Soybeans","Scouting",7,"acre","acre",1,7]
[95,"Scouting Grain Sorghum","Scouting",7,"acre","acre",1,7]
[96,"Scouting Irrigated Corn","Scouting",10,"acre","acre",1,10]
[97,"Scouting Irrigated SB","Scouting",10,"acre","acre",1,{"$f":"IF(G98=0,0,D98/G98)","v":10}]
[98,"Scouting Sugar Beets","Scouting",16,"acre","acre",1,16]
[99,"Scouting Wheat","Scouting",8,"acre","acre",1,8]
[100,"Seeder-Packer","Rental",13,"acre","acre",1,13]
[101,"Select Max","Herbicide",110,"gallon","ounce",128,0.859375]
[102,"Sharpen","Herbicide",830,"gallon","ounce",128,6.484375]
[103,"Sorghum Safened/Insect","Seed",3,"pound","pound",1,3]
[104,"Sorghum Sudan","Seed",1.2,"pound","pound",1,1.2]
[105,"Spartan 4F","Herbicide",750,"gallon","ounce",128,5.859375]
[106,"Spirit","Herbicide",14,"ounce","ounce",1,14]
[107,"Spray","Custom",7,"acre","acre",1,7]
[108,"Status","Herbicide",3.9,"ounce","ounce",1,3.9]
[109,"Stratego YLD","Fungicide",720,"gallon","ounce",128,5.625]
[110,"Sugar Beets RR Poncho","Seed",180,"acre","acre",1,180]
[111,"Sunflower","Seed",1.05,"pound","pound",1,1.05]
[112,"Tilt","Fungicide",105,"gallon","ounce",128,0.8203125]
[113,"Twine Lg Rd","Other",0.7,"bale","ton",{"$f":"1539/2000","v":0.76949999999999996},0.90968161143599735]
[114,"Twine Lg Sq","Other",1.23,"bale","ton",{"$f":"1362/2000","v":0.68100000000000005},1.8061674008810571]
[115,"Twine Sm Sq","Other",{"$f":"30/450","v":6.6666666666666666E-2},"bale","ton",{"$f":"60/2000","v":0.03},2.2222222222222223]
[116,"Uncomposted manure","Fertilizer",1,"ton","ton",1,1]
[117,"Valor XLT","Herbicide",83,"pound","ounce",16,5.1875]
[118,"Velpar 75DF","Herbicide",35,"pound","pound",1,35]
[119,"Vida","Herbicide",500,"gallon","ounce",128,3.90625]
[120,"Warrior II/Zeon","Insecticide",380,"gallon","ounce",128,2.96875]
[121,"Wheat","Seed",0.12,"pound","pound",1,0.12]
[122,"Wheat (certified and treated)","Seed",0.28000000000000003,"pound","pound",1,0.28000000000000003]
[123]
[124]
[125]

{"sheet":"21-Corn","index":6,"n_rows":231,"n_cols":15,"rows_kept":231,"cut":false,"hidden":false,"merged":[[57,2,57,4],[44,2,44,4],[68,6,68,7],[46,2,46,4],[47,2,47,4],[48,2,48,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[53,2,53,4],[58,2,58,4],[63,5,63,6],[67,2,67,4],[67,6,67,7],[54,2,54,4],[55,2,55,4],[56,2,56,4],[49,2,49,4],[32,5,33,5],[32,6,33,6],[32,7,32,8],[45,2,45,4],[34,2,34,4],[35,2,35,4],[36,2,36,4],[37,2,37,4],[39,2,39,4],[40,2,40,4],[38,2,38,4],[41,2,41,4],[42,2,42,4],[43,2,43,4],[32,11,33,11],[4,0,4,11],[7,1,8,1],[7,2,8,2],[7,4,8,4],[7,5,8,5],[7,6,7,7],[7,10,8,10],[7,11,8,11],[7,8,7,9],[32,9,33,9]]}
[]
["Budget 21. Corn",null,null,null,null,"Gravity Irrigated","1,000 GPM 10 PSI",null,null,null,{"$f":"'General Variables'!A3&\" \"&'General Variables'!B3","v":"Year 2015"},null,null,null,"Acre"]
["Ridge-Till, SmartStax, RIB Complete,  Continuous, 240 bu yield goal",null,null,null,null,null,null,18,{"$f":"IF(H3=\"\",\"\",\"acre-inches\")","v":"acre-inches"},null,null,null,null,null,"ai"]
[225,"bu",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"bu"}]
[{"$f":"'General Variables'!B3 & \" \" & A2 & \", \" & A3 & IF(A4=\"\",\" \", \" (\") & A4 & \" \" & B4 & IF(A4=\"\",\"\",\" Actual Yield)\")","v":"2015 Budget 21. Corn, Ridge-Till, SmartStax, RIB Complete,  Continuous, 240 bu yield goal (225 bu Actual Yield)"}]
[{"$f":"IF(F2=\"Dryland\",\"Dryland\",F2 & IF(G2=\"\",\"\",\", \"&G2)&IF(H3=\"\",\"\",\", \"&H3&\" \"&I3))","v":"Gravity Irrigated, 1,000 GPM 10 PSI, 18 acre-inches"},null,null,null,null,null,null,null,null,"Does Crop Follow a Legume? ","No"]
[]
[null,"Field Operations","Times or Qty",null,{"$f":"\"Labor @ $\" &TEXT('General Variables'!B4,\"#.00\")& \" /Hr\"","v":"Labor @ $20.00 /Hr"},{"$f":"\"Fuel @ $\" & TEXT('General Variables'!B5,\"#.00\") & \" and Lube\"","v":"Fuel @ $3.25 and Lube"},"Repairs",null,"Ownership",null,"Total","Your Estimate"]
[null,null,null,"Unit",null,null,"Power","Imp.","Power","Imp."]
[1,"Spray",0.2,null,{"$f":"IF(B10=0,\"\",IF(C10>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B10,Operations[],10,FALSE)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":0.2},{"$f":"IF(B10=0,0,IF(C10>9999,\"\",ROUND(IF(VLOOKUP(B10,Operations[],12,FALSE)=0,VLOOKUP(B10,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B10,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":0.08},{"$f":"IF(B10=0,0,IF(C10>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B10,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":7.0000000000000007E-2},{"$f":"IF(B10=0,\"\",IF(C10>9999,\"\",ROUND(VLOOKUP($B10,Operations[],15,FALSE)*C10,2)))","v":0.12},{"$f":"IF(B10=0,0,IF(C10>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B10,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B10,Operations[],9,FALSE)*C10,2)))","v":0.22},{"$f":"IF(B10=0,\"\",IF(C10>9999,\"\",ROUND(VLOOKUP($B10,Operations[],21,FALSE)*$C10,2)))","v":0.17},{"$f":"IF(C10>9999,\"\",ROUND(SUM(E10:J10),2))","v":0.86}]
[2,"Anhydrous Apply",1,null,{"$f":"IF(B11=0,\"\",IF(C11>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B11,Operations[],10,FALSE)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":1.83},{"$f":"IF(B11=0,0,IF(C11>9999,\"\",ROUND(IF(VLOOKUP(B11,Operations[],12,FALSE)=0,VLOOKUP(B11,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B11,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":1.98},{"$f":"IF(B11=0,0,IF(C11>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B11,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":0.69},{"$f":"IF(B11=0,\"\",IF(C11>9999,\"\",ROUND(VLOOKUP($B11,Operations[],15,FALSE)*C11,2)))","v":0.57999999999999996},{"$f":"IF(B11=0,0,IF(C11>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B11,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B11,Operations[],9,FALSE)*C11,2)))","v":2.2799999999999998},{"$f":"IF(B11=0,\"\",IF(C11>9999,\"\",ROUND(VLOOKUP($B11,Operations[],21,FALSE)*$C11,2)))","v":3.94},11.3]
[3,"Ridge plant and band herb.",1,null,{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B12,Operations[],10,FALSE)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":2.4},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(IF(VLOOKUP(B12,Operations[],12,FALSE)=0,VLOOKUP(B12,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B12,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":1.27},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":0.82},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations[],15,FALSE)*C12,2)))","v":6.98},{"$f":"IF(B12=0,0,IF(C12>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B12,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B12,Operations[],9,FALSE)*C12,2)))","v":2.73},{"$f":"IF(B12=0,\"\",IF(C12>9999,\"\",ROUND(VLOOKUP($B12,Operations[],21,FALSE)*$C12,2)))","v":4.68},18.88]
[4,"Ridge Cultivation",1,null,{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B13,Operations[],10,FALSE)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":2},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(IF(VLOOKUP(B13,Operations[],12,FALSE)=0,VLOOKUP(B13,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B13,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":1.99},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":0.82},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations[],15,FALSE)*C13,2)))","v":0.86},{"$f":"IF(B13=0,0,IF(C13>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B13,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B13,Operations[],9,FALSE)*C13,2)))","v":2.73},{"$f":"IF(B13=0,\"\",IF(C13>9999,\"\",ROUND(VLOOKUP($B13,Operations[],21,FALSE)*$C13,2)))","v":1.06},9.4600000000000009]
[5,"Ridge Cultivate/Ditch",1,null,{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B14,Operations[],10,FALSE)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":1.83},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(IF(VLOOKUP(B14,Operations[],12,FALSE)=0,VLOOKUP(B14,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B14,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":1.66},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":0.69},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations[],15,FALSE)*C14,2)))","v":0.35},{"$f":"IF(B14=0,0,IF(C14>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B14,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B14,Operations[],9,FALSE)*C14,2)))","v":2.2799999999999998},{"$f":"IF(B14=0,\"\",IF(C14>9999,\"\",ROUND(VLOOKUP($B14,Operations[],21,FALSE)*$C14,2)))","v":1.59},8.4]
[6,"Spray",1,null,{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B15,Operations[],10,FALSE)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":1},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(IF(VLOOKUP(B15,Operations[],12,FALSE)=0,VLOOKUP(B15,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B15,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":0.39},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":0.33},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations[],15,FALSE)*C15,2)))","v":0.62},{"$f":"IF(B15=0,0,IF(C15>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B15,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B15,Operations[],9,FALSE)*C15,2)))","v":1.0900000000000001},{"$f":"IF(B15=0,\"\",IF(C15>9999,\"\",ROUND(VLOOKUP($B15,Operations[],21,FALSE)*$C15,2)))","v":0.86},4.29]
[7,"Spray","Custom",null,{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B16,Operations[],10,FALSE)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(IF(VLOOKUP(B16,Operations[],12,FALSE)=0,VLOOKUP(B16,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B16,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations[],15,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,0,IF(C16>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B16,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B16,Operations[],9,FALSE)*C16,2)))","v":""},{"$f":"IF(B16=0,\"\",IF(C16>9999,\"\",ROUND(VLOOKUP($B16,Operations[],21,FALSE)*$C16,2)))","v":""},""]
[8,"Spray","Custom",null,{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B17,Operations[],10,FALSE)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(IF(VLOOKUP(B17,Operations[],12,FALSE)=0,VLOOKUP(B17,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B17,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations[],15,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,0,IF(C17>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B17,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B17,Operations[],9,FALSE)*C17,2)))","v":""},{"$f":"IF(B17=0,\"\",IF(C17>9999,\"\",ROUND(VLOOKUP($B17,Operations[],21,FALSE)*$C17,2)))","v":""},""]
[9,"Pipe D125’ Lift",{"$f":"$H$3","v":18},"ai",{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B18,Operations[],10,FALSE)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":33.33},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(IF(VLOOKUP(B18,Operations[],12,FALSE)=0,VLOOKUP(B18,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B18,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":90.6},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":4.7},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations[],15,FALSE)*C18,2)))","v":3.42},{"$f":"IF(B18=0,0,IF(C18>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B18,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B18,Operations[],9,FALSE)*C18,2)))","v":8},{"$f":"IF(B18=0,\"\",IF(C18>9999,\"\",ROUND(VLOOKUP($B18,Operations[],21,FALSE)*$C18,2)))","v":6.08},{"$f":"IF(C18>9999,\"\",ROUND(SUM(E18:J18),2))","v":146.13}]
[10,"Combine Irr Corn",1,null,{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B19,Operations[],10,FALSE)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":3.14},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(IF(VLOOKUP(B19,Operations[],12,FALSE)=0,VLOOKUP(B19,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B19,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":5.61},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":6.62},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations[],15,FALSE)*C19,2)))","v":1.48},{"$f":"IF(B19=0,0,IF(C19>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B19,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B19,Operations[],9,FALSE)*C19,2)))","v":5.42},{"$f":"IF(B19=0,\"\",IF(C19>9999,\"\",ROUND(VLOOKUP($B19,Operations[],21,FALSE)*$C19,2)))","v":4.5},26.77]
[11,"Cart",{"$f":"$A$4","v":225},"bu",{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B20,Operations[],10,FALSE)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":3.21},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(IF(VLOOKUP(B20,Operations[],12,FALSE)=0,VLOOKUP(B20,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B20,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":1.64},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":1.2},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations[],15,FALSE)*C20,2)))","v":2.06},{"$f":"IF(B20=0,0,IF(C20>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B20,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B20,Operations[],9,FALSE)*C20,2)))","v":3.99},{"$f":"IF(B20=0,\"\",IF(C20>9999,\"\",ROUND(VLOOKUP($B20,Operations[],21,FALSE)*$C20,2)))","v":1.32},13.42]
[12,"Truck","Custom",null,{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B21,Operations[],10,FALSE)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(IF(VLOOKUP(B21,Operations[],12,FALSE)=0,VLOOKUP(B21,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B21,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations[],15,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,0,IF(C21>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B21,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B21,Operations[],9,FALSE)*C21,2)))","v":""},{"$f":"IF(B21=0,\"\",IF(C21>9999,\"\",ROUND(VLOOKUP($B21,Operations[],21,FALSE)*$C21,2)))","v":""},""]
[13,"Dry Grain","Custom",null,{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B22,Operations[],10,FALSE)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(IF(VLOOKUP(B22,Operations[],12,FALSE)=0,VLOOKUP(B22,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B22,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations[],15,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,0,IF(C22>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B22,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B22,Operations[],9,FALSE)*C22,2)))","v":""},{"$f":"IF(B22=0,\"\",IF(C22>9999,\"\",ROUND(VLOOKUP($B22,Operations[],21,FALSE)*$C22,2)))","v":""},""]
[14,"Chop Stalks",1,null,{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B23,Operations[],10,FALSE)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":1.78},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(IF(VLOOKUP(B23,Operations[],12,FALSE)=0,VLOOKUP(B23,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B23,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":1.74},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":0.67},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations[],15,FALSE)*C23,2)))","v":0.34},{"$f":"IF(B23=0,0,IF(C23>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B23,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B23,Operations[],9,FALSE)*C23,2)))","v":2.2200000000000002},{"$f":"IF(B23=0,\"\",IF(C23>9999,\"\",ROUND(VLOOKUP($B23,Operations[],21,FALSE)*$C23,2)))","v":1.66},8.41]
[15,null,null,null,{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B24,Operations[],10,FALSE)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(IF(VLOOKUP(B24,Operations[],12,FALSE)=0,VLOOKUP(B24,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B24,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations[],15,FALSE)*C24,2)))","v":""},{"$f":"IF(B24=0,0,IF(C24>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B24,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B24,Operations[],9,FALSE)*C24,2)))","v":0},{"$f":"IF(B24=0,\"\",IF(C24>9999,\"\",ROUND(VLOOKUP($B24,Operations[],21,FALSE)*$C24,2)))","v":""},{"$f":"IF(C24>9999,\"\",ROUND(SUM(E24:J24),2))","v":0}]
[16,null,null,null,{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B25,Operations[],10,FALSE)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(IF(VLOOKUP(B25,Operations[],12,FALSE)=0,VLOOKUP(B25,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B25,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations[],15,FALSE)*C25,2)))","v":""},{"$f":"IF(B25=0,0,IF(C25>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B25,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B25,Operations[],9,FALSE)*C25,2)))","v":0},{"$f":"IF(B25=0,\"\",IF(C25>9999,\"\",ROUND(VLOOKUP($B25,Operations[],21,FALSE)*$C25,2)))","v":""},0]
[17,null,null,null,{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B26,Operations[],10,FALSE)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(IF(VLOOKUP(B26,Operations[],12,FALSE)=0,VLOOKUP(B26,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B26,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations[],15,FALSE)*C26,2)))","v":""},{"$f":"IF(B26=0,0,IF(C26>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B26,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B26,Operations[],9,FALSE)*C26,2)))","v":0},{"$f":"IF(B26=0,\"\",IF(C26>9999,\"\",ROUND(VLOOKUP($B26,Operations[],21,FALSE)*$C26,2)))","v":""},0]
[18,null,null,null,{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B27,Operations[],10,FALSE)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(IF(VLOOKUP(B27,Operations[],12,FALSE)=0,VLOOKUP(B27,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B27,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations[],15,FALSE)*C27,2)))","v":""},{"$f":"IF(B27=0,0,IF(C27>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B27,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B27,Operations[],9,FALSE)*C27,2)))","v":0},{"$f":"IF(B27=0,\"\",IF(C27>9999,\"\",ROUND(VLOOKUP($B27,Operations[],21,FALSE)*$C27,2)))","v":""},0]
[19,null,null,null,{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B28,Operations[],10,FALSE)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(IF(VLOOKUP(B28,Operations[],12,FALSE)=0,VLOOKUP(B28,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B28,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations[],15,FALSE)*C28,2)))","v":""},{"$f":"IF(B28=0,0,IF(C28>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B28,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B28,Operations[],9,FALSE)*C28,2)))","v":0},{"$f":"IF(B28=0,\"\",IF(C28>9999,\"\",ROUND(VLOOKUP($B28,Operations[],21,FALSE)*$C28,2)))","v":""},0]
[20,null,null,null,{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND('General Variables'!$B$4*VLOOKUP(B29,Operations[],10,FALSE)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(IF(VLOOKUP(B29,Operations[],12,FALSE)=0,VLOOKUP(B29,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B29,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations[],15,FALSE)*C29,2)))","v":""},{"$f":"IF(B29=0,0,IF(C29>9999,\"\",ROUND(VLOOKUP(VLOOKUP(B29,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B29,Operations[],9,FALSE)*C29,2)))","v":0},{"$f":"IF(B29=0,\"\",IF(C29>9999,\"\",ROUND(VLOOKUP($B29,Operations[],21,FALSE)*$C29,2)))","v":""},0]
[]
[null,null,"Total for Field Operations",null,{"$f":"SUM(E10:E29)","v":50.72},106.96,16.610000000000003,16.809999999999999,30.96,25.86,247.92]
[]
[null,null,null,null,null,"Operation Index","Percent Acres Applied","Application ",null,"Applied Price",null,"Your Estimate"]
[null,"Materials & Services",null,null,null,null,null,"Rate","Unit",null,"Total "]
[null,"2,4-D Ester 4#",{"$f":"IF(B35=0,\"\",VLOOKUP($B35,Materials[],2,FALSE))","v":"Herbicide"},null,null,1,0.2,1.5,{"$f":"IF($B35=0,\"\",VLOOKUP($B35,Materials[],5,FALSE))","v":"pint"},{"$f":"IF($B35=0,\"\",VLOOKUP($B35,Materials[],7,FALSE))","v":2.6875},{"$f":"IF(B35=0,0,ROUND(G35*H35*J35,2))","v":0.81}]
[null,"Glyphosate w/Surf",{"$f":"IF(B36=0,\"\",VLOOKUP($B36,Materials[],2,FALSE))","v":"Herbicide"},null,null,1,0.2,32,{"$f":"IF($B36=0,\"\",VLOOKUP($B36,Materials[],5,FALSE))","v":"ounce"},{"$f":"IF($B36=0,\"\",VLOOKUP($B36,Materials[],7,FALSE))","v":0.1328125},{"$f":"IF(B36=0,0,ROUND(G36*H36*J36,2))","v":0.85}]
[null,"21-0-0-24S   ",{"$f":"IF(B37=0,\"\",VLOOKUP($B37,Materials[],2,FALSE))","v":"Additive"},null,null,1,0.2,1.7,{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Materials[],5,FALSE))","v":"pound"},{"$f":"IF($B37=0,\"\",VLOOKUP($B37,Materials[],7,FALSE))","v":0.33},0.11]
[null,"82-0-0",{"$f":"IF(B38=0,\"\",VLOOKUP($B38,Materials[],2,FALSE))","v":"Fertilizer"},null,null,2,1,{"$f":"CornFert(A4,K6)","v":225},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Materials[],5,FALSE))","v":"lbs N"},{"$f":"IF($B38=0,\"\",VLOOKUP($B38,Materials[],7,FALSE))","v":0.46},103.5]
[null,"Corn SmartStax RIB Complete ",{"$f":"IF(B39=0,\"\",VLOOKUP($B39,Materials[],2,FALSE))","v":"Seed"},null,null,3,1,{"$f":"CornSeed(A4)","v":34.615384615384613},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Materials[],5,FALSE))","v":"k seeds"},{"$f":"IF($B39=0,\"\",VLOOKUP($B39,Materials[],7,FALSE))","v":3.5},{"$f":"IF(B39=0,0,ROUND(G39*H39*J39,2))","v":121.15}]
[null,"10-34-0",{"$f":"IF(B40=0,\"\",VLOOKUP($B40,Materials[],2,FALSE))","v":"Fertilizer"},null,null,3,1,6,{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Materials[],5,FALSE))","v":"gallon"},{"$f":"IF($B40=0,\"\",VLOOKUP($B40,Materials[],7,FALSE))","v":3.3},19.8]
[null,"Bicep II Magnum",{"$f":"IF(B41=0,\"\",VLOOKUP($B41,Materials[],2,FALSE))","v":"Herbicide"},null,null,3,0.4,1.8,{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Materials[],5,FALSE))","v":"quart"},{"$f":"IF($B41=0,\"\",VLOOKUP($B41,Materials[],7,FALSE))","v":12.5},9]
[null,"Glyphosate w/Surf",{"$f":"IF(B42=0,\"\",VLOOKUP($B42,Materials[],2,FALSE))","v":"Herbicide"},null,null,6,1,32,{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Materials[],5,FALSE))","v":"ounce"},{"$f":"IF($B42=0,\"\",VLOOKUP($B42,Materials[],7,FALSE))","v":0.1328125},4.25]
[null,"21-0-0-24S   ",{"$f":"IF(B43=0,\"\",VLOOKUP($B43,Materials[],2,FALSE))","v":"Additive"},null,null,6,1,1.7,{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Materials[],5,FALSE))","v":"pound"},{"$f":"IF($B43=0,\"\",VLOOKUP($B43,Materials[],7,FALSE))","v":0.33},0.56000000000000005]
[null,"Status",{"$f":"IF(B44=0,\"\",VLOOKUP($B44,Materials[],2,FALSE))","v":"Herbicide"},null,null,6,1,2.5,{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Materials[],5,FALSE))","v":"ounce"},{"$f":"IF($B44=0,\"\",VLOOKUP($B44,Materials[],7,FALSE))","v":3.9},9.75]
[null,"Spray",{"$f":"IF(B45=0,\"\",VLOOKUP($B45,Materials[],2,FALSE))","v":"Custom"},null,null,7,0.1,1,{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Materials[],5,FALSE))","v":"acre"},{"$f":"IF($B45=0,\"\",VLOOKUP($B45,Materials[],7,FALSE))","v":7},0.7]
[null,"Brigade 2EC",{"$f":"IF(B46=0,\"\",VLOOKUP($B46,Materials[],2,FALSE))","v":"Insecticide"},null,null,7,0.1,5.12,{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Materials[],5,FALSE))","v":"ounce"},{"$f":"IF($B46=0,\"\",VLOOKUP($B46,Materials[],7,FALSE))","v":1.1328125},0.57999999999999996]
[null,"Spray",{"$f":"IF(B47=0,\"\",VLOOKUP($B47,Materials[],2,FALSE))","v":"Custom"},null,null,8,0.4,1,{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Materials[],5,FALSE))","v":"acre"},{"$f":"IF($B47=0,\"\",VLOOKUP($B47,Materials[],7,FALSE))","v":7},2.8]
[null,"Headline AMP",{"$f":"IF(B48=0,\"\",VLOOKUP($B48,Materials[],2,FALSE))","v":"Fungicide"},null,null,8,0.4,10,{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Materials[],5,FALSE))","v":"ounce"},{"$f":"IF($B48=0,\"\",VLOOKUP($B48,Materials[],7,FALSE))","v":2.5},10]
[null,"Haul Grain bu",{"$f":"IF(B49=0,\"\",VLOOKUP($B49,Materials[],2,FALSE))","v":"Custom"},null,null,12,1,{"$f":"$A$4","v":225},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Materials[],5,FALSE))","v":"bushel"},{"$f":"IF($B49=0,\"\",VLOOKUP($B49,Materials[],7,FALSE))","v":0.11},24.75]
[null,"Dry 2 Points Removed",{"$f":"IF(B50=0,\"\",VLOOKUP($B50,Materials[],2,FALSE))","v":"Custom"},null,null,13,1,225,{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Materials[],5,FALSE))","v":"bushel"},{"$f":"IF($B50=0,\"\",VLOOKUP($B50,Materials[],7,FALSE))","v":0.09},{"$f":"IF(B50=0,0,ROUND(G50*H50*J50,2))","v":20.25}]
[null,"Scouting Irrigated Corn",{"$f":"IF(B51=0,\"\",VLOOKUP($B51,Materials[],2,FALSE))","v":"Scouting"},null,null,null,1,1,{"$f":"IF(B51=0,0,\"acre\")","v":"acre"},{"$f":"IF($B51=0,\"\",VLOOKUP($B51,Materials[],7,FALSE))","v":10},{"$f":"IF(B51=0,0,ROUND(G51*H51*J51,2))","v":10}]
[null,null,{"$f":"IF(B52=0,\"\",VLOOKUP($B52,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Materials[],5,FALSE))","v":""},{"$f":"IF($B52=0,\"\",VLOOKUP($B52,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B53=0,\"\",VLOOKUP($B53,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Materials[],5,FALSE))","v":""},{"$f":"IF($B53=0,\"\",VLOOKUP($B53,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B54=0,\"\",VLOOKUP($B54,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Materials[],5,FALSE))","v":""},{"$f":"IF($B54=0,\"\",VLOOKUP($B54,Materials[],7,FALSE))","v":""},0]
[null,null,{"$f":"IF(B55=0,\"\",VLOOKUP($B55,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Materials[],5,FALSE))","v":""},{"$f":"IF($B55=0,\"\",VLOOKUP($B55,Materials[],7,FALSE))","v":""},{"$f":"IF(B55=0,0,ROUND(G55*H55*J55,2))","v":0}]
[null,null,{"$f":"IF(B56=0,\"\",VLOOKUP($B56,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Materials[],5,FALSE))","v":""},{"$f":"IF($B56=0,\"\",VLOOKUP($B56,Materials[],7,FALSE))","v":""},{"$f":"IF(B56=0,0,ROUND(G56*H56*J56,2))","v":0}]
[null,null,{"$f":"IF(B57=0,\"\",VLOOKUP($B57,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Materials[],5,FALSE))","v":""},{"$f":"IF($B57=0,\"\",VLOOKUP($B57,Materials[],7,FALSE))","v":""},{"$f":"IF(B57=0,0,ROUND(G57*H57*J57,2))","v":0}]
[null,null,{"$f":"IF(B58=0,\"\",VLOOKUP($B58,Materials[],2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Materials[],5,FALSE))","v":""},{"$f":"IF($B58=0,\"\",VLOOKUP($B58,Materials[],7,FALSE))","v":""},{"$f":"IF(B58=0,0,ROUND(G58*H58*J58,2))","v":0}]
[null,"Corn Irrigated",{"$f":"IF(B59=0,0,\"Crop Insurance\")","v":"Crop Insurance"},null,null,null,{"$f":"IF(B59=0,0,100%)","v":1},{"$f":"IF(B59=0,0,1)","v":1},{"$f":"IF(B59=0,0,\"acre\")","v":"acre"},{"$f":"IFERROR(VLOOKUP(B59,CropInsurance,2,FALSE),0)","v":10},{"$f":"IF(B59=0,0,J59)","v":10}]
[]
[null,null,"Total Materials & Services",null,null,null,null,null,null,null,{"$f":"SUM(K35:K59)","v":348.86}]
[]
[null,"Total listed costs for Field Operations and Materials & Services",null,null,null,null,null,null,null,null,{"$f":"K31+K61","v":596.78}]
[null,null,null,"Interest on Opns Capital",{"$f":"SUM($E$31:$H$31)+$K$61","v":539.96},"cash expense @",null,{"$f":"'General Variables'!$B$11","v":5.5E-2},{"$f":"CONCATENATE(\"for \",TEXT('General Variables'!$B$12,\"0.0\"),\" mo.\")","v":"for 6.0 mo."},null,{"$f":"ROUND(E64*H64*'General Variables'!$B$12/12,2)","v":14.85}]
[null,"Total Operating and Use Related Ownership Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(K63:K64)","v":611.63}]
[]
[null,"Overhead    (accounting, liability insurance, vehicle cost, office expense)",null,null,null,null,null,null,null,null,{"$f":"'General Variables'!B14","v":20}]
[null,"Real Estate Opportunity","Gravity (State)",null,null,{"$f":"IF(C68=0,0,VLOOKUP(C68,RETable,2,FALSE))","v":7310},"per acre @",null,{"$f":"'General Variables'!$B$10","v":0.04},null,{"$f":"ROUND(F68*I68,2)","v":292.39999999999998}]
[null,"Real Estate Taxes",null,null,null,{"$f":"IF(C68=0,0,VLOOKUP(C68,RETable,2,FALSE))","v":7310},"per acre @",null,{"$f":"'General Variables'!$B$13","v":0.01},null,{"$f":"ROUND(F69*I69,2)","v":73.099999999999994}]
[null,"Total Cost per Acre Including Overhead",null,null,null,null,null,null,null,null,{"$f":"SUM(K65:K69)","v":997.13}]
[]
[null,{"$f":"\"Cost per \"&$B$4","v":"Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF(A4=\"Yield\",0,K70/$A$4)","v":4.431688888888889}]
[null,{"$f":"\"Cash Cost per \"&$B$4","v":"Cash Cost per bu"},null,null,null,null,null,null,null,null,{"$f":"IF($A$4=\"Yield\",0,(E64+K64+K69)/$A$4)","v":2.7907111111111114}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A18","v":"Corn Dryland"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A19","v":"Corn Dryland Ecofallow"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A20","v":"Corn Irrigated"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A21","v":"Drybeans"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A22","v":"Grain Sorghum Dryland"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A23","v":"Grain Sorghum Irrigated"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A24","v":"Millet"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A25","v":"Oats"}]
[null,null,null,null,null,null,null,{"$f":"'General Variables'!A26","v":"Soybeans Dryland"}]
[null,{"$f":"IF(Operations!A2=\"\",\"\",Operations!A2)","v":"Aerial Spray"},{"$f":"IF(Materials!B2=\"\",\"\",Materials!B2)","v":"10-34-0"},null,null,{"$f":"IF('General Variables'!E5=0,\"\",'General Variables'!E5)","v":"Dryland (State)"},null,{"$f":"'General Variables'!A27","v":"Soybeans Irrigated"}]
[null,{"$f":"IF(Operations!A3=\"\",\"\",Operations!A3)","v":"Anhy Apply (supplier)"},{"$f":"IF(Materials!B3=\"\",\"\",Materials!B3)","v":"10-34-0-1Z"},null,null,{"$f":"IF('General Variables'!E6=0,\"\",'General Variables'!E6)","v":"Dryland (Panhandle)"},null,{"$f":"'General Variables'!A28","v":"Sugar Beets"},null,null,"Yes"]
[null,{"$f":"IF(Operations!A4=\"\",\"\",Operations!A4)","v":"Anhydrous Apply"},{"$f":"IF(Materials!B4=\"\",\"\",Materials!B4)","v":"11-52-0"},null,null,{"$f":"IF('General Variables'!E7=0,\"\",'General Variables'!E7)","v":"Gravity (State)"},null,{"$f":"'General Variables'!A29","v":"Sunflower Dryland"},null,null,"No"]
[null,{"$f":"IF(Operations!A5=\"\",\"\",Operations!A5)","v":"Cart"},{"$f":"IF(Materials!B5=\"\",\"\",Materials!B5)","v":"2,4-D Amine"},null,null,{"$f":"IF('General Variables'!E8=0,\"\",'General Variables'!E8)","v":"Gravity (Panhandle)"},null,{"$f":"'General Variables'!A30","v":"Sunflower Irrigated"}]
[null,{"$f":"IF(Operations!A6=\"\",\"\",Operations!A6)","v":"Chisel"},{"$f":"IF(Materials!B6=\"\",\"\",Materials!B6)","v":"2,4-D Ester 4#"},null,null,{"$f":"IF('General Variables'!E9=0,\"\",'General Variables'!E9)","v":"Pivot (State)"},null,{"$f":"'General Variables'!A31","v":"Wheat After Crop"}]
[null,{"$f":"IF(Operations!A7=\"\",\"\",Operations!A7)","v":"Chop Silage"},{"$f":"IF(Materials!B7=\"\",\"\",Materials!B7)","v":"21-0-0-24S   "},null,null,{"$f":"IF('General Variables'!E10=0,\"\",'General Variables'!E10)","v":"Pivot (Panhandle)"},null,{"$f":"'General Variables'!A32","v":"Wheat Fallowed"}]
[null,{"$f":"IF(Operations!A8=\"\",\"\",Operations!A8)","v":"Chop Stalks"},{"$f":"IF(Materials!B8=\"\",\"\",Materials!B8)","v":"28-0-0"},null,null,{"$f":"IF('General Variables'!E11=0,\"\",'General Variables'!E11)","v":"Dryland (Southwest)"},null,{"$f":"'General Variables'!A33","v":"Wheat Irrigated"}]
[null,{"$f":"IF(Operations!A9=\"\",\"\",Operations!A9)","v":"Combine Dryland Corn"},{"$f":"IF(Materials!B9=\"\",\"\",Materials!B9)","v":"32-0-0"},null,null,{"$f":"IF('General Variables'!E12=0,\"\",'General Variables'!E12)","v":"Fall Establishment"}]
[null,{"$f":"IF(Operations!A10=\"\",\"\",Operations!A10)","v":"Combine Dryland SB"},{"$f":"IF(Materials!B10=\"\",\"\",Materials!B10)","v":"32-0-0 (Applied by Pivot)"},null,null,{"$f":"IF('General Variables'!E13=0,\"\",'General Variables'!E13)","v":"Pivot (Marginal Land)"}]
[null,{"$f":"IF(Operations!A11=\"\",\"\",Operations!A11)","v":"Combine Dryland SG"},{"$f":"IF(Materials!B11=\"\",\"\",Materials!B11)","v":"32-0-0 (Applied by R2)"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A12=\"\",\"\",Operations!A12)","v":"Combine Irr Corn"},{"$f":"IF(Materials!B12=\"\",\"\",Materials!B12)","v":"32-0-0 (Additive)"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A13=\"\",\"\",Operations!A13)","v":"Combine Irr Dry Beans"},{"$f":"IF(Materials!B13=\"\",\"\",Materials!B13)","v":"46-0-0"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A14=\"\",\"\",Operations!A14)","v":"Combine Irr SB"},{"$f":"IF(Materials!B14=\"\",\"\",Materials!B14)","v":"82-0-0"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A15=\"\",\"\",Operations!A15)","v":"Combine Irr SG"},{"$f":"IF(Materials!B15=\"\",\"\",Materials!B15)","v":"AAtrex 4L"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A16=\"\",\"\",Operations!A16)","v":"Combine Irrigated Dry Beans with Draper Flex Platform"},{"$f":"IF(Materials!B16=\"\",\"\",Materials!B16)","v":"Aerial Spray"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A17=\"\",\"\",Operations!A17)","v":"Combine Small Grain"},{"$f":"IF(Materials!B17=\"\",\"\",Materials!B17)","v":"Aim 2EC"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A18=\"\",\"\",Operations!A18)","v":"Combine Sunflowers"},{"$f":"IF(Materials!B18=\"\",\"\",Materials!B18)","v":"Alfalfa RR w/ Inoculant"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A19=\"\",\"\",Operations!A19)","v":"Corrugate"},{"$f":"IF(Materials!B19=\"\",\"\",Materials!B19)","v":"Alfalfa w/Inoculant"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A20=\"\",\"\",Operations!A20)","v":"Disc"},{"$f":"IF(Materials!B20=\"\",\"\",Materials!B20)","v":"Ally Extra SGW/TOTSOL"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A21=\"\",\"\",Operations!A21)","v":"Ditch Irrigation"},{"$f":"IF(Materials!B21=\"\",\"\",Materials!B21)","v":"Asana XL"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A22=\"\",\"\",Operations!A22)","v":"Double Windrows"},{"$f":"IF(Materials!B22=\"\",\"\",Materials!B22)","v":"Atrazine 4L"},null,null,{"$f":"IF('General Variables'!M3=0,\"\",'General Variables'!M3)","v":""}]
[null,{"$f":"IF(Operations!A23=\"\",\"\",Operations!A23)","v":"Drill"},{"$f":"IF(Materials!B23=\"\",\"\",Materials!B23)","v":"Atrazine 90 DF"},null,null,{"$f":"IF('General Variables'!I3=0,\"\",'General Variables'!I3)","v":""}]
[null,{"$f":"IF(Operations!A24=\"\",\"\",Operations!A24)","v":"Drill w/ Fertillizer"},{"$f":"IF(Materials!B24=\"\",\"\",Materials!B24)","v":"Authority First DF"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A25=\"\",\"\",Operations!A25)","v":"Dry Grain"},{"$f":"IF(Materials!B25=\"\",\"\",Materials!B25)","v":"Balance Flexx"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A26=\"\",\"\",Operations!A26)","v":"Fallow Master"},{"$f":"IF(Materials!B26=\"\",\"\",Materials!B26)","v":"Bale Lg Sq 1360 lb"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A27=\"\",\"\",Operations!A27)","v":"Field Cultivation"},{"$f":"IF(Materials!B27=\"\",\"\",Materials!B27)","v":"Basagran"},null,null,{"$f":"IF('General Variables'!#REF!=0,\"\",'General Variables'!#REF!)","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(Operations!A28=\"\",\"\",Operations!A28)","v":"Grass Drill"},{"$f":"IF(Materials!B28=\"\",\"\",Materials!B28)","v":"Bicep II Magnum"}]
[null,{"$f":"IF(Operations!A29=\"\",\"\",Operations!A29)","v":"Harrow"},{"$f":"IF(Materials!B29=\"\",\"\",Materials!B29)","v":"Brigade 2EC"}]
[null,{"$f":"IF(Operations!A30=\"\",\"\",Operations!A30)","v":"Hoe"},{"$f":"IF(Materials!B30=\"\",\"\",Materials!B30)","v":"Buctril 4E"}]
[null,{"$f":"IF(Operations!A31=\"\",\"\",Operations!A31)","v":"Lg Rd Bale"},{"$f":"IF(Materials!B31=\"\",\"\",Materials!B31)","v":"Capture LFR"}]
[null,{"$f":"IF(Operations!A32=\"\",\"\",Operations!A32)","v":"Lg Sq Bale"},{"$f":"IF(Materials!B32=\"\",\"\",Materials!B32)","v":"Chop, Haul, Pack"}]
[null,{"$f":"IF(Operations!A33=\"\",\"\",Operations!A33)","v":"Lift Beets"},{"$f":"IF(Materials!B33=\"\",\"\",Materials!B33)","v":"Copper"}]
[null,{"$f":"IF(Operations!A34=\"\",\"\",Operations!A34)","v":"Load Lg Sq"},{"$f":"IF(Materials!B34=\"\",\"\",Materials!B34)","v":"Corn"}]
[null,{"$f":"IF(Operations!A35=\"\",\"\",Operations!A35)","v":"Move Lg Rd"},{"$f":"IF(Materials!B35=\"\",\"\",Materials!B35)","v":"Corn Bt ECB"}]
[null,{"$f":"IF(Operations!A36=\"\",\"\",Operations!A36)","v":"No-Till Drill"},{"$f":"IF(Materials!B36=\"\",\"\",Materials!B36)","v":"Corn Bt ECB&RW"}]
[null,{"$f":"IF(Operations!A37=\"\",\"\",Operations!A37)","v":"Pickett Windrowers"},{"$f":"IF(Materials!B37=\"\",\"\",Materials!B37)","v":"Corn Bt, ECB, RW & RR2"}]
[null,{"$f":"IF(Operations!A38=\"\",\"\",Operations!A38)","v":"Pipe D125’ Lift"},{"$f":"IF(Materials!B38=\"\",\"\",Materials!B38)","v":"Corn ECB & RR2"}]
[null,{"$f":"IF(Operations!A39=\"\",\"\",Operations!A39)","v":"PivotD 125’Lift"},{"$f":"IF(Materials!B39=\"\",\"\",Materials!B39)","v":"Corn RR2"}]
[null,{"$f":"IF(Operations!A40=\"\",\"\",Operations!A40)","v":"PivotD 125’Lift w/fertigation"},{"$f":"IF(Materials!B40=\"\",\"\",Materials!B40)","v":"Corn SmartStax RIB Complete "}]
[null,{"$f":"IF(Operations!A41=\"\",\"\",Operations!A41)","v":"PivotE 125’Lift"},{"$f":"IF(Materials!B41=\"\",\"\",Materials!B41)","v":"Cover Crop"}]
[null,{"$f":"IF(Operations!A42=\"\",\"\",Operations!A42)","v":"PivotE 125’Lift w/fertigation"},{"$f":"IF(Materials!B42=\"\",\"\",Materials!B42)","v":"Cover Crop Legume"}]
[null,{"$f":"IF(Operations!A43=\"\",\"\",Operations!A43)","v":"Plant"},{"$f":"IF(Materials!B43=\"\",\"\",Materials!B43)","v":"Crop Oil Concentrate"}]
[null,{"$f":"IF(Operations!A44=\"\",\"\",Operations!A44)","v":"Plant Narrow Row"},{"$f":"IF(Materials!B44=\"\",\"\",Materials!B44)","v":"Dicamba"}]
[null,{"$f":"IF(Operations!A45=\"\",\"\",Operations!A45)","v":"Plant No-Till"},{"$f":"IF(Materials!B45=\"\",\"\",Materials!B45)","v":"Distinct"}]
[null,{"$f":"IF(Operations!A46=\"\",\"\",Operations!A46)","v":"Plow"},{"$f":"IF(Materials!B46=\"\",\"\",Materials!B46)","v":"Dry 2 Points Removed"}]
[null,{"$f":"IF(Operations!A47=\"\",\"\",Operations!A47)","v":"Ridge Cultivate/Ditch"},{"$f":"IF(Materials!B47=\"\",\"\",Materials!B47)","v":"Edible Beans"}]
[null,{"$f":"IF(Operations!A48=\"\",\"\",Operations!A48)","v":"Ridge Cultivation"},{"$f":"IF(Materials!B48=\"\",\"\",Materials!B48)","v":"Electricity Fixed"}]
[null,{"$f":"IF(Operations!A49=\"\",\"\",Operations!A49)","v":"Ridge Plant"},{"$f":"IF(Materials!B49=\"\",\"\",Materials!B49)","v":"Electricity Usage"}]
[null,{"$f":"IF(Operations!A50=\"\",\"\",Operations!A50)","v":"Ridge plant and band herb."},{"$f":"IF(Materials!B50=\"\",\"\",Materials!B50)","v":"Expert"}]
[null,{"$f":"IF(Operations!A51=\"\",\"\",Operations!A51)","v":"Rod Weeder"},{"$f":"IF(Materials!B51=\"\",\"\",Materials!B51)","v":"Fence/water repairs"}]
[null,{"$f":"IF(Operations!A52=\"\",\"\",Operations!A52)","v":"Rod Weeder & Fertilizer"},{"$f":"IF(Materials!B52=\"\",\"\",Materials!B52)","v":"Glyphosate w/Surf"}]
[null,{"$f":"IF(Operations!A53=\"\",\"\",Operations!A53)","v":"Roll"},{"$f":"IF(Materials!B53=\"\",\"\",Materials!B53)","v":"Gramoxone SL"}]
[null,{"$f":"IF(Operations!A54=\"\",\"\",Operations!A54)","v":"Roller Harrow"},{"$f":"IF(Materials!B54=\"\",\"\",Materials!B54)","v":"Grass Drill"}]
[null,{"$f":"IF(Operations!A55=\"\",\"\",Operations!A55)","v":"Row Crop Cultivation"},{"$f":"IF(Materials!B55=\"\",\"\",Materials!B55)","v":"Grass Seed"}]
[null,{"$f":"IF(Operations!A56=\"\",\"\",Operations!A56)","v":"Seeder/Packer"},{"$f":"IF(Materials!B56=\"\",\"\",Materials!B56)","v":"Haul & Apply Manure"}]
[null,{"$f":"IF(Operations!A57=\"\",\"\",Operations!A57)","v":"Spray"},{"$f":"IF(Materials!B57=\"\",\"\",Materials!B57)","v":"Haul Beets"}]
[null,{"$f":"IF(Operations!A58=\"\",\"\",Operations!A58)","v":"Spray (on Disk)"},{"$f":"IF(Materials!B58=\"\",\"\",Materials!B58)","v":"Haul Grain (Dry Beans)"}]
[null,{"$f":"IF(Operations!A59=\"\",\"\",Operations!A59)","v":"Spray (on Field Cultivator)"},{"$f":"IF(Materials!B59=\"\",\"\",Materials!B59)","v":"Haul Grain (Millet)"}]
[null,{"$f":"IF(Operations!A60=\"\",\"\",Operations!A60)","v":"Spray (Prior Year Stubble)"},{"$f":"IF(Materials!B60=\"\",\"\",Materials!B60)","v":"Haul Grain (Sunflower)"}]
[null,{"$f":"IF(Operations!A61=\"\",\"\",Operations!A61)","v":"Spray Fertilizer"},{"$f":"IF(Materials!B61=\"\",\"\",Materials!B61)","v":"Haul Grain bu"}]
[null,{"$f":"IF(Operations!A62=\"\",\"\",Operations!A62)","v":"Spray fertilizer and herbicide"},{"$f":"IF(Materials!B62=\"\",\"\",Materials!B62)","v":"Headline AMP"}]
[null,{"$f":"IF(Operations!A63=\"\",\"\",Operations!A63)","v":"Spread manure"},{"$f":"IF(Materials!B63=\"\",\"\",Materials!B63)","v":"Huskie"}]
[null,{"$f":"IF(Operations!A64=\"\",\"\",Operations!A64)","v":"Spread, Fertilizer"},{"$f":"IF(Materials!B64=\"\",\"\",Materials!B64)","v":"Irrigation District O&M Charge"}]
[null,{"$f":"IF(Operations!A65=\"\",\"\",Operations!A65)","v":"Sm Sq Bale"},{"$f":"IF(Materials!B65=\"\",\"\",Materials!B65)","v":"Landmaster BW"}]
[null,{"$f":"IF(Operations!A66=\"\",\"\",Operations!A66)","v":"Stack Sm Sq"},{"$f":"IF(Materials!B66=\"\",\"\",Materials!B66)","v":"Laudis"}]
[null,{"$f":"IF(Operations!A67=\"\",\"\",Operations!A67)","v":"Subsoil"},{"$f":"IF(Materials!B67=\"\",\"\",Materials!B67)","v":"Load Large Square Bales"}]
[null,{"$f":"IF(Operations!A68=\"\",\"\",Operations!A68)","v":"Till Plant Beets"},{"$f":"IF(Materials!B68=\"\",\"\",Materials!B68)","v":"Lorsban 15 G"}]
[null,{"$f":"IF(Operations!A69=\"\",\"\",Operations!A69)","v":"Top Beets"},{"$f":"IF(Materials!B69=\"\",\"\",Materials!B69)","v":"Lorsban 4 E"}]
[null,{"$f":"IF(Operations!A70=\"\",\"\",Operations!A70)","v":"Truck"},{"$f":"IF(Materials!B70=\"\",\"\",Materials!B70)","v":"Lumax EZ"}]
[null,{"$f":"IF(Operations!A71=\"\",\"\",Operations!A71)","v":"Turn Windrows"},{"$f":"IF(Materials!B71=\"\",\"\",Materials!B71)","v":"Millet"}]
[null,{"$f":"IF(Operations!A72=\"\",\"\",Operations!A72)","v":"Swath/Cond Hay"},{"$f":"IF(Materials!B72=\"\",\"\",Materials!B72)","v":"Move Cattle"}]
[null,{"$f":"IF(Operations!A73=\"\",\"\",Operations!A73)","v":"Windrow Grain"},{"$f":"IF(Materials!B73=\"\",\"\",Materials!B73)","v":"Mustang Max EC"}]
[null,{"$f":"IF(Operations!A74=\"\",\"\",Operations!A74)","v":""},{"$f":"IF(Materials!B74=\"\",\"\",Materials!B74)","v":"NIS"}]
[null,{"$f":"IF(Operations!A75=\"\",\"\",Operations!A75)","v":""},{"$f":"IF(Materials!B75=\"\",\"\",Materials!B75)","v":"Oats"}]
[null,{"$f":"IF(Operations!A76=\"\",\"\",Operations!A76)","v":""},{"$f":"IF(Materials!B76=\"\",\"\",Materials!B76)","v":"Outlook"}]
[null,{"$f":"IF(Operations!A77=\"\",\"\",Operations!A77)","v":""},{"$f":"IF(Materials!B77=\"\",\"\",Materials!B77)","v":"Pea Seed Innoculent"}]
[null,{"$f":"IF(Operations!A78=\"\",\"\",Operations!A78)","v":""},{"$f":"IF(Materials!B78=\"\",\"\",Materials!B78)","v":"Peak"}]
[null,{"$f":"IF(Operations!A79=\"\",\"\",Operations!A79)","v":""},{"$f":"IF(Materials!B79=\"\",\"\",Materials!B79)","v":"Peas"}]
[null,{"$f":"IF(Operations!A80=\"\",\"\",Operations!A80)","v":""},{"$f":"IF(Materials!B80=\"\",\"\",Materials!B80)","v":"Priaxor"}]
[null,{"$f":"IF(Operations!A81=\"\",\"\",Operations!A81)","v":""},{"$f":"IF(Materials!B81=\"\",\"\",Materials!B81)","v":"Prowl H2O"}]
[null,{"$f":"IF(Operations!A82=\"\",\"\",Operations!A82)","v":""},{"$f":"IF(Materials!B82=\"\",\"\",Materials!B82)","v":"Pursuit "}]
[null,{"$f":"IF(Operations!A83=\"\",\"\",Operations!A83)","v":""},{"$f":"IF(Materials!B83=\"\",\"\",Materials!B83)","v":"Quadris"}]
[null,{"$f":"IF(Operations!A84=\"\",\"\",Operations!A84)","v":""},{"$f":"IF(Materials!B84=\"\",\"\",Materials!B84)","v":"Quilt Xcel"}]
[null,{"$f":"IF(Operations!A85=\"\",\"\",Operations!A85)","v":""},{"$f":"IF(Materials!B85=\"\",\"\",Materials!B85)","v":"Raptor"}]
[null,{"$f":"IF(Operations!A86=\"\",\"\",Operations!A86)","v":""},{"$f":"IF(Materials!B86=\"\",\"\",Materials!B86)","v":"Regent 4 SC"}]
[null,{"$f":"IF(Operations!A87=\"\",\"\",Operations!A87)","v":""},{"$f":"IF(Materials!B87=\"\",\"\",Materials!B87)","v":"Roundup WeatherMax"}]
[null,{"$f":"IF(Operations!A88=\"\",\"\",Operations!A88)","v":""},{"$f":"IF(Materials!B88=\"\",\"\",Materials!B88)","v":"RR Soybeans"}]
[null,{"$f":"IF(Operations!A89=\"\",\"\",Operations!A89)","v":""},{"$f":"IF(Materials!B89=\"\",\"\",Materials!B89)","v":"RR Soybeans Treated"}]
[null,{"$f":"IF(Operations!A90=\"\",\"\",Operations!A90)","v":""},{"$f":"IF(Materials!B90=\"\",\"\",Materials!B90)","v":"RR2 Soybeans"}]
[null,{"$f":"IF(Operations!A91=\"\",\"\",Operations!A91)","v":""},{"$f":"IF(Materials!B91=\"\",\"\",Materials!B91)","v":"RR2 Soybeans Treated"}]
[null,{"$f":"IF(Operations!A92=\"\",\"\",Operations!A92)","v":""},{"$f":"IF(Materials!B92=\"\",\"\",Materials!B92)","v":"Rugged"}]
[null,{"$f":"IF(Operations!A93=\"\",\"\",Operations!A93)","v":""},{"$f":"IF(Materials!B93=\"\",\"\",Materials!B93)","v":"Scouting Drybeans"}]
[null,{"$f":"IF(Operations!A94=\"\",\"\",Operations!A94)","v":""},{"$f":"IF(Materials!B94=\"\",\"\",Materials!B94)","v":"Scouting Dryland Corn"}]
[null,{"$f":"IF(Operations!A95=\"\",\"\",Operations!A95)","v":""},{"$f":"IF(Materials!B95=\"\",\"\",Materials!B95)","v":"Scouting Dryland Soybeans"}]
[null,{"$f":"IF(Operations!A96=\"\",\"\",Operations!A96)","v":""},{"$f":"IF(Materials!B96=\"\",\"\",Materials!B96)","v":"Scouting Grain Sorghum"}]
[null,{"$f":"IF(Operations!A97=\"\",\"\",Operations!A97)","v":""},{"$f":"IF(Materials!B97=\"\",\"\",Materials!B97)","v":"Scouting Irrigated Corn"}]
[null,{"$f":"IF(Operations!A98=\"\",\"\",Operations!A98)","v":""},{"$f":"IF(Materials!B98=\"\",\"\",Materials!B98)","v":"Scouting Irrigated SB"}]
[null,{"$f":"IF(Operations!A99=\"\",\"\",Operations!A99)","v":""},{"$f":"IF(Materials!B99=\"\",\"\",Materials!B99)","v":"Scouting Sugar Beets"}]
[null,{"$f":"IF(Operations!A100=\"\",\"\",Operations!A100)","v":""},{"$f":"IF(Materials!B100=\"\",\"\",Materials!B100)","v":"Scouting Wheat"}]
[null,null,{"$f":"IF(Materials!B101=\"\",\"\",Materials!B101)","v":"Seeder-Packer"}]
[null,null,{"$f":"IF(Materials!B102=\"\",\"\",Materials!B102)","v":"Select Max"}]
[null,null,{"$f":"IF(Materials!B103=\"\",\"\",Materials!B103)","v":"Sharpen"}]
[null,null,{"$f":"IF(Materials!B104=\"\",\"\",Materials!B104)","v":"Sorghum Safened/Insect"}]
[null,null,{"$f":"IF(Materials!B105=\"\",\"\",Materials!B105)","v":"Sorghum Sudan"}]
[null,null,{"$f":"IF(Materials!B106=\"\",\"\",Materials!B106)","v":"Spartan 4F"}]
[null,null,{"$f":"IF(Materials!B107=\"\",\"\",Materials!B107)","v":"Spirit"}]
[null,null,{"$f":"IF(Materials!B108=\"\",\"\",Materials!B108)","v":"Spray"}]
[null,null,{"$f":"IF(Materials!B109=\"\",\"\",Materials!B109)","v":"Status"}]
[null,null,{"$f":"IF(Materials!B110=\"\",\"\",Materials!B110)","v":"Stratego YLD"}]
[null,null,{"$f":"IF(Materials!B111=\"\",\"\",Materials!B111)","v":"Sugar Beets RR Poncho"}]
[null,null,{"$f":"IF(Materials!B112=\"\",\"\",Materials!B112)","v":"Sunflower"}]
[null,null,{"$f":"IF(Materials!B113=\"\",\"\",Materials!B113)","v":"Tilt"}]
[null,null,{"$f":"IF(Materials!B114=\"\",\"\",Materials!B114)","v":"Twine Lg Rd"}]
[null,null,{"$f":"IF(Materials!B115=\"\",\"\",Materials!B115)","v":"Twine Lg Sq"}]
[null,null,{"$f":"IF(Materials!B116=\"\",\"\",Materials!B116)","v":"Twine Sm Sq"}]
[null,null,{"$f":"IF(Materials!B117=\"\",\"\",Materials!B117)","v":"Uncomposted manure"}]
[null,null,{"$f":"IF(Materials!B118=\"\",\"\",Materials!B118)","v":"Valor XLT"}]
[null,null,{"$f":"IF(Materials!B119=\"\",\"\",Materials!B119)","v":"Velpar 75DF"}]
[null,null,{"$f":"IF(Materials!B120=\"\",\"\",Materials!B120)","v":"Vida"}]
[null,null,{"$f":"IF(Materials!B121=\"\",\"\",Materials!B121)","v":"Warrior II/Zeon"}]
[null,null,{"$f":"IF(Materials!B122=\"\",\"\",Materials!B122)","v":"Wheat"}]
[null,null,{"$f":"IF(Materials!B123=\"\",\"\",Materials!B123)","v":"Wheat (certified and treated)"}]
[null,null,{"$f":"IF(Materials!B124=\"\",\"\",Materials!B124)","v":""}]
[null,null,{"$f":"IF(Materials!B125=\"\",\"\",Materials!B125)","v":""}]

{"sheet":"Formulas","index":7,"n_rows":7,"n_cols":10,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Cart","85 bu",{"$f":"IF(B3=0,\"\",'General Variables'!$B$4*VLOOKUP(B3,Operations[],10,FALSE)/VLOOKUP(B3,Operations[],9,FALSE)*LEFT(C3,2))","v":1.2142857142857142},{"$f":"IF(B3=0,0,IF(VLOOKUP(B3,Operations[],12,FALSE)=0,VLOOKUP(B3,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B3,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B3,Operations[],9,FALSE)*LEFT(C3,2))","v":0.61887175324675314},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B3,Operations[],9,FALSE)*LEFT(C3,2))","v":0.45469049999999994},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations[],15,FALSE)*LEFT(C3,2))","v":0.77807319788049112},{"$f":"IF(B3=0,0,VLOOKUP(VLOOKUP(B3,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B3,Operations[],9,FALSE)*LEFT(C3,2))","v":1.5089550744893128},{"$f":"IF(B3=0,\"\",VLOOKUP($B3,Operations[],21,FALSE)*LEFT(C3,2))","v":0.49754862547150513},{"$f":"SUM(D3:I3)","v":5.072424865373776}]
[null,"Cart","100 bu",{"$f":"IF(B4=0,\"\",'General Variables'!$B$4*VLOOKUP(B4,Operations[],10,FALSE)/VLOOKUP(B4,Operations[],9,FALSE)*LEFT(C4,3))","v":1.4285714285714286},{"$f":"IF(B4=0,0,IF(VLOOKUP(B4,Operations[],12,FALSE)=0,VLOOKUP(B4,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B4,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B4,Operations[],9,FALSE)*LEFT(C4,3))","v":0.7280844155844155},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B4,Operations[],9,FALSE)*LEFT(C4,3))","v":0.53492999999999991},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations[],15,FALSE)*LEFT(C4,3))","v":0.91538023280057779},{"$f":"IF(B4=0,0,VLOOKUP(VLOOKUP(B4,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B4,Operations[],9,FALSE)*LEFT(C4,3))","v":1.7752412641050739},{"$f":"IF(B4=0,\"\",VLOOKUP($B4,Operations[],21,FALSE)*LEFT(C4,3))","v":0.58535132408412371},{"$f":"SUM(D4:I4)","v":5.9675586651456189}]
[null,"Ditch Irrigation","22 AI",{"$f":"IF(B5=0,\"\",'General Variables'!$B$4*VLOOKUP(B5,Operations[],10,FALSE)/VLOOKUP(B5,Operations[],9,FALSE)*LEFT(C5,2))","v":24.444444444444446},null,null,null,null,null,{"$f":"SUM(D5:I5)","v":24.444444444444446}]
[null,"PivotE 125’Lift","16 AI",{"$f":"IF(B6=0,\"\",'General Variables'!$B$4*VLOOKUP(B6,Operations[],10,FALSE)/VLOOKUP(B6,Operations[],9,FALSE)*LEFT(C6,2))","v":11.111111111111111},{"$f":"IF(B6=0,0,IF(VLOOKUP(B6,Operations[],12,FALSE)=0,VLOOKUP(B6,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B6,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B6,Operations[],9,FALSE)*LEFT(C6,2))","v":42.471111111111114},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B6,Operations[],9,FALSE)*LEFT(C6,2))","v":4.4583778000896475},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations[],15,FALSE)*LEFT(C6,2))","v":23.977777777777813},{"$f":"IF(B6=0,0,VLOOKUP(VLOOKUP(B6,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B6,Operations[],9,FALSE)*LEFT(C6,2))","v":8.0733018626593971},{"$f":"IF(B6=0,\"\",VLOOKUP($B6,Operations[],21,FALSE)*LEFT(C6,2))","v":14.342321776994936},{"$f":"SUM(D6:I6)","v":104.43400143974402}]
[null,"PivotD 125’Lift","9 AI",{"$f":"IF(B7=0,\"\",'General Variables'!$B$4*VLOOKUP(B7,Operations[],10,FALSE)/VLOOKUP(B7,Operations[],9,FALSE)*LEFT(C7,1))","v":6.25},{"$f":"IF(B7=0,0,IF(VLOOKUP(B7,Operations[],12,FALSE)=0,VLOOKUP(B7,Operations[],13,FALSE)*'General Variables'!$B$8,VLOOKUP(B7,Operations[],12,FALSE)*'General Variables'!$B$7)/VLOOKUP(B7,Operations[],9,FALSE)*LEFT(C7,1))","v":62.416249999999991},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations[],11,FALSE),PowerUnits[],10,FALSE)/VLOOKUP(B7,Operations[],9,FALSE)*LEFT(C7,1))","v":2.9400000000000022},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations[],15,FALSE)*LEFT(C7,1))","v":13.48750000000002},{"$f":"IF(B7=0,0,VLOOKUP(VLOOKUP(B7,Operations[],11,FALSE),PowerUnits[],16,FALSE)/VLOOKUP(B7,Operations[],9,FALSE)*LEFT(C7,1))","v":4.2565044494998219},{"$f":"IF(B7=0,\"\",VLOOKUP($B7,Operations[],21,FALSE)*LEFT(C7,1))","v":8.0675559995596515},{"$f":"SUM(D7:I7)","v":97.417810449059488}]

{"sheet":"Depreciation Graph","index":8,"n_rows":34,"n_cols":21,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Years","Combines","Mowers","Balers","Harvest Other","Plows","Tillage Other","Vehicles","Planters","Misc"]
[null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(B$33-B$34*$L2^0.5)^2","v":0.93508899999999973},0.47472100000000006,0.56400099999999997,0.4900000000000001,0.47196899999999992,0.60996100000000009,0.52272900000000011,0.64802500000000007,0.69222399999999995]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+L2","v":2},0.80758038163990642,0.43724850927735592,0.50291418906134078,0.4386499871336445,0.44338965987880286,0.54086685750362595,0.48567594563681826,0.59705191021023085,0.61783104757144203]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+L3","v":3},0.71607410032456997,0.40953932499004247,0.45841412781416585,0.40117450164076934,0.42206514340944518,0.49066440070034867,0.45816761622160873,0.55935446535900235,0.56361409163868581]
[null,null,null,null,null,null,null,null,null,null,null,4,0.64320399999999966,0.38688400000000001,0.42249999999999988,0.37088099999999996,0.40449600000000002,0.45024100000000006,0.43560000000000004,0.52852899999999992,0.519841]
[null,null,null,null,null,null,null,null,null,null,null,5,0.58224344632517844,0.36745836960736133,0.39207275680037612,0.34517718182317542,0.38932674692572572,0.41606695505049113,0.4161897717803309,0.50209510823535897,0.4827421131823289]
[null,null,null,null,null,null,null,null,null,null,null,6,0.52974261168591585,0.35032689109709297,0.36554301730804389,0.32273355764944822,0.3758622101222534,0.38633202061964145,0.39902233383372521,0.47878068691110282,0.45038412030731279]
[null,null,null,null,null,null,null,null,null,null,null,7,0.48365214023871145,0.33493380918391269,0.34196661636053971,0.3027603497565195,0.36368942430830187,0.35996082800511897,0.38355437315740726,0.45783004840347474,0.42161854603387217]
[null,null,null,null,null,null,null,null,null,null,null,8,0.44263676327981305,0.320917018554712,0.32072837812268157,0.28474297426728906,0.35253931975760572,0.33625271500725185,0.36943189127363629,0.43875082042046182,0.39569709514288404]
[null,null,null,null,null,null,null,null,null,null,null,9,0.40576899999999988,0.30802499999999994,0.30140099999999992,0.26832400000000001,0.34222499999999995,0.31472099999999992,0.35640899999999998,0.42120100000000005,0.37209999999999988]
[null,null,null,null,null,null,null,null,null,null,null,10,0.37237355726750004,0.2960746239143025,0.28367336557438111,0.25324318348683983,0.33261038685316513,0.29501133305379423,0.3443066696475644,0.40493157686712605,0.35044882095439045]
[null,null,null,null,null,null,null,null,null,null,null,11,0.34194064331483676,0.28492764223783656,0.26731060708067417,0.23930406193085599,0.32359275228120699,0.27685620859453458,0.33298974726236269,0.38975456837812444,0.33045786663825838]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+L12","v":12},0.31407420064914032,0.27447664998008492,0.25213025562833186,0.22635400328153865,0.3150922868188904,0.26004780140069728,0.32235323244321745,0.37552393071800461,0.3119051832773716]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+L13","v":13},0.28845926553767204,0.26463623359039606,0.23798720328754555,0.21427162728165322,0.30704552218817283,0.24442083898354883,0.31231362388314837,0.36212352290738653,0.29461426268671564]
[null,null,null,null,null,null,null,null,null,null,null,14,0.26484046659672628,0.25533714009025266,0.22476379710665753,0.20295851928524988,0.29940099855320479,0.22984131904457203,0.30280321904345592,0.34945917828666312,0.27844199270842246]
[null,null,null,null,null,null,null,null,null,null,null,15,0.2430073411907572,0.24652229509580381,0.21236307418431866,0.19233357151328787,0.29211630563089042,0.21619880447642217,0.29376622132500235,0.33745329002662078,0.26327042840486203]
[null,null,null,null,null,null,null,null,null,null,null,16,0.22278399999999987,0.23814399999999999,0.20070399999999997,0.18232900000000005,0.28515600000000002,0.203401,0.28515600000000002,0.32604099999999997,0.24900099999999994]
[null,null,null,null,null,null,null,null,null,null,null,17,0.20402166249426656,0.23016190770242853,0.18971802940869809,0.17288746792483037,0.27849010092600496,0.19136983526642617,0.27693311126132947,0.3151674462824185,0.23555032969944517]
[null,null,null,null,null,null,null,null,null,null,null,18,0.18659314491971973,0.22254152783206796,0.17934656718402256,0.16395996140093352,0.27209297963640872,0.18003857251087776,0.26906383691045449,0.30478573063069264,0.22284714271432615]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+L19","v":19},0.17038871065094577,0.21525310142355558,0.16953905622087587,0.15550419028999754,0.26594252312603217,0.16934962908715717,0.26151908422750586,0.29485538832515923,0.21082994176553407]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"1+L20","v":20},0.15531289265035694,0.20827073921472258,0.16025151360075235,0.14748336364635059,0.26001949385145162,0.15925291010098244,0.25427354356066173,0.28534121647071786,0.19944522636465797]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," Harvest equipment "," Harvest equipment "," Harvest equipment "," Harvest equipment "," Tillage equipment "," Tillage equipment "," Misc equipment "," Misc equipment "," Misc equipment ","Center Pivot"]
[null,"Combines ","Mowers ","Balers ","Swathers and all other harvest equipment ","Plows ","Disks and all other tillage equipment ","Skid-steerloaders and all other vechicles ","Planters ","Manure spreaders and all other miscellaneous equipment ","Pivots"]
["C1"," 1.132 "," 0.756 "," 0.852 "," 0.791 "," 0.738 "," 0.891 "," 0.786 "," 0.883 "," 0.943 "]
["C2"," 0.165 "," 0.067 "," 0.101 "," 0.091 "," 0.051 "," 0.110 "," 0.063 "," 0.078 "," 0.111 "]